Rithm Capital Corp. (RITM)
SIC breadcrumb: Finance, Insurance, And Real Estate > Holding And Other Investment Offices > SIC 6798 Real Estate Investment Trusts
SEC company page: https://www.sec.gov/edgar/browse/?CIK=1556593. Latest filing source: 0001556593-26-000012.
Informational only - descriptive public-record data, not investment advice.
Business
Read RITM's verbatim Item 1 Business section from its latest 10-K: Business.
Risk Factors
Read RITM's verbatim Item 1A Risk Factors from its latest 10-K: Risk Factors.
Selected Fundamentals
| Metric | Value | Unit | FY | Filed |
|---|---|---|---|---|
| Revenue | 4,590,228,000 | USD | 2025 | 2026-02-19 |
| Net income | 697,057,000 | USD | 2025 | 2026-02-19 |
| Assets | 53,063,126,000 | USD | 2025 | 2026-02-19 |
Financials
Annual standardized facts from SEC companyfacts as of latest extracted filing date 2026-02-19. Source: https://data.sec.gov/api/xbrl/companyfacts/CIK0001556593.json. Derived margins, ratios, and free cash flow are computed from the extracted annual SEC facts.
| Metric | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2,278,883,000 | 2,422,373,000 | 1,667,420,000 | 3,728,562,000 | 4,920,801,000 | 3,732,625,000 | 4,917,492,000 | 4,590,228,000 | ||
| Net income | 622,257,000 | 931,503,000 | 697,057,000 | |||||||
| Diluted EPS | 2.12 | 3.15 | 2.81 | 1.34 | -3.52 | 1.51 | 1.80 | 1.10 | 1.67 | 1.04 |
| Operating cash flow | 560,796,000 | -899,718,000 | -1,229,114,000 | -1,598,302,000 | 1,873,706,000 | 3,434,806,000 | 5,752,886,000 | 693,595,000 | -2,185,201,000 | -1,292,051,000 |
| Assets | 18,399,529,000 | 22,213,562,000 | 31,691,013,000 | 44,863,454,000 | 33,252,114,000 | 39,742,190,000 | 34,586,508,000 | 39,717,084,000 | 46,048,957,000 | 53,063,126,000 |
| Liabilities | 14,931,352,000 | 17,417,400,000 | 25,602,718,000 | 37,627,194,000 | 27,822,430,000 | 33,072,810,000 | 27,576,440,000 | 32,616,046,000 | 38,162,647,000 | 43,808,416,000 |
| Stockholders' equity | 3,260,100,000 | 4,690,205,000 | 5,997,670,000 | 7,157,710,000 | 5,321,016,000 | 6,604,032,000 | 6,943,001,000 | 7,006,942,000 | 7,794,974,000 | 8,430,487,000 |
| Cash and cash equivalents | 290,602,000 | 295,798,000 | 251,058,000 | 528,737,000 | 944,854,000 | 1,332,575,000 | 1,336,508,000 | 1,287,199,000 | 1,458,743,000 | 1,847,626,000 |
Ratios
| Metric | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 16.67% | 18.94% | 15.19% | |||||||
| Return on equity | 8.88% | 11.95% | 8.27% | |||||||
| Return on assets | 1.57% | 2.02% | 1.31% | |||||||
| Liabilities / equity | 4.58 | 3.71 | 4.27 | 5.26 | 5.23 | 5.01 | 3.97 | 4.65 | 4.90 | 5.20 |
Industry Peer Context
Net margin peer context
ROE peer context
ROA peer context
Financial Charts
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001556593-26-000012; filed 2026-02-19. Concept: Revenues. Source concepts: us-gaap:Revenues.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001556593-26-000012; filed 2026-02-19. Concept: NetIncomeLoss. Source concepts: us-gaap:NetIncomeLoss.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001556593-26-000012; filed 2026-02-19. Concept: EarningsPerShareDiluted. Source concepts: us-gaap:EarningsPerShareDiluted.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001556593-26-000012; filed 2026-02-19. Concept: NetCashProvidedByUsedInOperatingActivities. Source concepts: us-gaap:NetCashProvidedByUsedInOperatingActivities.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001556593-26-000012; filed 2026-02-19. Concept: Assets. Source concepts: us-gaap:Assets.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001556593-26-000012; filed 2026-02-19. Concept: Liabilities. Source concepts: us-gaap:Liabilities.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001556593-26-000012; filed 2026-02-19. Concept: StockholdersEquity. Source concepts: us-gaap:StockholdersEquity.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001556593-26-000012; filed 2026-02-19. Concept: CashAndCashEquivalentsAtCarryingValue. Source concepts: us-gaap:CashAndCashEquivalentsAtCarryingValue.
Quarterly
Quarterly standardized facts from SEC companyfacts as of latest extracted filing date 2026-05-04. Source: https://data.sec.gov/api/xbrl/companyfacts/CIK0001556593.json.
| Quarter | End Date | Revenue | Net Income | Diluted EPS | Method |
|---|---|---|---|---|---|
| 2022-Q2 | 2022-06-30 | -0.01 | reported discrete quarter | ||
| 2022-Q3 | 2022-09-30 | 0.26 | reported discrete quarter | ||
| 2023-Q1 | 2023-03-31 | 0.14 | reported discrete quarter | ||
| 2023-Q2 | 2023-06-30 | 1,038,202,000 | 386,685,000 | 0.74 | reported discrete quarter |
| 2023-Q3 | 2023-09-30 | 1,089,415,000 | 221,191,000 | reported discrete quarter | |
| 2023-Q4 | 2023-12-31 | 887,143,000 | -67,151,000 | derived Q4 = FY annual - nine-month YTD | |
| 2024-Q1 | 2024-03-31 | 1,260,618,000 | 287,487,000 | 0.54 | reported discrete quarter |
| 2024-Q2 | 2024-06-30 | 1,229,407,000 | 238,517,000 | 0.43 | reported discrete quarter |
| 2024-Q3 | 2024-09-30 | 619,514,000 | 123,581,000 | 0.20 | reported discrete quarter |
| 2024-Q4 | 2024-12-31 | 2,096,297,000 | 291,907,000 | derived Q4 = FY annual - nine-month YTD | |
| 2025-Q1 | 2025-03-31 | 768,379,000 | 80,710,000 | 0.07 | reported discrete quarter |
| 2025-Q2 | 2025-06-30 | 1,217,039,000 | 318,006,000 | 0.53 | reported discrete quarter |
| 2025-Q3 | 2025-09-30 | 1,105,523,000 | 228,798,000 | 0.35 | reported discrete quarter |
| 2025-Q4 | 2025-12-31 | 1,290,749,000 | 90,578,000 | derived Q4 = FY annual - nine-month YTD | |
| 2026-Q1 | 2026-03-31 | 1,380,236,000 | 109,478,000 | 0.12 | reported discrete quarter |
Quarterly Charts
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-03-31; accession 0001556593-26-000023; filed 2026-05-04. Concept: Revenues. Source concepts: us-gaap:Revenues.
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-03-31; accession 0001556593-26-000023; filed 2026-05-04. Concept: ProfitLoss. Source concepts: us-gaap:ProfitLoss.
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-03-31; accession 0001556593-26-000023; filed 2026-05-04. Concept: EarningsPerShareDiluted. Source concepts: us-gaap:EarningsPerShareDiluted.
Macro Cross-References
- CPIAUCSL - Consumer Price Index for All Urban Consumers: All Items in U.S. City Average
- UNRATE - Unemployment Rate
- FEDFUNDS - Federal Funds Effective Rate
- CES0500000003 - Average Hourly Earnings of All Employees, Total Private
- DFEDTARU - Federal Funds Target Range - Upper Limit
- DFEDTARL - Federal Funds Target Range - Lower Limit
- DGS3MO - Market Yield on U.S. Treasury Securities at 3-Month Constant Maturity
- DGS2 - Market Yield on U.S. Treasury Securities at 2-Year Constant Maturity
- DGS10 - Market Yield on U.S. Treasury Securities at 10-Year Constant Maturity
- DGS30 - Market Yield on U.S. Treasury Securities at 30-Year Constant Maturity
- T10Y2Y - 10-Year Treasury Constant Maturity Minus 2-Year Treasury Constant Maturity
- CPILFESL - Consumer Price Index for All Urban Consumers: All Items Less Food and Energy
- CPIUFDSL - Consumer Price Index for All Urban Consumers: Food
- CPIENGSL - Consumer Price Index for All Urban Consumers: Energy
- CUSR0000SAH1 - Consumer Price Index for All Urban Consumers: Shelter
- PCEPI - Personal Consumption Expenditures: Chain-type Price Index
- PCEPILFE - Personal Consumption Expenditures Excluding Food and Energy: Chain-type Price Index
- PPIACO - Producer Price Index by Commodity: All Commodities
- T10YIE - 10-Year Breakeven Inflation Rate
- U6RATE - Total Unemployed, Plus All Marginally Attached Workers Plus Total Employed Part Time for Economic Reasons
- PAYEMS - All Employees, Total Nonfarm
- CIVPART - Labor Force Participation Rate
- EMRATIO - Employment-Population Ratio
- UNEMPLOY - Unemployed
- CE16OV - Employment Level
- ICSA - Initial Claims
- JTSJOL - Job Openings: Total Nonfarm
- JTSQUR - Quits: Total Nonfarm
- GDPC1 - Real Gross Domestic Product
- A191RL1Q225SBEA - Real Gross Domestic Product: Percent Change from Preceding Period
- INDPRO - Industrial Production: Total Index
- TCU - Capacity Utilization: Total Index
- HOUST - New Privately-Owned Housing Units Started: Total Units
- PERMIT - New Privately-Owned Housing Units Authorized in Permit-Issuing Places: Total Units
- RSAFS - Advance Retail Sales: Retail Trade
- PCE - Personal Consumption Expenditures
- DSPIC96 - Real Disposable Personal Income
- PSAVERT - Personal Saving Rate
- M2SL - M2
- BOPGSTB - U.S. International Trade in Goods and Services: Balance
- MSPUS - Median Sales Price of Houses Sold for the United States
- HSN1F - New One Family Houses Sold: United States
- RHORUSQ156N - Homeownership Rate in the United States
- TTLCONS - Total Construction Spending: Total Construction in the United States
- RRVRUSQ156N - Rental Vacancy Rate in the United States
- TOTALSL - Total Consumer Credit Owned and Securitized
- REVOLSL - Revolving Consumer Credit Owned and Securitized
- DRCCLACBS - Delinquency Rate on Credit Card Loans, All Commercial Banks
- GDP - Gross Domestic Product
- GPDI - Gross Private Domestic Investment
- GCE - Government Consumption Expenditures and Gross Investment
- PCEC - Personal Consumption Expenditures
- NETEXP - Net Exports of Goods and Services
- GFDEBTN - Federal Debt: Total Public Debt
- GFDEGDQ188S - Federal Debt: Total Public Debt as Percent of Gross Domestic Product
- FYFSD - Federal Surplus or Deficit
- FGRECPT - Federal Government Current Receipts
- FGEXPND - Federal Government: Current Expenditures
- MANEMP - All Employees, Manufacturing
- USCONS - All Employees, Construction
- USTRADE - All Employees, Retail Trade
- USFIRE - All Employees, Financial Activities
- USGOVT - All Employees, Government
- AWHAETP - Average Weekly Hours of All Employees, Total Private
- DGORDER - Manufacturers' New Orders: Durable Goods
- NEWORDER - Manufacturers' New Orders: Nondefense Capital Goods Excluding Aircraft
- BUSINV - Total Business Inventories
- EXPGS - Exports of Goods and Services
- IMPGS - Imports of Goods and Services
- IR - Import Price Index (End Use): All Commodities
- PPIFIS - Producer Price Index by Commodity: Final Demand
Latest quarter (10-Q)
Latest 10-Q source: 0001556593-26-000023.
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 (the “MD&A”) should be read in conjunction with the unaudited consolidated financial statements and notes thereto, and with Part II, Item 1A., “Risk Factors” of this report and Part I, Item 1A. “Risk Factors” of the 2025 Form 10-K.
The MD&A is intended to provide information relevant to an assessment of our financial condition and results of operations, including the quality and variability of our earnings and cash flows; discuss material events, trends and uncertainties known to management that are reasonably likely to affect future results or financial condition; and provide context for the financial statements and other data that management believes to be helpful to an understanding of our business from management’s perspective.
COMPANY OVERVIEW
Rithm Capital is a global alternative asset manager focused on real estate, credit and financial services. We are a Delaware corporation and currently operate as an internally managed REIT.
We seek to generate long-term value for our investors by leveraging our investment expertise and operating capabilities to identify, acquire, manage and enhance the value of real estate-related and other financial assets. We operate an integrated platform, spanning asset-based finance, residential and commercial real estate lending, commercial real estate ownership and investment, MSRs, and structured credit, that combines operating companies, investment portfolios and asset management capabilities across the residential mortgage, real estate and credit markets. Headquartered in New York City, Rithm Capital has a global presence with offices in London, Hong Kong, Tokyo, Toronto and Abu Dhabi.
We conduct our business through the following segments: (i) Origination and Servicing, (ii) Residential Transitional Lending, (iii) Asset Management, (iv) Investment Portfolio and (v) Commercial Real Estate. During the first quarter of 2026, the Company revised the composition of its reportable segments to include a new Commercial Real Estate segment, and prior-period segment information has been recast to conform to the current-period presentation.
Our Origination and Servicing segment operates through our wholly owned subsidiaries, Newrez and New Residential Mortgage LLC (“NRM”). Our residential mortgage origination business sources and originates loans through four channels: Direct to Consumer, Retail/Joint Venture, Wholesale and Correspondent.
Our servicing platform complements its origination business and provides performing and special servicing capabilities to its subsidiaries and third-party clients. NRM and Newrez are licensed or otherwise eligible to service residential mortgage loans in all states within the U.S. and the District of Columbia. NRM and Newrez are also approved to service mortgage loans on behalf of investors, including Fannie Mae and Freddie Mac, and in the case of Newrez, Government National Mortgage Association (“Ginnie Mae,” collectively with the GSEs, the “Agencies” and each of Fannie Mae, Freddie Mac and Ginnie Mae, an “Agency”). Newrez is also eligible to perform servicing on behalf of other servicers as a subservicer.
Newrez sells substantially all of the mortgage loans it originates into the secondary market. Newrez securitizes loans into RMBS through the Agencies. Loans that do not conform to the guidelines of the Agencies, the Federal Housing Administration (“FHA”), the U.S. Department of Agriculture or the Department of Veterans Affairs (for loans securitized with Ginnie Mae) are sold to private investors and mortgage conduits. Newrez generally retains the right to service the underlying residential mortgage loans sold and/or securitized by Newrez. NRM and Newrez are required to conduct aspects of their operations in accordance with applicable policies and guidelines of such Agencies. In addition, to origination and servicing activities, this segment includes operations conducted through wholly owned subsidiaries that provide mortgage- and real estate-related services, including Guardian Asset Management (“Guardian”), a provider of field services and property management services, eStreet Appraisal Management LLC (“eStreet”), a provider of appraisal services, and Avenue 365 Lender Services, LLC (“Avenue 365”), a provider of title and settlement services.
Our Residential Transitional Lending segment primarily operates through our wholly owned subsidiary, Genesis, a residential transitional lender. Genesis originates and manages a portfolio of short-term, business-purpose mortgage loans used by experienced developers of and investors in residential real estate, including multifamily residential properties, to finance transitional projects, including construction, renovation and bridge financings.
Our Asset Management segment conducts its activities primarily through RAM and its wholly owned subsidiaries, including Sculptor, Crestline and Rithm Capital Advisors LLC (“RCA”). RCM GA Manager LLC (“RCM Manager” and, together with
85
RCA, the “Rithm Advisers”) manages Rithm Property Trust and R-HOME pursuant to management and/or advisory agreements. Through Sculptor, Crestline and the Rithm Advisers, we provide asset management services and investment products through commingled funds, separate accounts and other alternative investment vehicles, generating primarily fee-based revenues. As of March 31, 2026, we had approximately $59 billion in AUM.
Our Investment Portfolio segment includes investments in real estate-related assets and operating businesses across the residential mortgage and real estate lifecycle. These investments primarily consist of residential mortgage loans, SFR properties, consumer loans, non-Agency securities, Excess MSRs and servicer advance investments, which are held on the Company’s consolidated balance sheets and generate income primarily through interest income, rental revenue and other investment portfolio revenues.
Our Commercial Real Estate segment includes the ownership, operation and management of a portfolio of CRE assets, primarily Class A office properties located in New York City and San Francisco. The segment reflects our expansion into CRE equity ownership and operations, including the acquisition of Elecor in December 2025. We manage these assets as part of our broader CRE platform, generating revenues primarily from rental revenue and other property-related revenues. In April 2026, the Company announced the rebranding of the Paramount Group platform to Elecor Properties.
For additional information regarding our investment guidelines, see Part I, Item 1. Business—“Investment Guidelines” of the 2025 Form 10-K.
In executing our strategy, from time to time, we explore, and will continue to explore, various opportunities to create value for our shareholders, which may include acquisitions and dispositions of assets, financing transactions (including equity or debt offerings by one or more of our subsidiaries), business combinations, a change in our tax status, spin-off transactions or other similar transactions. Among other opportunities, we believe there are additional growth opportunities in the direct lending, insurance, private equity and infrastructure spaces. Each of the potential transactions described above is subject to market conditions, regulatory considerations and other factors. There can be no assurances as to the timing of any such transaction or that a transaction will be completed at all.
BOOK VALUE PER COMMON SHARE
The following table summarizes the calculation of book value per common share:
| ($ in thousands, except per share amounts) | March 31, 2026 | December 31, 2025 | September 30, 2025 | June 30, 2025 | March 31, 2025 | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total equity | $ | 9,144,157 | $ | 8,940,407 | $ | 8,612,685 | $ | 8,059,209 | $ | 7,884,840 | ||||||||
| Less: Preferred Stock Series A, B, C, D, E and F | 1,632,915 | 1,390,790 | 1,390,790 | 1,207,254 | 1,207,254 | |||||||||||||
| Less: Non-controlling interests of consolidated subsidiaries | 534,080 | 509,920 | 114,168 | 110,826 | 108,716 | |||||||||||||
| Total equity attributable to common stock | $ | 6,977,162 | $ | 7,039,697 | $ | 7,107,727 | $ | 6,741,129 | $ | 6,568,870 | ||||||||
| Common stock outstanding | 557,902,002 | 555,880,947 | 554,196,670 | 530,292,171 | 530,122,477 | |||||||||||||
| Book Value per Common Share | $ | 12.51 | $ | 12.66 | $ | 12.83 | $ | 12.71 | $ | 12.39 |
Refer to Item 3. “Quantitative and Qualitative Disclosures About Market Risk” for a discussion of interest rate risk and its impact on fair value.
MARKET CONSIDERATIONS
Summary
During the first quarter of 2026, macroeconomic conditions reflected a combination of stable underlying inflation, modest improvement in labor market conditions and increased volatility in energy prices and interest rates, including uncertainty resulting from the conflict with Iran that began at the end of February 2026. The Federal Reserve maintained the federal funds target range at 3.50%–3.75% during its January and March 2026 meetings following rate cuts in late 2025.
Headline inflation increased during the quarter, primarily reflecting higher energy prices, as West Texas Intermediate crude oil prices increased 76.6% during the quarter following the outbreak of the conflict with Iran, while measures of core inflation remained stable. The unemployment rate declined modestly from 4.4% in December 2025 to 4.3% in March 2026, indicating continued stabilization in labor market conditions.
86
Market interest rates increased during the quarter, with the 10-year Treasury yield rising 15 basis points to 4.32%, while market expectations for rate cuts in 2026 declined significantly. Equity markets experienced volatility during the quarter, with the S&P 500 declining 4.6% before partially recovering in April 2026.
Inflation
Inflation increased during the first quarter of 2026, primarily reflecting higher energy prices following the outbreak of the conflict with Iran. Consumer Price Index (“CPI”) inflation rose from 2.7% in December 2025 to 3.3% in March 2026, driven in part by an increase in energy prices from 2.1% in December 2025 to 12.6% in March 2026 on a year-over-year basis.
Core CPI, which excludes food and energy, remained stable at 2.6%; however, the Federal Reserve’s preferred measure of underlying inflation, core Personal Consumption Expenditures, increased from 3.0% in December 2025 to 3.2% in March 2026. Other inflation indicators showed modest increases, with producer price inflation rising to 4.0% in March 2026 from 3.2% in December 2025, and import prices increasing 2.1% over the 12 months ended March 31, 2026 after being flat in December 2025.
Treasury Yields
Treasury yields increased during the first quarter of 2026. The ten-year Treasury yield rose 15 basis points to 4.32% from 4.17% at the end of December 2025. Shorter-term yields increased more significantly, with the two-year Treasury yield rising 32 basis points to 3.79%. As a result, the yield curve flattened, with the spread between two-year and ten-year Treasury yields narrowing from 69 basis points to 52 basis points over the quarter. This shift reflects reduced market expectations for interest rate cuts in 2026.
Labor Markets
Labor market conditions improved modestly during the first quarter of 2026. The unemployment rate declined by 0.1 percentage points from 4.4% in December 2025 to 4.3% in March 2026. Job growth strengthened during the quarter, with nonfarm payrolls increasing by an average of 68,000 per month, compared to an average monthly decline of 39,000 during the fourth quarter of 2025. Initial unemployment insurance claims also declined, averaging 212,000 per week during t
[Excerpt truncated for page length; source filing is linked above.]
Latest 10-K MD&A
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Management’s Discussion and Analysis of Financial Condition and Results of Operations (the “MD&A”) should be read in conjunction with the consolidated financial statements and related notes included in this Annual Report on Form 10-K, as well as Part I, Item 1. “Business and Part I, Item 1A. “Risk Factors.”
The MD&A is intended to provide information relevant to an assessment of our financial condition and results of operations, including the quality and variability of our earnings and cash flows; discuss material events, trends and uncertainties known to management that are reasonably likely to affect future results or financial condition; and provide context for the financial statements and other data that management believes are helpful to an understanding of our business from management’s perspective.
This section generally discusses 2025 and 2024 items and year-to-year comparisons between 2025 and 2024. Discussions of 2023 items and year-to-year comparisons between 2024 and 2023 that are not included in this Form 10-K can be found in “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in Part II, Item 7. of our Annual Report on Form 10-K for the fiscal year ended December 31, 2024.
COMPANY OVERVIEW
Rithm Capital is a global asset manager focused on real estate, credit and financial services. We are a Delaware corporation and operate as an internally managed REIT.
We seek to generate long-term value for our investors by leveraging our investment expertise and operating capabilities to identify, acquire, manage and seek to enhance the value of real estate-related and other financial assets. Our platform integrates operating companies, investment portfolios and asset management activities across the residential mortgage, real estate and credit markets. Headquartered in New York City, Rithm Capital has a global presence with offices in London, Hong Kong, Tokyo, Toronto and Abu Dhabi.
Our investments in residential real estate-related assets include equity interests in operating companies and investments across the residential mortgage and real estate lifecycle. These include origination and servicing platforms operated through our wholly owned subsidiaries Newrez and Genesis, as well as investments in SFR properties. We also own businesses providing, title, appraisal, property preservation and maintenance services.
Our real estate-related strategy involves selectively pursuing acquisitions and strategic partnerships that we believe enhance the value of our investments by supporting products and services across the lifecycle of residential mortgage loans and the underlying residential properties or collateral.
The Asset Management segment includes our fee-based investment management activities conducted primarily through RAM. RAM operates its asset management activities through its wholly owned subsidiaries, including Sculptor, Crestline and the Rithm Advisers, which serve as investment advisers to a range of investment vehicles and managed accounts, including Rithm Property Trust and R-HOME, and generate primarily fee-based revenues. In addition, following our Paramount Acquisition, we own and operate a portfolio of Class A office properties in New York City and San Francisco, which are managed as part of our broader real estate platform. As of December 31, 2025, we had approximately $63 billion in assets under management (“AUM”).
For additional information regarding our investment guidelines, see Part I, Item 1. Business—“Investment Guidelines.”
In executing our strategy, from time to time, we explore, and will continue to explore, various opportunities to create value for our shareholders, which may include acquisitions and dispositions of assets, financing transactions (including equity or debt offerings by one or more of our subsidiaries), business combinations, a change in our tax status, spin-off transactions or other similar transactions. Among other opportunities, we believe there are additional growth opportunities in the direct lending, insurance, private equity and infrastructure spaces. Each of the potential transactions described above is subject to market conditions, regulatory considerations and other factors. There can be no assurances as to the timing of any such transaction or that a transaction will be completed at all.
We conduct our business through the following segments: Origination and Servicing, Residential Transitional Lending, Asset Management and Investment Portfolio.
76
BOOK VALUE PER COMMON SHARE
The following table summarizes the calculation of book value per common share:
| ($ in thousands, except per share amounts) | December 31, 2025 | September 30, 2025 | June 30, 2025 | March 31, 2025 | December 31, 2024 | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total equity | $ | 8,940,407 | $ | 8,612,685 | $ | 8,059,209 | $ | 7,884,840 | $ | 7,886,310 | ||||||||
| Less: Preferred Stock Series A, B, C, D and E | 1,390,790 | 1,390,790 | 1,207,254 | 1,207,254 | 1,257,254 | |||||||||||||
| Less: Non-controlling interests of consolidated subsidiaries | 509,920 | 114,168 | 110,826 | 108,716 | 91,336 | |||||||||||||
| Total equity attributable to common stock | $ | 7,039,697 | $ | 7,107,727 | $ | 6,741,129 | $ | 6,568,870 | $ | 6,537,720 | ||||||||
| Common stock outstanding | 555,880,947 | 554,196,670 | 530,292,171 | 530,122,477 | 520,656,256 | |||||||||||||
| Book Value per Common Share | $ | 12.66 | $ | 12.83 | $ | 12.71 | $ | 12.39 | $ | 12.56 |
Refer to Item 7A. “Quantitative and Qualitative Disclosures About Market Risk” for a discussion of interest rate risk and its impact on fair value.
MARKET CONSIDERATIONS
Summary
The evaluation of economic trends continues to be clouded due to the impact of the 43-day government shutdown in the fourth quarter of 2025 that led to some reports being cancelled or delayed. For the first three quarters of 2025, real gross domestic product (“GDP”) growth was approximately 2.5%, which was slightly ahead of the pace seen in 2024, and estimates for the fourth quarter of 2025 suggest another strong growth quarter. The unemployment rate was 4.4% in December 2025, which was unchanged from September 2025, but above the 4.1% reading for December 2024. The Federal Reserve’s preferred inflation gauge, the Personal Consumption Expenditure price index (“core PCE”), was also unchanged from September 2025 to November 2025, at 2.8%, but down from 2024’s rate of 3.0% despite the imposition of tariffs on a wide range of goods and countries. The Federal Open Market Committee (“FOMC”) cut interest rates twice during the fourth quarter, lowering the target range from 4%-4¼% at the start of the quarter to 3½%-3¾% by the end of the fourth quarter of 2025 and for the year as a whole, the FOMC cut rates by 75 bps. Longer-term Treasury yields were little changed during the fourth quarter of 2025 and despite continued uncertainty over the outlook for tariffs, equity prices continued to rise with the S&P 500 advancing by 2.3% during the quarter and by 16.4% for the year.
Inflation
Although inflation slowed during 2025, progress toward lower inflation stalled in the second half of the year as measured by the Federal Reserve’s preferred measure of core PCE. The 12-month increase in the overall Consumer Price Index (“CPI”) was 2.7% in December 2025 versus 3.0% in September 2025 and 2.9% in December 2024, while core CPI price inflation (i.e., excluding food and energy prices) for December 2025 stood at 2.6%, lower than the 3.0% core CPI inflation rate reported for September 2025, and down from 3.2% for December 2024. The Federal Reserve’s preferred measure of core PCE prices stood at 2.8% in November 2025, down only slightly from 2.9% in September 2025 and 3.0% in December 2024.
Treasury Yields
The nominal 10-year yield rose by two bps during the quarter to 4.17% from 4.15% but fell from 4.58% at the end of December 2024. Much of the decline during 2025 was a result of lower real yields, as the yield on 10-year Treasury Inflation Protected Securities declined from 2.24% at the end of December 2024 to 1.93% at the end of December 2025.
Labor Markets
Job creation slowed during 2025, and the unemployment rate rose. However, the labor market showed some signs of stabilization during the fourth quarter of 2025. Average private sector payroll growth slowed from 57,000 per month during the third quarter to 29,000 jobs per month during the fourth quarter. For the year as a whole, payroll growth slowed to 61,000 jobs per month during 2025 from 130,000 per month in 2024 (although the Labor Department has indicated that job growth over the 12-month period ended March 2025 is expected to be revised down sharply). The unemployment rate increased from 4.1% at the end of 2024 to 4.4% at the end of 2025, but the rate in December 2025 was unchanged from September 2025. Slowing job
77
creation appears to be a result of a reluctance to hire rather than due to an increase in layoffs as the layoff rate for 2025, at 1.1%, was unchanged from the average layoff rate in 2024.
Housing Market
Home sales remained at low levels in 2025. On a seasonally adjusted annual rate basis, existing home sales averaged 4.08 million in 2025, broadly in line with the 4.07 million pace observed in 2024. Levels of home sales showed signs of picking up during the fourth quarter of 2025 as mortgage rates declined, with existing home sales averaging 4.20 million in the fourth quarter (new home sales data for November and December remain delayed). However, home price growth slowed with the 12-month increase in the median resale price of an existing home at 0.4% in December 2025 compared to 5.8% in December 2024.
The FOMC lowered the federal funds rate target range by 25 bps on December 10, 2025 and projected two further rate cuts for 2026, which was unchanged from its projections made in September 2024. Additionally, Federal Reserve Chairman Jerome Powell signaled monetary policy is now in the neutral range and that rates are likely to be on hold for several months unless there is a change in labor market fundamentals. The 30-year fixed mortgage rate fell to 6.27% at the end of the fourth quarter from 6.39% at the end of the third quarter of 2025 and from 6.85% at the end of 2024.
Commercial Real Estate
The U.S. CRE market ended 2025 in a more functional (if still bifurcated) state than it began. Price discovery advanced through the year as the refinancing cycle forced transactions, recapitalizations and extensions into the open—tightening bid-ask spreads in many property types even as stress remained concentrated in assets with structural demand impairment or near-term capital needs. Three Federal Reserve cuts in 2025 and a policy rate now closer to neutral helped reduce “tail risk” in underwriting, but the market is still operating with higher-for-longer financing discipline: lower leverage, wider debt yields and a sharper penalty for cash-flow volatility.
Importantly, equity markets also became more actionable in late 2025 as valuations stabilized and underwriting confidence improved. While capitalization rates remain elevated relative to the prior cycle, the combination of maturing debt, reduced rate volatility, and selective improvements in fundamentals has reopened pathways for equity deployment—particularly in situations where basis resets, discounted entry points, or recapitalization structures create a margin of safety. That said, equity outcomes remain highly dispersed and increasingly driven by asset quality, sponsorship strength, and the ability to execute business plans in a higher-cost operating and capital environment.
Market Conditions & Sector Performance
Industrial & Retail: Industrial finished the year steady but more normalized. Leasing and rent growth are generally durable where demand is tied to logistics, manufacturing re-shoring and supply-chain resilience, while development is increasingly constrained by capital costs—supporting medium-term balance. Retail remains one of the clearer fundamental stories: necessity-based and well-located centers continue to benefit from limited new supply and improved tenant health, while discretionary formats are more sensitive to consumer trade-down and occupancy cost pressures. Broadly, investor attention continues to skew toward “bond-like” retail cash flow and infill industrial assets with long-duration demand support, with equity investors increasingly focused on assets that can sustain distributions and deliver predictable cash flows in a higher-rate environment.
Multifamily: Multifamily remains fundamentally supported by affordability constraints and household formation, but performance is uneven by market and vintage. Supply deliveries in select Sun Belt and high-growth metros are still pressuring rent growth and concessions, while insurance, taxes and operating expenses remain key net operating income swing factors. The market is increasingly underwriting “operations first”: durable occupancy and expense control matter more than rent growth assumptions. Equity investors are placing greater emphasis on in-place cash flow and operational execution, particularly in markets where supply-driven pressure may persist into 2026.
Office: Office remains the clearest example of divergence. Trophy/amenitized product with strong location, liquidity and tenant quality is increasingly financeable, while commodity stock continues to face elevated vacancy, rollover risk and punitive refinancing terms. Distress is still working through the system, but the conversation has shifted from generalized capitulation to segmented outcomes—where building quality, capital plan and tenant mix determine whether a refinance is viable or a restructuring is inevitable. Office performance varies greatly based on market and location within specific markets, with cities like New York leading the way. Equity capital, where it participates, is increasingly concentrated in recapitalizations, repositionings and select discounted acquisitions where new basis and capital structure resets can improve long-term viability.
78
Capital Markets & Investment Trends
Credit is available, but it is selective and structurally different than the pre-2022 market. Banks remain cautious in new origination, particularly for office and transitional business plans, which continues to create a funding gap for refinancing and recapitalization capital. At the same time, securitized and institutional channels are increasingly active where collateral and sponsorship meet current standards. Private-label CMBS issuance strengthened meaningfully through 2025, and outlook commentary heading into 2026 points to continued issuance momentum even as distress remains elevated—especially in challenged property types and legacy vintages.
Equity capital markets have also begun to thaw, but remain more selective and return-driven than in the prior cycle. Public and private market valuation gaps narrowed modestly as capitalization rates stabilized and forward rate expectations improved, but transaction activity remains influenced by constrained seller willingness and elevated required returns. Limited partner liquidity needs, fund lifecycle dynamics and debt maturities continue to catalyze recapitalizations and secondary activity, supporting a pipeline of equity opportunities across preferred equity, structured joint ventures and control acquisitions.
The next phase of the cycle is still defined by maturities and refinancing math. A substantial volume of commercial mortgages remains scheduled to mature through 2025 and beyond, reinforcing the market’s focus on extensions, paydowns and creative capital solutions (preferred equity, mezzanine, rescue capital and structured senior loans). In this environment, “transaction volume” is increasingly synonymous with liability management—recapitalizations and refinancings—rather than purely discretionary sales, and equity investment opportunities are increasingly linked to capital structure complexity rather than traditional stabilized acquisitions.
Outlook
We expect 2026 to be a year of continued normalization in the CRE market with both a market and asset-type specific rebound occurring. The most likely path is (i) gradually improving liquidity for “financeable” assets, (ii) ongoing pressure and resolution activity in structurally challenged segments and (iii) widening dispersion in outcomes driven by asset quality and capital structure. Research outlooks entering 2026 anticipate improved investment activity alongside continued volatility tied to policy, rates and sector-specific fundamentals. CMBS delinquency data still signals elevated stress overall, even as some categories can improve month-to-month—reinforcing that recovery will be uneven and credit work will remain active.
For a diversified real estate investment manager such as Rithm Capital, we believe this setup is constructive because the market continues to produce both structured-credit and equity opportunities with attractive risk-adjusted return potential. Dislocation and refinancing-driven activity should continue to create entry points across the capital stack—particularly where traditional lenders are constrained and where sponsors need speed, certainty and flexibility. Consistent with the Company’s flexible commercial real estate strategy—including originating and/or acquiring senior loans, subordinated debt, mezzanine loans, preferred equity, CMBS and other CRE-related investments, as well as making and managing equity investments—2026 should continue to present attractive opportunities to provide liquidity against real estate with durable cash flows, while selectively pursuing equity and hybrid situations where basis resets, improved documentation terms and capital structure simplification can enhance downside protection and long-term total returns.
The economic conditions discussed above influence our investment strategy and results.
The following table summarizes the change in U.S. GDP estimates (annualized rate) according to the U.S. Bureau of Economic Analysis:
| Three Months Ended | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, 2025 | September 30, 2025 | June 30, 2025 | March 31, 2025 | December 31, 2024 | |||||||||
| Real GDP | Not Available(A) | 4.4 | % | 3.8 | % | (0.5) | % | 2.4 | % |
(A)Real GDP data as of December 31, 2025 was not released as of the filing date.
The following table summarizes the annualized U.S. unemployment rate according to the U.S. Department of Labor:
| December 31, 2025 | September 30, 2025 | June 30, 2025 | March 31, 2025 | December 31, 2024 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Unemployment rate | 4.4 | % | 4.4 | % | 4.1 | % | 4.2 | % | 4.1 | % |
79
The following table summarizes the annualized 10-year U.S. Treasury rate according to the Federal Reserve and the 30-year fixed mortgage rate according to Freddie Mac:
| December 31, 2025 | September 30, 2025 | June 30, 2025 | March 31, 2025 | December 31, 2024 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 10-year U.S. Treasury rate | 4.2 | % | 4.2 | % | 4.2 | % | 4.2 | % | 4.6 | % | ||||
| 30-year fixed mortgage rate | 6.3 | % | 6.4 | % | 6.8 | % | 6.7 | % | 6.9 | % |
We believe the estimates and assumptions underlying our consolidated financial statements are reasonable and supportable based on the information available as of December 31, 2025; however, uncertainty related to market volatility, the path of the federal funds rate, various regional conflicts and global trade and fiscal policies makes any estimates and assumptions as of December 31, 2025, inherently less certain than they would be absent the current environment. Actual results may materially differ from those estimates. Market volatility, inflationary pressures and government policies (monetary, fiscal, trade and immigration) and their impact on the current financial, economic and capital markets environment and future developments in these and other areas present uncertainty and risk with respect to our financial condition, results of operations, liquidity and ability to pay distributions.
OUR PORTFOLIO
Our portfolio, as of December 31, 2025 and 2024, is separated into the Origination and Servicing, Residential Transitional Lending, Asset Management and Investment Portfolio segments, as described in more detail below (dollars in thousands).
| Origination and Servicing | Residential Transitional Lending | Asset Management | Investment Portfolio | Corporate Category | Total | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, 2025 | |||||||||||||||||||||||
| Investments(A) | $ | 18,308,310 | $ | 2,706,044 | $ | 6,062,702 | $ | 4,912,402 | $ | — | $ | 31,989,458 | |||||||||||
| Cash and cash equivalents(A) | 1,153,897 | 97,049 | 353,290 | 32,853 | 210,537 | 1,847,626 | |||||||||||||||||
| Restricted cash(A) | 174,667 | 43,156 | 308,584 | 44,470 | 238,435 | 809,312 | |||||||||||||||||
| Other assets(A) | 7,793,601 | 174,406 | 1,918,829 | 2,414,231 | 9,671 | 12,310,738 | |||||||||||||||||
| Goodwill | 29,468 | 55,731 | 231,444 | — | — | 316,643 | |||||||||||||||||
| Assets of consolidated entities(A) | — | 980,760 | 1,525,364 | 3,283,225 | — | 5,789,349 | |||||||||||||||||
| Total Assets | $ | 27,459,943 | $ | 4,057,146 | $ | 10,400,213 | $ | 10,687,181 | $ | 458,643 | $ | 53,063,126 | |||||||||||
| Debt(A) | $ | 16,843,333 | $ | 2,219,808 | $ | 4,377,897 | $ | 5,689,351 | $ | 1,258,271 | $ | 30,388,660 | |||||||||||
| Other liabilities(A) | 5,040,177 | 87,637 | 2,583,469 | 435,514 | 294,747 | 8,441,544 | |||||||||||||||||
| Liabilities of consolidated entities(A) | — | 868,217 | 1,270,655 | 2,839,340 | — | 4,978,212 | |||||||||||||||||
| Total Liabilities | 21,883,510 | 3,175,662 | 8,232,021 | 8,964,205 | 1,553,018 | 43,808,416 | |||||||||||||||||
| Redeemable Non-controlling Interests of Consolidated Subsidiaries | — | — | 75,868 | — | 238,435 | 314,303 | |||||||||||||||||
| Total Stockholders’ Equity | 5,576,433 | 881,484 | 2,092,324 | 1,722,976 | (1,332,810) | 8,940,407 | |||||||||||||||||
| Non-controlling interests in equity of consolidated subsidiaries | 9,833 | — | 441,850 | 58,237 | — | 509,920 | |||||||||||||||||
| Stockholders’ Equity in Rithm Capital Corp. | $ | 5,566,600 | $ | 881,484 | $ | 1,650,474 | $ | 1,664,739 | $ | (1,332,810) | $ | 8,430,487 | |||||||||||
| Investments in Equity Method Investees | $ | 25,111 | $ | 27,708 | $ | 445,871 | $ | 324,456 | $ | — | $ | 823,146 | |||||||||||
| December 31, 2024 | |||||||||||||||||||||||
| Investments(A) | $ | 24,111,365 | $ | 2,194,413 | $ | — | $ | 2,387,973 | $ | — | $ | 28,693,751 | |||||||||||
| Debt(A) | $ | 21,968,357 | $ | 1,747,307 | $ | 431,806 | $ | 3,103,488 | $ | 1,033,804 | $ | 28,284,762 |
(A)The Company's consolidated balance sheets include assets and liabilities of consolidated VIEs, including funds and collateralized financing entities (“CFEs”) that are presented separately within assets and liabilities of consolidated entities. VIE assets can only be used to settle obligations and liabilities of the VIEs. VIE creditors do not have recourse to Rithm Capital Corp.
Origination and Servicing
The Origination and Servicing segment operates through our wholly owned subsidiaries Newrez and NRM. Through these entities, we originate and service residential mortgage loans across multiple distribution channels and product types. As of December 31, 2025, Newrez ranked among the top five of both lenders (based on the total funded volume of originations) and servicers (based on the total UPB serviced) in the U.S., each according to Inside Mortgage Finance.
80
We operate a multi-channel residential mortgage origination platform that offers both purchase and refinance loan products. Our origination activities are conducted through several channels, including: (i) a Retail channel, which originates loans through loan officers and joint venture relationships; (ii) a Direct-to-Consumer channel, which offers purchase, refinance and closed-end second lien loans to eligible new and existing servicing customers; and (iii) Wholesale and Correspondent channels, through which we purchase loans originated by mortgage brokers, community banks, credit unions and other third-party originators that meet our underwriting and eligibility standards.
Our loan offerings include residential mortgage loans that conform to the underwriting standards of the GSEs and Ginnie Mae, government-insured residential mortgage loans insured by the FHA, the VA and the USDA, Non-QM loans originated through our SMART Loan Series, and certain non-Agency loan products. Our Non-QM loan offerings are designed for borrowers who do not meet the underwriting criteria applicable to Agency loans but satisfy our credit and risk standards. We also originate closed-end second lien home equity loans for existing customers, which allow borrowers to access home equity without refinancing their existing first-lien mortgage.
As of December 31, 2025, Newrez serviced approximately 3.7 million customers. The aggregate UPB of loans serviced by Newrez was approximately $797.6 billion and $778.4 billion as of December 31, 2025 and 2024, respectively. Our origination platform funded approximately $63.3 billion and $58.6 billion of residential mortgage loans during the years ended December 31, 2025 and 2024, respectively.
We generally service the residential mortgage loans that we originate, which provides ongoing borrower engagement throughout the life of the loan. Our servicing operations are organized into performing and special servicing divisions. The performing servicing division services performing Agency and government-insured loans, while the special servicing division services delinquent Agency, government-insured and non-Agency loans on behalf of loan owners. The special servicing division also provides servicing for third-party portfolios owned by unaffiliated investors.
As of December 31, 2025, our performing servicing division serviced approximately $529.1 billion UPB of loans, our special servicing division serviced approximately $268.5 billion UPB of loans and third-party servicers serviced approximately $54.1 billion UPB of loans, for a total servicing portfolio of approximately $851.7 billion UPB. This represented an increase of approximately $7.9 billion as compared to December 31, 2024, primarily reflecting new client acquisitions and loan production activity, partially offset by scheduled and voluntary loan prepayments.
Revenue in the Origination and Servicing segment is generated primarily from residential mortgage loan originations and servicing. Origination revenues include gains on the sale of residential mortgage loans and the value of MSRs retained upon loan transfer. Servicing revenues consist primarily of contractual servicing fees and ancillary servicing income. Profitability varies by origination channel, with Direct-to-Consumer originations generally generating higher margins and Correspondent originations generally generating lower margins.
We sell conforming loans to the GSEs and Ginnie Mae and securitize Non-QM residential mortgage loans. Loans are typically funded at origination using warehouse financing facilities, which are repaid upon loan sale or securitization.
81
The tables below provide selected operating statistics for our Origination and Servicing segment:
| UPB | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Year Ended December 31, | Increase (Decrease) | |||||||||||||||||||||||||||
| (in millions) | 2025 | % of Total | 2024 | % of Total | Amount | % | ||||||||||||||||||||||
| Production by Channel: | ||||||||||||||||||||||||||||
| Direct to Consumer | $ | 7,302 | 12% | $ | 4,275 | 7% | $ | 3,027 | 71 | % | ||||||||||||||||||
| Retail / Joint Venture | 2,937 | 5% | 3,965 | 7% | (1,028) | (26) | % | |||||||||||||||||||||
| Wholesale | 10,599 | 17% | 7,196 | 12% | 3,403 | 47 | % | |||||||||||||||||||||
| Correspondent | 42,506 | 66% | 43,149 | 74% | (643) | (1) | % | |||||||||||||||||||||
| Total Production by Channel | $ | 63,344 | 100% | $ | 58,585 | 100% | $ | 4,759 | 8 | % | ||||||||||||||||||
| Production by Product: | ||||||||||||||||||||||||||||
| Agency | $ | 27,308 | 43% | $ | 32,590 | 56% | (5,282) | (16) | % | |||||||||||||||||||
| Government | 30,799 | 49% | 23,747 | 40% | 7,052 | 30 | % | |||||||||||||||||||||
| Non-QM | 3,529 | 6% | 1,189 | 2% | 2,340 | 197 | % | |||||||||||||||||||||
| Non-Agency | 1,578 | 2% | 438 | 1% | 1,140 | 260 | % | |||||||||||||||||||||
| Other | 130 | —% | 621 | 1% | (491) | (79) | % | |||||||||||||||||||||
| Total Production by Product | $ | 63,344 | 100% | $ | 58,585 | 100% | $ | 4,759 | 8 | % | ||||||||||||||||||
| % Purchase | 69 | % | 80 | % | ||||||||||||||||||||||||
| % Refinance | 31 | % | 20 | % |
| Year Ended December 31, | Increase (Decrease) | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | 2025 | 2024 | Amount | % | ||||||||||||||||
| Gain on originated residential mortgage loans, held-for-sale, net(A)(B)(C)(D) | $ | 694,408 | $ | 688,776 | $ | 5,632 | 0.8 | % | ||||||||||||
| Pull through adjusted lock volume | $ | 64,060,896 | $ | 59,322,537 | $ | 4,738,359 | 8.0 | % | ||||||||||||
| Gain on Originated Residential Mortgage Loans, as a Percentage of Pull Through Adjusted Lock Volume, by Channel: | ||||||||||||||||||||
| Direct to Consumer | 2.32 | % | 3.34 | % | ||||||||||||||||
| Retail / Joint Venture | 3.33 | % | 3.67 | % | ||||||||||||||||
| Wholesale | 1.31 | % | 1.41 | % | ||||||||||||||||
| Correspondent | 0.52 | % | 0.51 | % | ||||||||||||||||
| Total Gain on Originated Residential Mortgage Loans, as a Percentage of Pull Through Adjusted Lock Volume | 1.08 | % | 1.16 | % |
(A)Includes realized gains on loan sales and related new MSR capitalization, changes in repurchase reserves, changes in fair value of interest rate lock commitments, changes in fair value of residential mortgage loans, held-for-sale (“HFS”) and economic hedging gains and losses.
(B)Includes loan origination fees of $1.0 billion and $0.9 billion for the years ended December 31, 2025 and 2024, respectively.
(C)Represents gain on originated residential mortgage loans, HFS, net related to the origination business within the Origination and Servicing segment (Note 4 and Note 7 to our consolidated financial statements).
(D)Excludes MSR revenue on recaptured loan volume reported in the servicing segment.
Total gain on originated residential mortgage loans, HFS, net increased $5.6 million to $694.4 million for the year ended December 31, 2025 compared to the year ended December 31, 2024. The increase is attributable to an increase in pull through adjusted lock volume in the Direct to Consumer and Wholesale channels, partially offset by lower gain on sale margins. Refinance originations comprised 31% of funded loans for the year ended December 31, 2025, higher than 20% of funded loans for the year ended December 31, 2024, as interest rates moved lower year-over-year.
For the year ended December 31, 2025, funded loan origination volume was $63.3 billion, up from $58.6 billion in the year ended December 31, 2024. Gain on sale margin for the year ended December 31, 2025 was 1.08%, 8 bps lower than 1.16% for the year ended December 31, 2024. The lower gain on sale margin for the year ended December 31, 2025 was primarily due to narrower margins in the Direct to Consumer and Wholesale channels (refer to the tables above).
82
The table below provides the mix of Newrez’s serviced assets portfolio between subserviced performing servicing (labeled as “Performing Servicing”) and subserviced non-performing or special servicing (labeled as “Special Servicing”). Third-party servicing includes loan portfolios serviced on behalf of Rithm Capital or its subsidiaries and non-affiliated third parties for the periods presented.
| UPB as of | Increase (Decrease) | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, | ||||||||||||||||||||
| (in millions) | 2025 | 2024 | Amount | % | ||||||||||||||||
| Performing Servicing: | ||||||||||||||||||||
| MSR-owned assets | $ | 525,854 | $ | 510,418 | $ | 15,436 | 3.0 | % | ||||||||||||
| Residential whole loans | 3,269 | 3,626 | (357) | (9.8) | % | |||||||||||||||
| Total Performing Servicing | 529,123 | 514,044 | 15,079 | 2.9 | % | |||||||||||||||
| Special Servicing: | ||||||||||||||||||||
| MSR-owned assets | 15,563 | 14,376 | 1,187 | 8.3 | % | |||||||||||||||
| Residential whole loans | 10,144 | 7,068 | 3,076 | 43.5 | % | |||||||||||||||
| Third-party | 242,801 | 242,931 | (130) | (0.1) | % | |||||||||||||||
| Total Special Servicing | 268,508 | 264,375 | 4,133 | 1.6 | % | |||||||||||||||
| Total Newrez Servicing | 797,631 | 778,419 | 19,212 | 2.5 | % | |||||||||||||||
| Serviced by Third-Parties: | ||||||||||||||||||||
| MSR-owned assets | 54,116 | 65,421 | (11,305) | (17.3) | % | |||||||||||||||
| Total Servicing Portfolio | $ | 851,747 | $ | 843,840 | $ | 7,907 | 0.9 | % | ||||||||||||
| Agency Servicing: | ||||||||||||||||||||
| MSR-owned assets | $ | 376,982 | $ | 383,014 | $ | (6,032) | (1.6) | % | ||||||||||||
| Third-party | 35,996 | 71,416 | (35,420) | (49.6) | % | |||||||||||||||
| Total Agency Servicing | 412,978 | 454,430 | (41,452) | (9.1) | % | |||||||||||||||
| Government-Insured Servicing: | ||||||||||||||||||||
| MSR-owned assets | 151,676 | 137,177 | 14,499 | 10.6 | % | |||||||||||||||
| Third-party | 2,859 | 5,920 | (3,061) | (51.7) | % | |||||||||||||||
| Total Government-Insured Servicing | 154,535 | 143,097 | 11,438 | 8.0 | % | |||||||||||||||
| Non-Agency (Private Label) Servicing: | ||||||||||||||||||||
| MSR-owned assets | 66,875 | 70,024 | (3,149) | (4.5) | % | |||||||||||||||
| Residential whole loans | 13,413 | 10,694 | 2,719 | 25.4 | % | |||||||||||||||
| Third-party | 203,946 | 165,595 | 38,351 | 23.2 | % | |||||||||||||||
| Total Non-Agency (Private Label) Servicing | 284,234 | 246,313 | 37,921 | 15.4 | % | |||||||||||||||
| Total Servicing Portfolio | $ | 851,747 | $ | 843,840 | $ | 7,907 | 0.9 | % |
83
The table below summarizes servicing and other fees for the periods presented:
| Year Ended December 31, | Increase (Decrease) | |||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (in thousands) | 2025 | 2024 | Amount | % | ||||||||||||||||||
| Servicing Fees: | ||||||||||||||||||||||
| MSR-owned assets | $ | 1,808,491 | $ | 1,613,040 | $ | 195,451 | 12.1 | % | ||||||||||||||
| Residential whole loans | 10,512 | 9,929 | 583 | 5.9 | % | |||||||||||||||||
| Third-party | 220,092 | 151,374 | 68,718 | 45.4 | % | |||||||||||||||||
| Total Servicing Fees | 2,039,095 | 1,774,343 | 264,752 | 14.9 | % | |||||||||||||||||
| Other Fees: | ||||||||||||||||||||||
| Incentive | 72,803 | 67,387 | 5,416 | 8.0 | % | |||||||||||||||||
| Ancillary | 167,665 | 137,477 | 30,188 | 22.0 | % | |||||||||||||||||
| Boarding | 10,170 | 5,211 | 4,959 | 95.2 | % | |||||||||||||||||
| Other | 5,236 | 8,901 | (3,665) | (41.2) | % | |||||||||||||||||
| Total Other Fees(A) | 255,874 | 218,976 | 36,898 | 16.9 | % | |||||||||||||||||
| Total Servicing Portfolio Fees | $ | 2,294,969 | $ | 1,993,319 | $ | 301,650 | 15.1 | % |
(A)Includes other fees earned from third parties of $95.4 million and $68.2 million for the years ended December 31, 2025 and 2024, respectively.
As of December 31, 2025, approximately 90.9% of the UPB of residential mortgage loans underlying our owned MSRs was serviced by Newrez. In addition to MSRs serviced by Newrez, we engage third-party subservicers, including PHH and Valon, to perform servicing activities with respect to a portion of the residential mortgage loans underlying our MSRs and MSR financing receivables. As of December 31, 2025, loans serviced by these third-party subservicers had an aggregate UPB of approximately $54.1 billion, representing approximately 9.1% of our total servicing portfolio.
Our servicing operations also include subservicing activities performed for third-party clients. These services include performing loan servicing, special servicing and recovery services for deeply delinquent loans. Special servicing generally involves higher-touch borrower engagement, more frequent borrower outreach and higher staffing requirements than performing loan servicing, and accordingly results in higher subservicing fees. Subservicing revenues generally consist of tiered servicing fees based on loan delinquency status and performance metrics, as well as ancillary servicing income.
An MSR represents the right to service a pool of residential mortgage loans in exchange for a portion of the interest payments made by borrowers on the underlying loans, together with ancillary servicing income and custodial interest. An MSR generally consists of two components: a base servicing fee, which compensates the servicer for performing contractual servicing obligations (including servicing advance obligations), and an Excess MSR, which represents the portion of the servicing fee in excess of the base fee.
See Note 5 to our consolidated financial statements for additional information regarding our MSRs and MSR financing receivables, including a summary of related activity for the period from December 31, 2024 to December 31, 2025.
We finance our investments in MSRs and MSR financing receivables primarily through short- and medium-term bank facilities and capital markets financings. These borrowings are either recourse or non-recourse obligations and bear interest at either fixed or variable rates based on a specified margin over the SOFR. Capital markets financings are typically subject to collateral coverage requirements, which are calculated as the ratio of the outstanding note balance to the market value of the underlying collateral. The market value of the collateral is generally updated periodically, and if the collateral coverage ratio exceeds a specified threshold—generally 90%— we may be required to contribute additional collateral, repay a portion of the outstanding debt or post cash to restore compliance. The difference between the applicable collateral coverage ratio and the related trigger level is commonly referred to as a “margin holiday.”
See Note 17 to our consolidated financial statements for additional information regarding the financing of our MSRs and MSR financing receivables, including a summary of financing activity for the period from December 31, 2024 to December 31, 2025.
84
Under applicable servicing agreements, servicers are generally required to advance funds on behalf of borrowers for certain scheduled payments unless the servicer determines in good faith that such advances would not be ultimately recoverable from the proceeds of the related mortgage loan or the underlying property. Servicing advances generally fall into the following categories:
•Principal and interest advances, which represent payments advanced by the servicer to cover scheduled principal and interest payments not paid timely by the borrower;
•Escrow advances, which represent payments advanced by the servicer to third parties for real estate taxes and insurance premiums that have not been paid by the borrower; and
•Foreclosure advances, which represent payments made by the servicer for costs incurred in connection with foreclosure proceedings, property preservation and the disposition of mortgaged properties, including legal and professional fees.
Servicer advances are intended to provide liquidity to the underlying securitization structures rather than credit enhancement. These advances are generally senior in the cash flow waterfall and are typically reimbursed from collections on the related mortgage loan pool, borrower payments or proceeds from the liquidation of the underlying property, referred to as loan-level recoveries.
Prepayments made by borrowers on residential mortgage loans underlying securitizations may generally be used to fund principal and interest advance obligations. Servicing agreements with Fannie Mae, Ginnie Mae and certain PLS typically provide for payment waterfalls that permit servicers to apply collections received from prepayments to satisfy advance requirements. This ability reflects timing differences between the servicer’s obligation to remit scheduled payments and the timing of remittance of borrower prepayments. As a result, servicers may effectively use prepayment proceeds to fund advance obligations. In certain circumstances, if advances are determined to be non-recoverable or are not recovered upon loan payoff or property liquidation, the servicer may be entitled to reimburse itself from custodial accounts holding collections on serviced loans, commonly referred to as a “general collections backstop.”
See Note 5 to our consolidated financial statements for additional information regarding servicer advances receivable.
We fund servicing advances primarily through a combination of cash on hand, borrower prepayments and secured financing arrangements. Servicer advances are financed primarily through short- and medium-term, non-recourse committed facilities that are generally not subject to margin calls and bear interest at either fixed or variable rates based on a margin over SOFR. These facilities generally have maturities of less than one year.
See Note 17 to our consolidated financial statements for additional information regarding the financing of our servicer advance assets.
The table below summarizes our MSRs and MSR financing receivables as of December 31, 2025:
| (dollars in billions) | Current UPB | Weighted Average MSR (bps) | Carrying Value | |||||||
|---|---|---|---|---|---|---|---|---|---|---|
| GSE(A) | $ | 377.0 | 29 | $ | 6.1 | |||||
| Non-Agency(A) | 66.9 | 42 | 0.9 | |||||||
| Ginnie Mae | 151.7 | 48 | 3.4 | |||||||
| Total / Weighted Average | $ | 595.6 | 36 | $ | 10.4 |
(A)Includes GSE and non-Agency MSRs of $21.5 billion and $32.6 billion underlying UPB, respectively, serviced by third-party subservicers.
85
The following tables summarize the collateral characteristics of the residential mortgage loans underlying our MSRs and MSR financing receivables as of December 31, 2025 (dollars in thousands):
| Collateral Characteristics | |||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Carrying Amount | Current Principal Balance | Number of Loans | WA FICO Score(B) | WA Coupon | WA Maturity (Months) | Average Loan Age (Months) | Adjustable Rate Mortgage %(C) | Three Month Average CPR(D) | Three Month Average CRR(E) | Three Month Average CDR(F) | Three Month Average Recapture Rate | ||||||||||||||||||||||||||
| GSE(A) | $ | 6,051,855 | $ | 376,982,090 | 1,920,428 | 772 | 4.4 | % | 269 | 67 | 0.9 | % | 8.0 | % | 8.0 | % | — | % | 14.4 | % | |||||||||||||||||
| Non-Agency(A) | 894,988 | 66,874,608 | 548,198 | 670 | 4.6 | % | 279 | 204 | 7.9 | % | 7.5 | % | 6.1 | % | 1.4 | % | 3.2 | % | |||||||||||||||||||
| Ginnie Mae | 3,412,298 | 151,675,782 | 599,349 | 704 | 4.5 | % | 313 | 44 | 0.3 | % | 8.7 | % | 8.4 | % | 0.3 | % | 36.8 | % | |||||||||||||||||||
| Total | $ | 10,359,141 | $ | 595,532,480 | 3,067,975 | 743 | 4.4 | % | 281 | 77 | 1.5 | % | 8.1 | % | 7.9 | % | 0.2 | % | 18.9 | % |
| Collateral Characteristics | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Delinquency | Loans in Foreclosure | REO | Loans in Bankruptcy | ||||||||||||
| 90+ Days(G) | |||||||||||||||
| GSE(A) | 0.3 | % | 0.1 | % | — | % | 0.1 | % | |||||||
| Non-Agency(A) | 1.9 | % | 4.9 | % | 0.6 | % | 2.4 | % | |||||||
| Ginnie Mae | 3.0 | % | 0.9 | % | 0.1 | % | 0.7 | % | |||||||
| Weighted Average | 1.2 | % | 0.9 | % | 0.1 | % | 0.5 | % |
(A)Includes GSE and non-Agency MSRs of $21.5 billion and $32.6 billion underlying UPB, respectively, serviced by third-party subservicers.
(B)Based on the weighted average of information provided by the loan servicer on a monthly basis. The loan servicer generally updates the Fair Isaac Corporation (“FICO”) score when loans are refinanced or become delinquent.
(C)Represents the percentage of the total principal balance of the pool that corresponds to adjustable rate mortgages.
(D)The conditional prepayment rate (“CPR”) represents the annualized rate of the prepayments during the quarter as a percentage of the total principal balance of the pool.
(E)The conditional repayment rate (“CRR”) represents the annualized rate of the voluntary prepayments during the quarter as a percentage of the total principal balance of the pool.
(F)The conditional default rate (“CDR”) represents the annualized rate of the involuntary prepayments (defaults) during the quarter as a percentage of the total principal balance of the pool.
(G)Represents the percentage of the total principal balance of the pool that corresponds to loans that are delinquent by 90 or more days.
Government and Government-Backed Securities
Our Origination and Servicing segment also includes investments in Agency RMBS and U.S. Treasury securities, which are primarily held to hedge interest rate exposure associated with our MSR portfolio and to support REIT asset and income requirements. These investments are financed primarily through short-term repurchase agreements.
The following table summarizes our Agency RMBS and U.S. Treasury securities portfolio as of and for the year ended December 31, 2025 (dollars in thousands):
| Gross Unrealized | |||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Type | Outstanding Face Amount | Amortized Cost Basis | Gains | Losses | CarryingValue(A) | Count | Weighted Average Life (Years) | 3-Month CPR(B) | Outstanding Repurchase Agreements | ||||||||||||||||||||||
| Agency RMBS | $ | 5,230,355 | $ | 5,113,611 | $ | 116,528 | $ | — | $ | 5,230,139 | 23 | 8.0 | 7.6 | % | $ | 5,130,519 | |||||||||||||||
| Treasury securities | 25,000 | 24,766 | — | — | 24,766 | 1 | 0.3 | N/A | — | ||||||||||||||||||||||
| Total / Weighted Average | $ | 5,255,355 | $ | 5,138,377 | $ | 116,528 | $ | — | $ | 5,254,905 | 24 | 8.0 | $ | 5,130,519 |
(A)Agency RMBS are held at fair value under the fair value option election. Treasury securities include $24.8 million of short-term Treasury bills held-to-maturity at amortized cost.
(B)Represents the annualized rate of the prepayments during the quarter as a percentage of the total amortized cost basis.
The following table summarizes the net interest spread of our government and government-backed securities portfolio as of December 31, 2025:
| Net Interest Spread(A) | |||
|---|---|---|---|
| Weighted average asset yield | 5.0 | % | |
| Weighted average funding cost | 4.3 | % | |
| Net Interest Spread | 0.7 | % |
(A)The government and government-backed securities portfolio consists of 100% fixed-rate securities.
86
Ancillary Mortgage Services
In addition to origination and servicing activities, this segment includes operations conducted through subsidiaries that provide mortgage- and real estate-related services, including Guardian (property preservation and field services), eStreet (appraisal services) and Avenue 365 (title and settlement services).
Residential Transitional Lending
Through our wholly owned subsidiary Genesis, we originate and manage a portfolio of primarily short-term, business-purpose mortgage loans secured by residential real estate. These loans are used by real estate investors and developers to finance transitional projects, including:
•Construction — ground-up construction, including mid-construction refinancings and acquisitions of ground-up construction projects;
•Renovation — acquisition or refinance of properties requiring renovation, excluding ground-up construction; and
•Bridge — financing for purchases, refinances of completed projects or rental properties.
We currently fund construction, renovation and bridge originations primarily through a warehouse credit facility and revolving securitization structures.
Collateral and underwriting. The loans are generally secured by a mortgage or first deed of trust on the underlying real estate. Commitment sizing is determined under our lending policies and is typically based on (i) LTC or LTARV for construction and renovation loans and (ii) LTV for bridge loans. LTC and LTARV are generally calculated as the total commitment at origination divided by the total estimated project cost or the value of the property after completion of renovations, as applicable. LTV is generally calculated as the total commitment at origination divided by the “as-complete” appraisal. At origination, we typically fund a portion of the commitment at closing and hold back the remaining amount for future draws, subject to inspections, progress reporting and other conditions in the loan documents. These ratios do not reflect interim activity such as construction draws, interest capitalization or partial repayments.
Credit support. Loans are typically supported by a corporate and/or personal guarantee, which may be further secured by a pledge of the guarantor’s interests in the borrower and/or other real estate or assets owned by the guarantor.
Loan economics and terms. Commitments are generally interest-only and bear a variable rate based on SOFR plus a spread (generally ranging from 4% to 17%), with initial terms typically ranging from 6 to 120 months, depending on project size and expected completion timeline. We may extend loans based on our assessment of project status and other underwriting considerations. As of December 31, 2025, the average commitment size was $4.9 million, and the weighted average remaining term to contractual maturity was 13.7 months.
We earn loan origination fees (“points”), which are generally based on the loan term, borrower profile and collateral characteristics. As of December 31, 2025, we earned an average of 1.2% of total commitment at origination. We also may earn past-due fees, cost reimbursements (including for closing, collection and inspection-related expenses), extension fees for renewals or extensions, and amendment fees for loan modifications. Renewals and extensions are generally evaluated under our then-current underwriting criteria, including applicable LTV limitations based on the origination appraisal or an updated appraisal when required. Origination and renewal fees are recognized as income at origination as residential transition loans are measured at fair value.
Borrowers and use of proceeds. Borrowers are typically residential real estate investors and developers. Proceeds are generally used to fund construction, renovation, development, acquisition, refinancing and, to a lesser extent, mixed-use projects. Loans are typically structured with partial funding at closing and additional advances disbursed upon completion of agreed construction milestones.
A significant source of new originations has historically been repeat business and referrals. To the extent we originate loans for existing borrowers, these “retention” originations may have lower acquisition costs than originations to new borrowers, which can positively affect profitability.
87
The following table summarizes certain information related to our portfolio of loans included in the Residential Transitional Lending segment, at fair value on the consolidated balance sheets as of and for the year ended December 31, 2025 (dollars in thousands):
| Loans originated(A) | $ | 4,774,864 |
|---|---|---|
| Loans repaid | $ | 1,653,241 |
| Number of loans originated | 1,695 | |
| UPB | $ | 2,694,149 |
| Total commitment | $ | 4,229,976 |
| Average total commitment | $ | 6,132 |
| Weighted average contractual interest(B) | 9.3 | % |
(A)Based on total commitment at origination.
(B)Excludes loan fees and weighted by current UPB.
The following table summarizes the loan purpose of our portfolio of loans included in the Residential Transitional Lending segment, at fair value on the consolidated balance sheets as of December 31, 2025 (dollars in thousands):
| Number of Loans | % of Loans | Total Commitment | % of Total Commitment | Weighted Average Committed Loan Balance to Value(A) | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Construction | 242 | 27.4 | % | $ | 2,407,652 | 56.9 | % | 77.6% / 58.9% | ||||||
| Bridge | 341 | 38.6 | % | 1,402,795 | 33.2 | % | 108.1% | |||||||
| Renovation | 300 | 34.0 | % | 419,529 | 9.9 | % | 70.7% / 69.9% | |||||||
| Total | 883 | 100.0 | % | $ | 4,229,976 | 100.0 | % | N/A |
(A)Weighted by commitment LTV for bridge loans and LTC and LTARV for construction and renovation loans.
See Note 10 to our consolidated financial statements for additional information, including a summary of activity related to residential transition loans from December 31, 2024 to December 31, 2025.
Asset Management
The Asset Management segment provides investment management and advisory services across a range of alternative investment strategies, including private credit, opportunistic credit, fund liquidity solutions, real estate and insurance-related strategies. These activities are conducted primarily through RAM. RAM operates its asset management activities through its wholly owned subsidiaries, including Sculptor, Crestline and the Rithm Advisers, which serve as investment advisers to a range of investment vehicles and managed accounts, including Rithm Property Trust and R-HOME, and generate primarily fee-based revenues. In addition, following the Paramount Acquisition, we own and operate a portfolio of Class A office properties in New York City and San Francisco, which are managed as part of our broader real estate platform. A more detailed description of this business is included under Item 1. Business.
As of December 31, 2025, the Asset Management segment managed approximately $63 billion in assets under management (“AUM”).
Revenues
Revenues in the Asset Management segment consist primarily of management fees and incentive income.
Management fees are generally calculated as a percentage of AUM or invested capital, depending on the structure and governing documents of the applicable investment vehicle, and are typically earned and recognized on a quarterly basis, either in advance or in arrears. Management fees, where applicable, are generally prorated for capital inflows and redemptions during the relevant period.
Incentive income is performance-based and is generally calculated as a percentage of investment profits attributable to fund investors, net of management fees. Incentive income arrangements may be subject to contractual provisions such as hurdle rates, high-water marks and catch-up mechanisms, and incentive income is typically recognized later in the life cycle of an investment vehicle or upon crystallization events. As a result, incentive income may be uneven across reporting periods.
Period-to-period changes in Asset Management revenues are driven primarily by changes in AUM resulting from capital inflows and redemptions, investment performance, market conditions and the timing and realization of incentive income.
88
Expenses
Expenses in the Asset Management segment consist primarily of compensation and benefits for investment professionals and support personnel, general and administrative expenses, technology and infrastructure costs, professional fees and acquisition-related and integration expenses, where applicable.
Compensation expense may fluctuate based on headcount, compensation structure, performance-based incentives and revenue levels. Period-to-period changes in expenses may also reflect changes in AUM, investments in systems, risk management and compliance infrastructure and costs associated with launching new investment products or integrating acquired businesses.
Operating Results
Operating results for the Asset Management segment are driven by the relationship between revenue growth and expense levels, as well as the mix of management fees and incentive income recognized during the period. Market conditions, investor sentiment and asset valuations may affect both revenues and profitability. In addition, the timing of incentive income recognition and acquisition-related amortization and integration costs may result in variability in operating results between periods.
For the year ended December 31, 2025, Asset Management segment revenues were $698.6 million, driven primarily by management fees and realization of incentive income. Operating expenses during the period primarily reflected compensation and benefits, amortization of intangible assets, and office and professional expenses.
Strategic Developments
In the third quarter of 2025, we announced a strategic investment partnership with a large institutional investor pursuant to which the partnership will fund the acquisition of up to $500 million of residential transition loans in the near term, with the potential to acquire up to $1.5 billion over time. The loans are managed by the Rithm Advisers and serviced by Genesis. We believe this partnership reflects our continued focus on expanding fee-based asset management activities supported by our operating platforms.
In the fourth quarter of 2025, we completed the first close for R-HOME, a non-traded REIT focused on U.S. residential and household credit investments. R-HOME is managed by the Rithm Advisers.
Assets Under Management
AUM represents the assets for which we provide investment management, advisory or certain other investment-related services. AUM generally includes (i) the net asset value of managed accounts, open-ended and closed-end funds or the gross asset value of real estate and real estate funds, as applicable, (ii) uncalled capital commitments and (iii) the par value of structured credit vehicles. AUM includes amounts that are not subject to management fees, incentive income or other amounts earned on AUM. Rithm Capital's calculation of AUM is intended to provide a consistent and comparable measure of managed assets across its businesses; however it is not based on any specific regulatory definition and may differ from similarly titled measures presented by other asset managers and, as a result, may not be comparable.
Growth in AUM and positive investment performance generally support growth in Asset Management revenues and earnings, while adverse investment performance or sustained investor redemptions may reduce AUM and negatively affect revenues and profitability.
Key Operating Metrics
Management monitors the performance of the Asset Management segment using AUM, net capital inflows and redemptions, management fee rates, incentive income realization and operating margins.
Investment Portfolio
Our Investment Portfolio segment primarily consists of balance sheet investments in residential mortgage loans, SFR properties, consumer loans, non-Agency securities, Excess MSRs and servicer advance investments.
89
Excess MSRs
Investments in Excess MSRs represent the portion of the mortgage servicing compensation that exceeds the base servicing fee. Our Excess MSR assets include our ownership interests in Excess MSRs and related recapture agreements that were acquired from, and are serviced by, Rocket, as successor by merger to Mr. Cooper.
The following tables summarize the terms of our Excess MSRs:
| MSR Component(A) | Excess MSR | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Direct Excess MSRs | Current UPB (billions)(B) | Weighted Average MSR (bps) | Weighted Average Excess MSR (bps) | Interest in Excess MSR (%) | Carrying Value (millions) | ||||||||
| Total / Weighted Average | $ | 47.9 | 32 | 20 | 65.0% – 80.0% | $ | 323.6 |
(A)The MSR is a weighted average as of December 31, 2025 and the Excess MSR represents the difference between the weighted average MSR and the base fee (which fee remains constant).
(B)Represents Excess MSRs serviced by Rocket. We also invested in related servicer advance investments, including the base fee component of the related MSR on $11.9 billion UPB underlying these Excess MSRs.
The following tables summarize the collateral characteristics of the loans underlying our direct Excess MSRs and the Excess MSRs held in a joint venture with Sculptor non-consolidated funds as of December 31, 2025 (dollars in thousands):
| Collateral Characteristics | ||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Carrying Amount | Current Principal Balance | Number of Loans | WA FICO Score(A) | WA Coupon | WA Maturity (Months) | Average Loan Age (Months) | Three Month Average CPR(B) | Three Month Average CRR(C) | Three Month Average CDR(D) | Three Month Average Recapture Rate | ||||||||||||||||||||
| Total / Weighted Average | $ | 323,564 | $ | 47,862,469 | 396,485 | 719 | 4.6 | % | 220 | 170 | 6.6 | % | 6.3 | % | 0.4 | % | 12.1 | % |
| Collateral Characteristics | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Delinquency | Loans in Foreclosure | REO | Loans in Bankruptcy | ||||||||||||
| 90+ Days(E) | |||||||||||||||
| Weighted Average(F) | 0.8 | % | 1.5 | % | 0.2 | % | 0.6 | % |
(A)Based on the weighted average of information provided by the loan servicer on a monthly basis. The loan servicer generally updates the FICO score when loans are refinanced or become delinquent.
(B)Represents the annualized rate of the prepayments during the quarter as a percentage of the total principal balance of the pool.
(C)Represents the annualized rate of the voluntary prepayments during the quarter as a percentage of the total principal balance of the pool.
(D)Represents the annualized rate of the involuntary prepayments (defaults) during the quarter as a percentage of the total principal balance of the pool.
(E)Represents the percentage of the total principal balance of the pool that corresponds to loans that are delinquent by 90 or more days.
(F)Weighted averages exclude collateral information for which collateral data was not available as of the report date.
Servicer Advance Investments
Our servicer advance investments relate to specified pools of residential mortgage loans for which we have contractually assumed the obligation to fund servicing advances. These investments include (i) the outstanding servicer advances associated with the specified pools, (ii) commitments to purchase future servicer advances and (iii) the right to receive the base servicing fee component of the related MSRs.
The following is a summary of our servicer advance investments, including the right to the base fee component of the related MSRs (dollars in thousands):
| December 31, 2025 | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Amortized Cost Basis | Carrying Value(A) | UPB of Underlying Residential Mortgage Loans | Outstanding Servicer Advances | Servicer Advances to UPB of Underlying Residential Mortgage Loans | ||||||||||||||
| Servicer advance investments | $ | 283,725 | $ | 294,322 | $ | 11,883,488 | $ | 258,157 | 2.2 | % |
(A)Represents the fair value of the servicer advance investments, including the base fee component of the related MSRs.
90
The following summarizes additional information regarding our servicer advance investments and related financing, as of and for the year ended December 31, 2025 (dollars in thousands):
| Weighted Average Discount Rate | Weighted Average Life (Years)(C) | Face Amount of Secured Notes and Bonds Payable | LTV(A) | Cost of Funds(B) | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross | Net(D) | Gross | Net | ||||||||||||||||||||
| Servicer advance investments(E) | 6.5 | % | 7.4 | $ | 229,069 | 85.8 | % | 82.1 | % | 6.2 | % | 5.1 | % |
(A)Based on outstanding servicer advances, excluding purchased but unsettled servicer advances.
(B)Represents the annualized measure of the cost associated with borrowings. Gross cost of funds primarily includes interest expense and facility fees. Net cost of funds excludes facility fees.
(C)Represents the weighted average expected timing of the receipt of expected net cash flows for this investment.
(D)Ratio of face amount of borrowings to par amount of servicer advance collateral, net of any general reserve.
(E)The following table summarizes the types of advances included in servicer advance investments (dollars in thousands):
| December 31, 2025 | |||
|---|---|---|---|
| Principal and interest advances | $ | 39,905 | |
| Escrow advances (taxes and insurance advances) | 120,892 | ||
| Foreclosure advances | 97,360 | ||
| Total | $ | 258,157 |
Non-Agency Securities
Within our non-Agency securities portfolio, we retain and hold certain risk retention bonds from securitizations that we do not consolidate, in compliance with applicable risk retention requirements under the Dodd-Frank Act and the rules promulgated thereunder. We also hold bonds issued in connection with our consolidated PLS, which are eliminated in consolidation. The related equity value is reflected within assets of consolidated entities and liabilities of consolidated entities on our consolidated balance sheets and is excluded from the tables below. As of December 31, 2025, approximately 78.4% of our non-Agency securities portfolio consisted of bonds retained to satisfy risk retention requirements.
The following table summarizes our non-Agency securities portfolio as of and for the year ended December 31, 2025 (dollars in thousands):
| Asset Type | Outstanding Face Amount(A) | Amortized Cost Basis | Gross Unrealized | Carrying Value(B) | Outstanding Repurchase Agreements(C) | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gains | Losses | ||||||||||||||||||||||
| Non-Agency securities | $ | 8,507,851 | $ | 701,105 | $ | 100,438 | $ | (41,910) | $ | 759,633 | $ | 936,424 |
(A)The total outstanding face amount includes residual, interest only and servicing strips for which no principal payment is expected.
(B)Carrying value which is equal to the fair value for all securities.
(C)Includes repurchase agreements on non-Agency securities retained through consolidated securitizations.
The following table summarizes the characteristics of our non-Agency securities portfolio and of the collateral underlying our non-Agency securities as of December 31, 2025 (dollars in thousands):
| Collateral Characteristics(A) | ||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Outstanding Face Amount | Amortized Cost Basis | Carrying Value | Number of Securities | Weighted Average Life (Years) | Weighted Average Coupon(B) | Average Loan Age (Years) | Collateral Factor(C) | Three Month CPR(D) | Delinquency(D) | Cumulative Losses to Date | ||||||||||||||||||||||
| Total / weighted average | $ | 8,507,851 | $ | 701,105 | $ | 759,633 | 623 | 4.4 | 4.5 | % | 14.7 | 0.5 | 9.7 | % | 3.0 | % | 0.8 | % |
(A)Excludes $157.0 million carrying value of non-Agency securities that are backed by assets other than residential mortgages.
(B)Excludes interest only, residual and other bonds with a carrying value of $175.8 million for which no coupon payment is expected.
(C)Represents the ratio of original UPB of loans still outstanding.
(D)Three-month average constant prepayment rate and default rates.
The following table summarizes the net interest spread of our non-Agency securities portfolio as of December 31, 2025:
| Net Interest Spread(A) | ||
|---|---|---|
| Weighted average asset yield | 5.8 | % |
| Weighted average funding cost | 5.4 | % |
| Net Interest Spread | 0.4 | % |
(A)The non-Agency securities portfolio consists of 23.8% floating rate securities and 76.2% fixed-rate securities (accounted for on an amortized cost basis).
91
We finance a significant portion of our non-Agency securities investments through short-term borrowings under master uncommitted repurchase agreements. These borrowings generally bear interest at rates offered by counterparties for the applicable repurchase term (for example, 30 or 60 days), typically calculated as a specified margin over SOFR. As of December 31, 2025 and 2024, we had pledged non-Agency securities, including securities retained through consolidated securitizations, with an aggregate carrying value of approximately $1.3 billion and $1.1 billion, respectively, as collateral for repurchase agreement borrowings.
A portion of the collateral securing these borrowings is subject to daily mark-to-market valuation and related margin calls. The remaining collateral generally is not subject to daily margin calls unless the collateral coverage percentage—calculated as the current carrying value of outstanding debt divided by the market value of the underlying collateral—reaches or exceeds a specified collateral trigger. The difference between the collateral coverage percentage and the collateral trigger is commonly referred to as a “margin holiday.” See Note 17 to our consolidated financial statements for additional information regarding our non-Agency securities financing arrangements, including a summary of related activity from December 31, 2024 to December 31, 2025.
Residential Mortgage Loans
We accumulate our residential mortgage loan portfolio through loan originations, open-market and bulk acquisitions, and the exercise of call rights. Substantially all of these loans are serviced by Newrez.
We account for residential mortgage loans based on our strategy for each loan and whether the loan was performing or non-performing at acquisition. Acquired performing loans are loans for which, at the time of acquisition, we believe the borrower is likely to continue making payments in accordance with the contractual terms. Purchased non-performing loans are loans for which, at the time of acquisition, we believe the borrower is not likely to make payments in accordance with the contractual terms (i.e., credit-impaired).
Residential mortgage loans are reported in the following categories:
•Loans held-for-investment (“HFI”), at fair value;
•Loans HFS, at lower of cost or fair value;
•Loans HFS, at fair value; and
•Investments of consolidated CFEs, which represent mortgage loans held by certain PLS trusts that we consolidate because we are determined to be the primary beneficiary. Under the CFE election, these assets are measured based on the fair value of the more observable liabilities of the consolidated CFEs. The assets of the consolidated CFEs may be used only to settle the obligations of the respective CFEs, and creditors of the CFEs do not have recourse to Rithm Capital Corp.
As of December 31, 2025, we held approximately $5.8 billion of outstanding face amount of residential mortgage loans classified as residential mortgage loans, HFS and residential mortgage loans, HFI, at fair value on our consolidated balance sheets (see below). These investments were financed in part through secured financing agreements with an aggregate face amount of approximately $5.1 billion. Our acquisitions during the period included open-market purchases, originations through Newrez, bulk acquisitions and loans acquired through the exercise of call rights.
92
The following table presents the total residential mortgage loans outstanding by loan type (dollars in thousands):
| December 31, 2025 | December 31, 2024 | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Outstanding Face Amount | Carrying Value | Loan Count | Weighted Average Yield | Weighted Average Life (Years)(A) | Carrying Value | ||||||||||||||
| Investments of consolidated CFEs(B) | $ | 3,347,429 | $ | 3,265,142 | 8,396 | 6.1 | % | 26.0 | $ | 2,791,027 | |||||||||
| Residential mortgage loans, HFI, at fair value | 349,196 | 324,688 | 6,651 | 7.5 | % | 4.6 | 361,890 | ||||||||||||
| Residential Mortgage Loans, HFS: | |||||||||||||||||||
| Acquired performing loans(C) | 49,983 | 45,861 | 1,512 | 6.1 | % | 4.3 | 51,011 | ||||||||||||
| Acquired non-performing loans(D) | 13,443 | 10,930 | 162 | 11.6 | % | 3.5 | 15,659 | ||||||||||||
| Total Residential Mortgage Loans, HFS | $ | 63,426 | $ | 56,791 | 1,674 | 7.3 | % | 4.1 | $ | 66,670 | |||||||||
| Residential Mortgage Loans, HFS, at Fair Value: | |||||||||||||||||||
| Acquired performing loans(C)(E) | $ | 1,583,196 | $ | 1,612,154 | 3,608 | 6.0 | % | 8.4 | $ | 408,421 | |||||||||
| Acquired non-performing loans(D)(E) | 326,394 | 299,413 | 1,344 | 5.3 | % | 27.5 | 270,879 | ||||||||||||
| Originated loans | 3,441,976 | 3,515,914 | 10,052 | 6.3 | % | 29.0 | 3,628,271 | ||||||||||||
| Total Residential Mortgage Loans, HFS, at Fair Value | $ | 5,351,566 | $ | 5,427,481 | 15,004 | 6.2 | % | 22.8 | $ | 4,307,571 |
(A)For loans classified as Level 3 in the fair value hierarchy, the weighted average life is based on the expected timing of the receipt of cash flows. For Level 2 loans, the weighted average life is based on the contractual term of the loan.
(B)Residential mortgage loans of consolidated CFEs are classified as Level 2 in the fair value hierarchy and valued based on the fair value of the more observable financial liabilities under the CFE election.
(C)Performing loans are generally placed on non-accrual status when principal or interest is 90 days or more past due.
(D)As of December 31, 2025, Rithm Capital has placed non-performing loans, HFS on non-accrual status except, as described in (E) below.
(E)Includes $152.0 million and $317.1 million UPB of Ginnie Mae early buyout options of performing and non-performing loans, respectively, on accrual status as contractual cash flows are guaranteed by the FHA.
We evaluate the credit quality of our residential mortgage loan portfolio using indicators that include delinquency status, LTV ratios and geographic concentration.
We finance a significant portion of our residential mortgage loan investments through repurchase agreements. These recourse borrowings generally bear variable interest rates for the term of the applicable repurchase transaction (typically less than one year) at a specified margin over SOFR. As of December 31, 2025 and 2024, we had pledged residential mortgage loans with a carrying value of approximately $5.8 billion and $4.7 billion, respectively, as collateral for borrowings under repurchase agreements. Certain of these financings are subject to daily mark-to-market adjustments and related margin calls. Other financings are not subject to daily margin calls unless the collateral coverage percentage—calculated as the current carrying value of outstanding debt divided by the market value of the underlying collateral—reaches or exceeds a specified trigger. The difference between the collateral coverage percentage and the applicable trigger is referred to as a “margin holiday.” See Note 17 to our consolidated financial statements for additional information regarding the financing of our residential mortgage loans, including a summary of related activity from December 31, 2024 to December 31, 2025.
See Note 7 to our consolidated financial statements for additional information regarding our residential mortgage loans, including a summary of related activity from December 31, 2024 to December 31, 2025.
93
Consumer Loans
The table below presents selected collateral characteristics for our consumer loan portfolio as of December 31, 2025. This portfolio includes (i) the Upgrade loans, (ii) the Marcus loans and (iii) the SpringCastle loans. These loans are held by Rithm Capital through certain limited liability companies (collectively, the “Consumer Loan Companies”) (dollars in thousands).
| Collateral Characteristics | ||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| UPB | Number of Loans | Weighted Average Coupon | Adjustable Rate Loan % | Average Loan Age (Months) | Weighted Average Expected Life (Months) | Delinquency 90+ Days(A) | 12-Month CRR(B) | 12-Month CDR(C) | ||||||||||||||||
| SpringCastle | $ | 164,119 | 28,624 | 18.0 | % | 14.7 | % | 255 | 44 | 2.2 | % | 13.8 | % | 5.4 | % | |||||||||
| Marcus | 295,074 | 100,701 | 11.2 | % | — | % | 43 | 7 | 48.6 | % | 21.9 | % | 5.4 | % | ||||||||||
| Upgrade | 471,651 | 41,670 | 13.5 | % | — | % | 6 | 131 | 0.1 | % | 25.4 | % | 0.4 | % | ||||||||||
| Total / Weighted Average | $ | 930,844 | 170,995 | 13.6 | % | 2.6 | % | 62 | 76 | 15.8 | % | 22.2 | % | 2.9 | % |
(A) Represents the percentage of the total principal balance of the pool that corresponds to loans that are delinquent by 90 or more days.
(B) Represents the annualized rate of the voluntary prepayments during the three months as a percentage of the total principal balance of the pool.
(C) Represents the annualized rate of the involuntary prepayments (defaults) during the three months as a percentage of the total principal balance of the pool.
We finance our consumer loan investments through a combination of securitization and secured borrowing arrangements. The SpringCastle loans are financed with securitized, non-recourse long-term notes with a stated maturity date of September 2037. The Marcus loans are financed with long-term notes with a stated maturity date of June 2028. The Upgrade loans are financed primarily through a secured revolving credit facility that matures in July 2026. See Note 17 to our consolidated financial statements for further information regarding the financing of our consumer loans, including a summary of activity from December 31, 2024 to December 31, 2025.
See Note 8 to our consolidated financial statements for additional information, including a summary of activity related to consumer loans from December 31, 2024 to December 31, 2025.
Single-Family Rental Properties
We invest in and manage a geographically diversified portfolio of SFR properties. As of December 31, 2025, our SFR portfolio consisted of approximately 4,006 properties with an aggregate carrying value of approximately $1.0 billion, compared to 4,049 properties with an aggregate carrying value of $1.0 billion as of December 31, 2024. During the years ended December 31, 2025 and 2024, we acquired 38 and 219 rental properties, respectively.
Our ability to acquire properties that meet our investment criteria depends on factors such as market pricing, available inventory, competition, capital availability and regulatory requirements. In addition to purchase price, acquisitions typically involve transaction-related costs and renovation expenses to prepare properties for rental, with timing and costs varying based on property characteristics, acquisition channel and local market conditions. We also acquire homes through the purchase of BTR communities or portions thereof. Operating results are affected by the time required to market and lease properties, which varies by market and is influenced by demand, marketing efforts and available inventory. Additionally, there has recently been increased regulatory scrutiny around the SFR industry, and the current federal administration has called for congress to ban the purchase of single-family homes by institutional investors; however, whether such regulatory action will occur and to what extent, if at all, is uncertain. Our operating results would be affected by any such regulations and are affected by market sentiment regarding the SFR industry.
Our revenues are primarily generated from rental income under lease agreements that generally range from one to two years. Rental rates and occupancy are influenced by economic conditions, seasonality, local market dynamics, tenant defaults and re-leasing timelines following tenant turnover.
Once properties are available for lease, we incur ongoing operating expenses, including property taxes, insurance, HOA fees, utilities, repairs and maintenance, leasing and marketing costs and property administration. Certain costs incurred prior to a property becoming rentable are capitalized, while ongoing repairs and maintenance are expensed as incurred and expenditures that enhance or extend a property’s useful life are capitalized.
94
The following table summarizes certain key SFR property metrics as of December 31, 2025 (dollars in thousands):
| Number of SFR Properties | % of Total SFR Properties | Net Book Value | % of Total Net Book Value | Average Gross Book Value per Property | % of Rented SFR Properties | % of Occupied Properties | % of Stabilized Occupied Properties | Average Monthly Rent | Average Sq. Ft. | |||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Alabama | 91 | 2.3 | % | $ | 16,592 | 1.7 | % | $ | 182 | 93.4 | % | 92.3 | % | 92.3 | % | $ | 1,638 | 1,540 | ||||||||||||
| Arizona | 142 | 3.5 | % | 52,434 | 5.2 | % | 369 | 90.8 | % | 90.1 | % | 91.4 | % | 2,024 | 1,518 | |||||||||||||||
| Florida | 802 | 20.0 | % | 205,868 | 20.5 | % | 257 | 93.3 | % | 92.4 | % | 93.0 | % | 1,940 | 1,432 | |||||||||||||||
| Georgia | 726 | 18.1 | % | 165,788 | 16.5 | % | 228 | 92.8 | % | 92.0 | % | 92.9 | % | 1,954 | 1,769 | |||||||||||||||
| Indiana | 117 | 2.9 | % | 24,338 | 2.4 | % | 208 | 90.6 | % | 90.6 | % | 90.6 | % | 1,758 | 1,621 | |||||||||||||||
| Mississippi | 157 | 3.9 | % | 30,873 | 3.1 | % | 197 | 94.3 | % | 93.6 | % | 94.2 | % | 1,885 | 1,682 | |||||||||||||||
| Missouri | 356 | 8.9 | % | 68,727 | 6.8 | % | 193 | 92.4 | % | 91.3 | % | 93.1 | % | 1,695 | 1,411 | |||||||||||||||
| Nevada | 98 | 2.4 | % | 31,172 | 3.1 | % | 318 | 91.8 | % | 86.7 | % | 87.6 | % | 1,898 | 1,457 | |||||||||||||||
| North Carolina | 431 | 10.8 | % | 121,219 | 12.1 | % | 281 | 94.0 | % | 92.8 | % | 92.8 | % | 1,874 | 1,545 | |||||||||||||||
| Oklahoma | 52 | 1.3 | % | 11,035 | 1.1 | % | 212 | 94.2 | % | 92.3 | % | 92.3 | % | 1,610 | 1,592 | |||||||||||||||
| Tennessee | 122 | 3.1 | % | 39,724 | 4.0 | % | 382 | 38.0 | % | 74.6 | % | 90.1 | % | 2,101 | 1,615 | |||||||||||||||
| Texas | 910 | 22.7 | % | 236,651 | 23.5 | % | 260 | 84.2 | % | 83.8 | % | 90.8 | % | 1,938 | 1,750 | |||||||||||||||
| Other U.S. | 2 | 0.1 | % | 496 | — | % | 252 | 50.0 | % | 50.0 | % | 50.0 | % | 1,750 | 1,372 | |||||||||||||||
| Total / Weighted Average | 4,006 | 100.0 | % | $ | 1,004,917 | 100.0 | % | $ | 253 | 89.3 | % | 89.5 | % | 92.1 | % | $ | 1,901 | 1,605 |
We primarily finance our SFR property acquisitions through a combination of credit facilities, term loans and securitization structures. See Note 17 to our consolidated financial statements for additional information regarding the financing of our SFR properties.
Our Investment Portfolio segment also includes results from certain wholly owned subsidiaries and minority investments that provide services across the mortgage and real estate sectors. This includes our strategic partnership with Darwin through APM, which provides property management services. All of our SFR properties are currently managed by APM.
CRITICAL ACCOUNTING POLICIES AND USE OF ESTIMATES
Critical accounting estimates are those that require us to make significant judgments, estimates or assumptions that affect amounts reported in our financial statements or the notes thereto. We base our judgments, estimates and assumptions on current facts, historical experience and various other factors that we believe to be reasonable and prudent. Actual results may differ materially from these estimates. See Note 2 to our consolidated financial statements included in this report for a description of our accounting policies.
We believe that the following discussion addresses our most critical accounting policies, which are those that are most important to the portrayal of the Company’s financial condition and results of operations and require management’s most difficult, subjective and complex judgments.
The mortgage and financial sectors operate in a challenging and uncertain economic environment. Financial and real estate companies continue to be affected by, among other things, market volatility, heightened interest rates and inflationary pressures. We believe the estimates and assumptions underlying our consolidated financial statements are reasonable and supportable based on the information available as of December 31, 2025; however, uncertainty over the current macroeconomic conditions makes any estimates and assumptions as of December 31, 2025 inherently less certain than they would be absent the current economic environment. Actual results may materially differ from those estimates. Market volatility and inflationary pressures and their impact on the current financial, economic and capital markets environment, and future developments in these and other areas present uncertainty and risk with respect to our financial condition, results of operations, liquidity and ability to pay distributions.
Set forth below is a summary of what we believe to be our most critical accounting policies and estimates.
95
Fair Value of Investments
MSRs and MSR Financing Receivables
An MSR can be created or acquired through a variety of means, including explicitly through a contract or implicitly through the origination and sale of a loan with servicing retained. As an approved owner of MSRs, we account for our MSRs as servicing assets or servicing liabilities, as we have undertaken an obligation to service financial assets. We measure our MSRs at fair value at acquisition and elect to subsequently measure at fair value at each reporting date using the fair value measurement method. Our MSRs are categorized as Level 3 under the GAAP fair value hierarchy, as described in Note 18 to our consolidated financial statements. The inputs used in the valuation of MSRs include prepayment rate, delinquency rate, mortgage servicing amount, discount rate, and estimated market level future costs to service. These inputs are primarily based on current market data obtained from servicers and other third parties, which may be adjusted based on our expectations for the future, and requires significant judgment. The determination of estimated cash flows used in pricing models is inherently subjective and imprecise. The methods used to estimate fair value may not result in an amount that is indicative of net realizable value or reflective of future fair values. Changes in market conditions, as well as changes in the assumptions or methodology used to determine fair value, could result in a significant increase or decrease in fair value.
In order to evaluate the reasonableness of our fair value determinations, we engage an independent valuation firm to separately measure the fair value of our MSRs. The independent valuation firm determines an estimated fair value range based on its own models. We compare the range provided by the independent valuation firm to the values generated by our internal models. To date, we have not made any significant valuation adjustments as a result of the values provided by the third-party valuation adjustments.
In certain cases, we have legally purchased MSRs or the right to the economic interest in MSRs; however, we determined that the respective purchase agreement would not be treated as a sale under GAAP. Therefore, rather than recording an investment in MSRs, we have recorded an investment in MSR financing receivables. Income from this investment (net of subservicing fees) is recorded as interest income and is grouped and presented as part of servicing revenue, net in the consolidated statements of operations. Additionally, we elected to measure MSR financing receivables at fair value, with changes in fair value flowing through servicing revenue, net in the consolidated statements of operations. In order to evaluate the reasonableness of our fair value determinations, similar to MSRs, we engage an independent valuation firm to separately measure the fair value of our MSR financing receivables.
We recognize income from investment in MSRs and MSR financing receivables as servicing revenue, net which comprises (i) income from the MSRs, plus or minus (ii) the mark-to-market on the MSRs including change in fair value due to realization of cash flows.
Government-Backed Securities, Non-Agency Securities and Other Securities
Our securities portfolio primarily consists of Agency RMBS and non-Agency residential and other securities. Agency RMBS are securities issued or guaranteed as to principal and/or interest by a federally chartered corporation, such as the GSEs, or an agency of the U.S. Government, such as Ginnie Mae. Non-Agency securities are not issued or guaranteed by the GSEs or Ginnie Mae and are therefore subject to credit risk. Securities investments are classified as either available-for-sale or accounted for under the fair value option. We determine the appropriate classification of our securities at the time they are acquired and evaluate the appropriateness of such classifications at each balance sheet date. If classified as available-for-sale, investments are carried at fair value, with net unrealized gains or losses reported as a component of accumulated other comprehensive income and are evaluated for allowance for credit loss in other income in the consolidated statements of operations. If classified under the fair value option, changes in fair value are recorded as a component of realized and unrealized gains (losses), net in the consolidated statements of operations.
We generally categorize Agency RMBS and corporates under Level 2 and non-Agency residential and other securities as Level 3 of the GAAP hierarchy. We estimate the fair value of the majority of our securities based upon broker quotations, counterparty quotations or pricing service quotations. Pricing services generally develop their pricing based on transaction prices of recent trades for similar financial instruments, when available. When recent trades for similar financial instruments are not available, cash flow models or other pricing models are used. The significant inputs used in the valuation of our securities include the discount rate, prepayment rates, default rates and loss severities, as well as other variables.
The determination of estimated cash flows used in pricing models is inherently subjective and imprecise. The methods used to estimate fair value may not be indicative of net realizable value or reflective of future fair values. Changes in market conditions, as well as changes in the assumptions or methodology used to determine fair value, could result in a significant increase or decrease in fair value.
96
Residential Mortgage Loans
Loans are classified as (i) HFI at fair value, (ii) HFS at fair value or (iii) HFS at lower of cost or fair value. Loans are also eligible to be accounted for under the fair value option which are recorded on the consolidated balance sheets at fair value and the periodic changes in fair value is recorded as a component of realized and unrealized gains (losses), net in the consolidated statements of operations. When we have the intent and ability to hold loans for the foreseeable future or to maturity/payoff, such loans are classified as HFI. When we have the intent to sell loans, such loans are classified as HFS.
Our loans are generally categorized as Level 2 or 3 under the GAAP fair value hierarchy, as described in Note 18 to our consolidated financial statements. The fair value of loans is affected by, among other things, changes in interest rates, credit performance, prepayments, and market liquidity. To the extent interest rates change or market liquidity and or credit conditions materially change, the value of these loans could decline, which could have a material effect on reported earnings.
For originated residential mortgage loans measured at fair value, the fair value is generally determined using a market approach by utilizing either (i) the fair value of securities backed by similar residential mortgage loans, adjusted for certain factors to approximate the fair value of a whole residential mortgage loan, (ii) current commitments to purchase loans or (iii) recent observable market trades for similar loans, adjusted for credit risk and other individual loan characteristics.
For acquired residential mortgage loans measured at fair value, the fair value is generally determined by discounting the expected future cash flows using inputs such as default rates, prepayment speeds and discount rates.
For loans measured at the lower of cost or fair value, we account for any excess of cost over fair value as a valuation allowance and include changes in the valuation allowance in the period in which the change occurs. Purchase price discounts or premiums are deferred in a contra loan account until the related loan is sold. The deferred discounts or premiums are an adjustment to the basis of the loan and are included in the quarterly determination of the lower of cost or fair value adjustments and/or the gain or loss recognized at the time of sale.
A loan is reported as past due when a monthly payment is due and unpaid for 30 days or more. Loans, other than purchase credit deteriorated loans, are placed on non-accrual status and considered non-performing when full payment of principal and interest is in doubt, which generally occurs when principal or interest is 90 days or more past due unless the loan is both well secured and in the process of collection. Loans HFS are subject to the non-accrual policy. A loan may be returned to accrual status when repayment is reasonably assured and there has been demonstrated performance under the terms of the loan or, if applicable, the terms of the restructured loan. Our ability to recognize interest income on non-accrual loans as cash interest payments are received rather than as a reduction of the carrying value of the loans is based on the recorded loan balance being deemed fully collectible.
Private Credit and Commercial Mortgage Loans (Insurance Company Investments)
Private credit investments and commercial mortgage loans are carried at fair value, with changes in fair value recognized in earnings. These investments are generally classified within Level 3 of the fair value hierarchy due to the limited availability of observable market data.
For newly originated or recently acquired investments held for less than six months, fair value is generally based on the transaction price, net of transaction costs, plus accrued interest and upfront fees, which management believes approximates fair value at initial recognition. Such investments are not subject to third-party valuation review unless a significant event or change in circumstances indicates that the transaction price is no longer representative of fair value.
For other private credit investments and commercial mortgage loans, fair value is determined using income and/or market approaches. Income approaches typically utilize discounted cash flow analyses, while market approaches may incorporate comparable company multiples or recent transaction data, where available. Independent third-party valuation specialists assist in determining fair value using these methodologies.
The valuation of these investments requires significant judgment and involves the use of unobservable inputs, including discount rates, recovery assumptions, projected cash flows, valuation multiples and liquidity adjustments. The discount rate is generally the most significant unobservable input, as it reflects the perceived risk profile of the borrower and current market conditions. Increases in discount rates would generally result in lower fair values, while decreases in discount rates would increase fair values.
97
Because these inputs are not directly observable and may reflect borrower-specific and market-specific considerations, the resulting fair value measurements are inherently subjective. Changes in assumptions, including expectations regarding credit performance, operating results, market liquidity or required rates of return, could have a material effect on the fair value of these investments and, accordingly, on reported earnings.
Real Estate Impairment
Our properties, including any related intangible assets, are individually reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. Impairment analyses are based on our current plans, intended holding periods and available market information at the time the analyses are prepared. An impairment exists when the carrying amount of an asset exceeds the aggregate projected future cash flows over the anticipated holding period on an undiscounted basis. An impairment loss is measured based on the excess of the property’s carrying amount over its estimated fair value. Estimates of fair value are determined using discounted cash flow models, which consider, among other things, anticipated holding periods, current market conditions and utilize unobservable quantitative inputs, including appropriate capitalization and discount rates. If our estimates of the projected future cash flows, anticipated holding periods or market conditions change, our evaluation of impairment losses may be different and such differences could be material to our consolidated financial statements. The evaluation of anticipated cash flows is subjective and is based, in part, on assumptions regarding future occupancy, rental rates and capital requirements that could differ materially from actual results. Plans to hold properties over longer periods decrease the likelihood of recording impairment losses.
Business Combinations and Asset Acquisitions
When the assets acquired and liabilities assumed constitute a business, the acquisition is accounted for as a business combination. Business combinations are accounted for under the acquisition method. On acquisition, the identifiable assets, liabilities and contingent liabilities are measured at their fair values at the date of acquisition. Any excess of the cost of acquisition over the fair values of the identifiable net assets acquired is recognized as goodwill. In instances where the cost of acquisition is lower than the fair values of the identifiable net assets acquired (i.e., a bargain purchase), the difference is recognized in earnings in the period of acquisition. The consideration transferred for an acquisition is measured at the fair value of the consideration given. Acquisition-related costs are expensed as incurred. The results of operations of acquired businesses are included from the date of acquisition.
If the initial accounting for a business combination is incomplete by the end of the reporting period in which the combination occurs, we recognize a measurement-period adjustment during the period in which we determine the amount of the adjustment, including the effect on earnings of any amounts that would have been recorded in previous periods if the accounting had been completed at the acquisition date.
If substantially all of the fair value of the gross assets acquired is concentrated in a single identifiable asset or group of similar identifiable assets, the transaction is accounted for as an asset acquisition rather than a business combination. In an asset acquisition, the total consideration transferred, including transaction costs, is allocated to the assets acquired and liabilities assumed based on their relative fair values, and no goodwill is recognized. Differences between the consideration transferred and the fair value of the identifiable net assets acquired are allocated to the acquired assets and liabilities on a relative fair value basis.
Consolidation of Variable Interest Entities
The determination of whether or not to consolidate a VIE under GAAP requires a significant amount of judgment concerning the degree of control over an entity by its holders of variable interests. To make these judgments, management has conducted an analysis, on a case-by-case basis, of whether we are the primary beneficiary, the party who has the power to direct the activities of a VIE that most significantly impact its economic performance and who has the obligation to absorb losses or the right to receive benefits from the VIE that could potentially be significant to the VIE, and are therefore required to consolidate the entity. Management continually reconsiders whether we should consolidate a variable interest entity. Upon the occurrence of certain events, management will reconsider its conclusion regarding the status of an entity as a variable interest entity.
For additional information on VIEs, see “Item 8. Consolidated Financial Statements—Note 19, Variable Interest Entities.”
Income Taxes
We intend to operate in a manner that allows us to qualify for taxation as a REIT. As a result of our expected REIT qualification, we do not generally expect to pay U.S. federal or state and local corporate level taxes on income earned outside of our TRSs. Many of the REIT requirements, however, are highly technical and complex. If we were to fail to meet the REIT
98
requirements, we would be subject to U.S. federal, state and local income and franchise taxes, and we would face a variety of adverse consequences. See “Risk Factors—Risks Related to Our Taxation as a REIT.” Rithm Capital operates various business segments, including Origination and Servicing, Asset Management and portions of our Investment Portfolio, through TRSs that are subject to regular corporate income taxes.
Accounting Impact of Valuation Changes
Rithm Capital’s assets fall into three general categories as disclosed in the table below. These categories are:
Marked-to-Market Assets (“MTM Assets”) — Assets that are marked-to-market through the consolidated statements of operations. Changes in the value of these assets (i) are recorded in the consolidated statement of operations, as unrealized gains or losses that impact net income and (ii) impact our total Rithm Capital stockholders’ equity (net book value).
Other Comprehensive Income Assets (“OCI Assets”) — Assets that are marked-to-market through the consolidated statements of comprehensive income. Changes in the value of these assets (i) are recorded in the consolidated statements of comprehensive income as unrealized gains or losses, and therefore do not impact net income on the consolidated statement of operations and (ii) impact our total Rithm Capital stockholders’ equity (net book value).
Cost Assets — Assets that are not marked-to-market. Changes in value of these assets do not impact net income in the consolidated statements of operations nor do they impact our total Rithm Capital stockholders’ equity (net book value).
An exception to these descriptions results from changes in value that represent impairment. Any such change (i) is recorded in the consolidated statements of operations as impairment that impacts net income and (ii) impacts our total Rithm Capital stockholders’ equity (net book value). In the case of residential mortgage loans, HFS, at lower of cost or fair value, any reductions in value are considered impairment. Impairment on loans and REO, as well as securities, is subject to reversal if values subsequently increase.
All of Rithm Capital’s liabilities, with the exception of derivatives, residential mortgage loan repurchase liability, notes payable of consolidated entities and certain debt accounted for under the fair value option, are recorded at their amortized cost basis.
The table below summarizes Rithm Capital’s assets by category as of December 31, 2025:
| MTM Assets | OCI Assets | Cost Assets | ||
|---|---|---|---|---|
| MSRs and MSR financing receivables | Government and government-backed securities, available-for-sale | Residential mortgage loans, HFS, at lower of cost or fair value | ||
| Government and government-backed securities, at fair value | Real estate, net | |||
| Residential mortgage loans, HFI, at fair value | Treasury securities, held-to-maturity | |||
| Residential mortgage loans, HFS, at fair value | Servicer advances receivable | |||
| Consumer loans, at fair value | Reverse repurchase agreements | |||
| Residential transition loans, at fair value | Certain Assets Included in Other Assets, Primarily: | |||
| Residential mortgage loans subject to repurchase | Deferred tax asset | |||
| Insurance company investments, at fair value | Income and fees receivable | |||
| Certain Assets Included in Other Assets, Primarily: | Trade receivables | |||
| CLOs, at fair value | Other assets, except as noted otherwise | |||
| Derivative and hedging assets | ||||
| Equity investments, at fair value | ||||
| Excess MSRs, at fair value | ||||
| Non-Agency securities, at fair value | ||||
| Notes receivable, at fair value | ||||
| Servicer advance investments | ||||
| Investments of consolidated entities, at fair value |
RECENT ACCOUNTING PRONOUNCEMENTS
See Note 2 to our consolidated financial statements in this Annual Report on Form 10-K.
99
RESULTS OF OPERATIONS
Factors Impacting Comparability of Our Results of Operations
Our net income is primarily generated from net interest income, servicing fee revenue less cost to service, gain on sale of loans less cost to originate, asset management fees less expenses, and property rental revenue less operating costs. Changes in various factors such as market interest rates, prepayment speeds, estimated future cash flows, servicing costs and credit quality could affect the amount of basis premium to be amortized or discount to be accreted into interest income for a given period. Prepayment speeds vary according to the type of investment, conditions in the financial markets, competition and other factors, none of which can be predicted with any certainty. Additionally, changes in these inputs along with other factors such as delinquency rates and recapture rates may significantly impact the fair value of our MSRs and as a result, our earnings. Our operating results may also be affected by credit losses in excess of initial estimates or unanticipated credit events experienced by borrowers whose mortgage loans underlie the MSRs, residential transition loans or the non-Agency securities held in our investment portfolio. Asset management fees are directly related to growth in AUM and investment performance of our funds. Decline in investment performance may slow our AUM growth and increase the potential for redemptions from our funds. Property rental revenue is directly related to occupancy.
During the year ended December 31, 2025, interest rates decreased in comparison to the year ended December 31, 2024. Changes in interest rates can inversely impact a borrower’s ability or willingness to enter into mortgage transactions, including residential, business purpose and commercial loans. On the other hand, lower interest rates also decrease our financing costs.
Summary of Results of Operations
The following table summarizes the changes in our results of operations for the year ended December 31, 2025 compared to the year ended December 31, 2024. Our results of operations are not necessarily indicative of our future performance (dollars in thousands).
| Year Ended December 31, | Increase (Decrease) | |||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | Amount | % | |||||||||||||||||||
| Revenues | ||||||||||||||||||||||
| Servicing fee revenue, net and interest income from MSRs and MSR financing receivables | $ | 2,294,969 | $ | 1,993,319 | $ | 301,650 | 15.1 | % | ||||||||||||||
| Change in fair value of MSRs and MSR financing receivables, net of economic hedges (includes realization of cash flows of $(746,006) and $(602,241), respectively) | (1,174,549) | (455,918) | (718,631) | (157.6) | % | |||||||||||||||||
| Servicing revenue, net | 1,120,420 | 1,537,401 | (416,981) | (27.1) | % | |||||||||||||||||
| Interest income | 1,874,315 | 1,949,790 | (75,475) | (3.9) | % | |||||||||||||||||
| Gain on originated residential mortgage loans, HFS, net | 729,526 | 682,535 | 46,991 | 6.9 | % | |||||||||||||||||
| Other revenues | 238,927 | 227,472 | 11,455 | 5.0 | % | |||||||||||||||||
| Asset management revenues | 627,040 | 520,294 | 106,746 | 20.5 | % | |||||||||||||||||
| 4,590,228 | 4,917,492 | (327,264) | (6.7) | % | ||||||||||||||||||
| Expenses | ||||||||||||||||||||||
| Interest expense and warehouse line fees | 1,662,433 | 1,835,325 | (172,892) | (9.4) | % | |||||||||||||||||
| General and administrative | 1,011,564 | 868,484 | 143,080 | 16.5 | % | |||||||||||||||||
| Compensation and benefits | 1,318,879 | 1,134,768 | 184,111 | 16.2 | % | |||||||||||||||||
| 3,992,876 | 3,838,577 | 154,299 | 4.0 | % | ||||||||||||||||||
| Other Income (Loss) | ||||||||||||||||||||||
| Realized and unrealized gains, net | 125,867 | 72,639 | 53,228 | (73.3) | % | |||||||||||||||||
| Other income, net | 83,164 | 57,255 | 25,909 | (45.3) | % | |||||||||||||||||
| 209,031 | 129,894 | 79,137 | (60.9) | % | ||||||||||||||||||
| Income before Income Taxes | 806,383 | 1,208,809 | (402,426) | (33.3) | % | |||||||||||||||||
| Income tax expense | 88,291 | 267,317 | (179,026) | (67.0) | % | |||||||||||||||||
| Net Income | 718,092 | 941,492 | (223,400) | (23.7) | % | |||||||||||||||||
| Non-controlling interests in income of consolidated subsidiaries | 8,820 | 9,989 | (1,169) | (11.7) | % | |||||||||||||||||
| Redeemable non-controlling interests in income of consolidated subsidiaries | 12,215 | — | 12,215 | 100.0 | % | |||||||||||||||||
| Net Income Attributable to Rithm Capital Corp. | 697,057 | 931,503 | (234,446) | (25.2) | % | |||||||||||||||||
| Change in redemption value of redeemable non-controlling interests | 15,611 | — | 15,611 | 100.0 | % | |||||||||||||||||
| Dividends on preferred stock | 114,246 | 96,456 | 17,790 | 18.4 | % | |||||||||||||||||
| Net Income Attributable to Common Stockholders | $ | 567,200 | $ | 835,047 | $ | (267,847) | (32.1) | % |
100
Servicing Revenue, Net
Servicing revenue, net consists of the following:
| Year Ended December 31, | Increase (Decrease) | |||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | 2025 | 2024 | Amount | % | ||||||||||||||||||
| Servicing fee revenue, net and interest income from MSRs and MSR financing receivables | $ | 2,099,987 | $ | 1,833,221 | $ | 266,766 | 14.6 | % | ||||||||||||||
| Ancillary and other fees | 194,982 | 160,098 | 34,884 | 21.8 | % | |||||||||||||||||
| Servicing fee revenue, net and fees | 2,294,969 | 1,993,319 | 301,650 | 15.1 | % | |||||||||||||||||
| Change in Fair Value due to: | ||||||||||||||||||||||
| Realization of cash flows | (746,006) | (602,241) | (143,765) | (23.9) | % | |||||||||||||||||
| Change in valuation inputs and assumptions, net of realized gains (losses)(A) | (873,379) | 434,667 | (1,308,046) | (300.9) | % | |||||||||||||||||
| Gains (losses) on MSR economic hedges | 444,836 | (288,344) | 733,180 | 254.3 | % | |||||||||||||||||
| Servicing Revenue, Net | $ | 1,120,420 | $ | 1,537,401 | $ | (416,981) | (27.1) | % |
(A)The following table summarizes the components of servicing revenue, net related to changes in valuation inputs and assumptions:
| Year Ended December 31, | Increase (Decrease) | |||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | 2025 | 2024 | Amount | % | ||||||||||||||||||
| Changes in interest rates and prepayment speeds | $ | (640,259) | $ | 929,830 | $ | (1,570,089) | (168.9) | % | ||||||||||||||
| Changes in discount rates | 133,525 | 28,189 | 105,336 | 373.7 | % | |||||||||||||||||
| Changes in other factors | (366,645) | (523,352) | 156,707 | 29.9 | % | |||||||||||||||||
| Change in Valuation and Assumptions | $ | (873,379) | $ | 434,667 | $ | (1,308,046) | 300.9 | % |
The table below summarizes the UPB of our MSRs, MSR financing receivables and third-party servicing:
| UPB as of December 31, | Increase (Decrease) | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in millions) | 2025 | 2024 | Amount | % | ||||||||||||||
| GSE | $ | 412,978 | $ | 454,430 | $ | (41,452) | (9.1) | % | ||||||||||
| Non-Agency | 284,234 | 246,313 | 37,921 | 15.4 | % | |||||||||||||
| Ginnie Mae | 154,535 | 143,097 | 11,438 | 8.0 | % | |||||||||||||
| Total | $ | 851,747 | $ | 843,840 | $ | 7,907 | 0.9 | % |
The table below summarizes the total UPB of our servicing portfolio (owned MSRs and third-party servicing) by Performing Servicing, Special Servicing and serviced by third-parties:
| UPB as of December 31, | Increase (Decrease) | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in millions) | 2025 | 2024 | Amount | % | ||||||||||||||
| Performing Servicing | $ | 529,123 | $ | 514,044 | $ | 15,079 | 2.9 | % | ||||||||||
| Special Servicing | 268,508 | 264,375 | 4,133 | 1.6 | % | |||||||||||||
| Serviced by third-parties | 54,116 | 65,421 | (11,305) | (17.3) | % | |||||||||||||
| Total Servicing Portfolio | $ | 851,747 | $ | 843,840 | $ | 7,907 | 0.9 | % |
101
Servicing revenue, net decreased $417.0 million, driven by (i) a $574.9 million increase in unrealized loss, net of economic hedges, on our MSRs and (ii) a $143.8 million increase in realization of cash flows, partially offset by (iii) a $301.7 million increase in servicing fee revenue, net and fees.
The $574.9 million net unrealized loss reflected a $1.3 billion loss on MSRs driven by changes in valuation and assumptions, partially offset by a $733.2 million gain from economic hedges. The $1.3 billion MSR unrealized loss was primarily attributable to updated assumptions related to interest rates and prepayment speeds.
The $143.8 million increase in realization of cash flows was driven by higher year-over-year prepayment speeds. The $301.7 million increase in servicing fee revenue, net and fees was driven by a $7.9 billion increase in servicing UPB, a full year of third-party servicing revenue acquired through the Computershare Acquisition compared to a partial year in 2024, as well as the recording of certain servicing costs to loan servicing expense within general and administrative expense, which were previously recorded as contra servicing revenue.
Weighted average mortgage servicing revenue remained comparable year-over-year at approximately 35 bps.
Interest Income
Interest income for the year ended December 31, 2025 decreased $75.5 million, primarily driven by a reduced Agency securities portfolio and lower year-over-year performing consumer loan balances. The decrease was partially offset by higher average custodial account balances as a result of the Computershare Acquisition in the second quarter of 2024 and growth in residential mortgage loan and residential transition loan portfolios.
Gain on Originated Residential Mortgage Loans, HFS, Net
The following table provides information regarding gain on originated residential mortgage loans, HFS, net as a percentage of pull through adjusted lock volume, by channel:
| Year Ended December 31, | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | 2025 | 2024 | |||||||
| Pull through adjusted lock volume | $ | 64,060,896 | $ | 59,322,537 | |||||
| Gain on Originated Residential Mortgage Loans, as a Percentage of Pull Through Adjusted Lock Volume, by Channel: | |||||||||
| Direct to Consumer | 2.32 | % | 3.34 | % | |||||
| Retail / Joint Venture | 3.33 | % | 3.67 | % | |||||
| Wholesale | 1.31 | % | 1.41 | % | |||||
| Correspondent | 0.52 | % | 0.51 | % | |||||
| Total Gain on Originated Residential Mortgage Loans, as a Percentage of Pull Through Adjusted Lock Volume | 1.08 | % | 1.16 | % |
The following table summarizes funded loan production by channel:
| UPB | ||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Year Ended December 31, | Increase (Decrease) | |||||||||||||||||||||||
| (dollars in millions) | 2025 | % of Total | 2024 | % of Total | Amount | % | ||||||||||||||||||
| Production by Channel: | ||||||||||||||||||||||||
| Direct to Consumer | $ | 7,302 | 12% | $ | 4,275 | 7% | $ | 3,027 | 71 | % | ||||||||||||||
| Retail / Joint Venture | 2,937 | 5% | 3,965 | 7% | (1,028) | (26) | % | |||||||||||||||||
| Wholesale | 10,599 | 17% | 7,196 | 12% | 3,403 | 47 | % | |||||||||||||||||
| Correspondent | 42,506 | 66% | 43,149 | 74% | (643) | (1) | % | |||||||||||||||||
| Total Production by Channel | $ | 63,344 | 100% | $ | 58,585 | 100% | $ | 4,759 | 8 | % |
Gain on originated residential mortgage loans, HFS, net increased $47.0 million, primarily driven by an increase in pull through adjusted lock volume in the Direct to Consumer and Wholesale channels, partially offset by lower gain on sale margins.
For the year ended December 31, 2025, funded loan origination volume was $63.3 billion, up from $58.6 billion in the year ended December 31, 2024. Refinance activity represented 31% of total funded origination volume, up from 20% in the prior year, driven by lower interest rates year-over-year. Gain on sale margin for the year ended December 31, 2025 was 1.08%, down 8 bps from 1.16% in 2024, primarily due to narrower margins in the Direct to Consumer and Wholesale channels.
102
Other Revenues
Other revenues increased $11.5 million primarily due to commercial rental revenue from the Paramount Acquisition (see Note 3 to our consolidated financial statements), partially offset by lower property inspection and maintenance revenue at Guardian.
Asset Management Revenues
Asset management revenues increased $106.7 million, primarily due to an increase in management fees earned from AUM growth and higher incentive income driven by crystallization related to certain funds managed by Sculptor.
Interest Expense and Warehouse Line Fees
Interest expense and warehouse line fees decreased $172.9 million, primarily driven by a decline in average SOFR from approximately 5.2% to 4.3% year-over-year and a reduced Agency securities portfolio. This decrease was partially offset by higher average outstanding borrowings due to growth in residential mortgage loan and residential transition loan portfolios, as well as an increase in unsecured notes outstanding.
General and Administrative
General and administrative expenses consist of the following:
| Year Ended December 31, | Increase (Decrease) | |||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | 2025 | 2024 | Amount | % | ||||||||||||||||||
| Legal and professional | $ | 136,520 | $ | 104,459 | $ | 32,061 | 30.7 | % | ||||||||||||||
| Loan origination | 64,762 | 51,313 | 13,449 | 26.2 | % | |||||||||||||||||
| Occupancy | 62,883 | 61,305 | 1,578 | 2.6 | % | |||||||||||||||||
| Subservicing | 52,614 | 70,580 | (17,966) | (25.5) | % | |||||||||||||||||
| Loan servicing | 148,741 | 41,958 | 106,783 | 254.5 | % | |||||||||||||||||
| Property and maintenance | 124,922 | 122,581 | 2,341 | 1.9 | % | |||||||||||||||||
| Depreciation and amortization | 107,477 | 124,131 | (16,654) | (13.4) | % | |||||||||||||||||
| Information technology | 121,630 | 129,710 | (8,080) | (6.2) | % | |||||||||||||||||
| Insurance-related expenses | 5,392 | — | 5,392 | 100.0 | % | |||||||||||||||||
| Other | 186,623 | 162,447 | 24,176 | 14.9 | % | |||||||||||||||||
| Total General and Administrative Expenses | $ | 1,011,564 | $ | 868,484 | $ | 143,080 | 16.5 | % |
General and administrative expenses increased $143.1 million year-over-year, primarily driven by: (i) higher loan servicing expense resulting from certain servicing costs being recorded as loan servicing expense that were previously classified as contra servicing revenue, (ii) a $32.1 million increase in legal and professional fees driven by higher Non-QM deal volume and the Crestline Acquisition, (iii) a $13.4 million increase in loan origination expense resulting from $4.8 billion growth in year-over-year loan origination volume and (iv) higher securitization fees and AUM placement fees recorded within other general and administrative expense.
The increase was partially offset by (i) lower subservicing expense as a result of the servicing transfer of certain MSRs from PHH to in-house and (ii) lower depreciation and amortization following the full amortization of certain internally developed software, in early 2025.
Compensation and Benefits
Compensation and benefits increased $184.1 million, primarily due to (i) a $67.7 million increase in loan servicing compensation at the operating company primarily related to the Computershare Acquisition in the second quarter of 2024, (ii) a $71.1 million increase in asset management compensation linked to investment performance and (iii) a $45.3 million increase in other performance and stock-based compensation.
103
Other Income (Loss)
The following table summarizes the components of other income (loss):
| Year Ended December 31, | Increase (Decrease) | |||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | 2025 | 2024 | Amount | % | ||||||||||||||||||
| Real estate and other securities | $ | 25,262 | $ | 4,328 | $ | 20,934 | 483.7 | % | ||||||||||||||
| Residential mortgage loans and REO | 22,108 | 34,065 | (11,957) | (35.1) | % | |||||||||||||||||
| Derivative and hedging instruments | (20,589) | (3,198) | (17,391) | 543.8 | % | |||||||||||||||||
| Notes and bonds payable | (1,716) | (7,407) | 5,691 | (76.8) | % | |||||||||||||||||
| Consolidated entities(A) | 79,442 | 97,340 | (17,898) | (18.4) | % | |||||||||||||||||
| Insurance-related | 2,606 | — | 2,606 | 100.0 | % | |||||||||||||||||
| Other gains (losses)(B) | 18,754 | (52,489) | 71,243 | (135.7) | % | |||||||||||||||||
| Realized and unrealized gains, net | 125,867 | 72,639 | 53,228 | 73.3 | % | |||||||||||||||||
| Other income, net | 83,164 | 57,255 | 25,909 | 45.3 | % | |||||||||||||||||
| Total Other Income | $ | 209,031 | $ | 129,894 | $ | 79,137 | 60.9 | % |
(A)Includes change in the fair value of the consolidated CFEs’ financial assets and liabilities and related interest and other income.
(B)Includes excess MSRs, servicer advance investments, consumer loans, residential transition loans and other.
Total other income was $209.0 million for the year ended December 31, 2025, compared to $129.9 million in the prior year. Realized and unrealized gains related to real estate and other securities, residential mortgage loans and REO were largely offset by losses from derivative and hedging instruments.
Consolidated entities gains represent our economic interest in the net income of these consolidated entities. The year-over-year decline in gains was primarily driven by mark-to-market losses, partially offset by higher net interest income.
The increase in other income, net and other gains (losses) was primarily attributable to higher income from equity method investments driven by portfolio growth during 2025 and consumer loan portfolio losses during 2024, respectively.
Income Tax Expense (Benefit)
Income tax expense decreased $179.0 million, which represents the net of a $15.0 million increase in current tax expense and $194.1 million decrease in deferred tax expense. The decrease in deferred tax expense was primarily driven by a decrease in the fair value of MSRs held within taxable entities, partially offset by income generated by the Origination and Servicing and Asset Management segments, as well as tax expense generated from increased valuation allowances on definite-lived deferred tax assets. Current tax expense is driven primarily by income from foreign operations and return to provision adjustments.
LIQUIDITY AND CAPITAL RESOURCES
Overview
Liquidity is a measurement of our ability to meet potential cash requirements, including ongoing commitments to repay borrowings, fund and maintain investments and other general business needs.
We must distribute annually at least 90% of our REIT taxable income to maintain our status as a REIT under the Internal Revenue Code. A portion of this requirement may be able to be met through stock dividends, rather than cash, subject to limitations based on the value of our stock. Our ability to utilize funds generated by the MSRs held in our servicer subsidiaries, NRM and Newrez, is subject to and limited by regulatory requirements established by the FHFA and Ginnie Mae for Fannie Mae and Freddie Mac private label servicing and Ginnie Mae servicing, respectively, as summarized below. Moreover, our ability to access and utilize cash generated from our regulated entities is an important part of our dividend paying ability. As of December 31, 2025, approximately $1.2 billion of available liquidity was held at NRM and Newrez, of which $0.6 billion was in excess of the regulatory liquidity requirements made effective during 2023. NRM and Newrez are expected to maintain compliance with applicable liquidity and net worth requirements.
104
The FHFA and Ginnie Mae capital and liquidity standards require all loan sellers and servicers to maintain a minimum tangible net worth of $2.5 million plus 25 bps for Fannie Mae, Freddie Mac and private label servicing UPB plus 35 bps for Ginnie Mae servicing UPB, a tangible net worth to tangible asset ratio of 6% or greater and a base liquidity of 3.5 bps of Fannie Mae, Freddie Mac and private label servicing UPB plus 10 bps for Ginnie Mae servicing UPB. Furthermore, specific to FHFA, all non-banks have to hold additional origination liquidity of 50 bps times loans HFS plus pipeline loans. Large non-banks with greater than $50 billion UPB in servicing will have to hold an additional liquidity buffer of 2 bps on Fannie Mae and Freddie Mac servicing UPB and 5 bps on Ginnie Mae servicing UPB. As of December 31, 2025, Rithm Capital maintained compliance with the required capital and liquidity standards. Non-compliance with the capital and liquidity requirements can result in the FHFA and Ginnie Mae taking various remedial actions up to and including removing our ability to sell loans to and service loans on behalf of the FHFA and Ginnie Mae. Additionally, Ginnie Mae introduced Risk Based Capital Ratio (“RBCR”) requirements for institutions seeking approval as Ginnie Mae single-family issuers (including those that are non-depository mortgage companies), which became effective on December 31, 2024. These institutions are required to maintain a RBCR of at least 6% in addition to continuing to maintain a leverage ratio of at least 6%. In connection with the implementation of this requirement, Ginnie Mae also introduced risk-based capital relief for hedging of MSRs, whereby issuers who have a track record of managing their interest rate exposure through MSRs hedging and who meet prescribed eligibility requirements may qualify for RBCR requirement relief. Compliance with these capital and liquidity requirements may require us to maintain elevated levels of capital and liquidity, which could constrain our operations and adversely affect our returns.
If the regulatory capital requirements imposed on our lenders change, they may be required to significantly increase the cost of the financing that they provide to us. Our lenders also have revised and may continue to revise their eligibility requirements for the types of assets they are willing to finance or the terms of such financings, including haircuts and requiring additional collateral in the form of cash, based on, among other factors, the regulatory environment and their management of actual and perceived risk. Moreover, the amount of financing we receive under our secured financing agreements will be directly related to our lenders’ valuation of our assets that cover the outstanding borrowings.
Use of Funds
Our primary uses of funds are the payment of interest, compensation expense, servicing and subservicing expenses, payment of outstanding commitments (including margins and loan originations), payment of other operating expenses, repayment of borrowings and hedge obligations, payment of dividends and funding of future servicer advances.
As of December 31, 2025, our total outstanding debt obligations amounted to $35.4 billion and are comprised of secured financing agreements, secured notes and bonds payable, Senior Unsecured Notes (as defined below) and notes payable of consolidated entities. Certain debt obligations are the obligations of our consolidated subsidiaries, which own the related collateral. In some cases, such collateral is not available to other creditors of ours. In particular, the obligations and liabilities of CFEs may only be satisfied with the assets of the respective CFE, and creditors do not have recourse to Rithm Capital Corp.
We have margin exposure on $13.8 billion of secured financing agreements. To the extent that the value of the collateral underlying these secured financing agreements declines below the collateral margin trigger, we may be required to post margin, which could significantly impact our liquidity.
105
Short-Term Borrowings
The following tables provide additional information regarding our short-term borrowings (dollars in thousands):
| Year Ended December 31, 2025 | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| OutstandingBalance at December 31, 2025 | Average Daily Amount Outstanding(A) | Maximum Amount Outstanding | Weighted Average Daily Interest Rate | |||||||||||
| Secured Financing Agreements: | ||||||||||||||
| Government and government-backed securities | $ | 5,130,519 | $ | 9,038,984 | $ | 10,772,322 | 4.9 | % | ||||||
| Non-Agency securities | 936,424 | 819,889 | 903,048 | 6.3 | % | |||||||||
| Residential mortgage loans | 4,614,574 | 3,583,981 | 5,996,684 | 5.7 | % | |||||||||
| Residential transition loans | 661,038 | 450,131 | 661,038 | 6.3 | % | |||||||||
| Secured Notes and Bonds Payable: | ||||||||||||||
| MSRs | 2,779,746 | 3,028,684 | 3,740,139 | 6.8 | % | |||||||||
| Servicer advances | 909,033 | 1,768,270 | 2,482,266 | 6.3 | % | |||||||||
| Total / Weighted Average | $ | 15,031,334 | $ | 18,689,939 | $ | 24,555,497 | 5.7 | % |
(A)Represents the average for the period the debt was outstanding.
| Average Daily Amount Outstanding(A) | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Three Months Ended | ||||||||||||||
| December 31, 2025 | September 30, 2025 | June 30, 2025 | March 31, 2025 | |||||||||||
| Secured Financing Agreements: | ||||||||||||||
| Government and government-backed securities | $ | 7,486,216 | $ | 7,635,112 | $ | 9,407,987 | $ | 10,100,950 | ||||||
| Non-Agency securities | 908,897 | 889,135 | 831,541 | 737,322 | ||||||||||
| Residential mortgage loans and REO | 4,816,525 | 3,567,661 | 3,223,464 | 2,707,909 | ||||||||||
| Residential transition loans | 524,960 | 537,259 | 379,593 | 355,899 |
(A)Represents the average for the period the debt was outstanding.
Unsecured Notes
On June 20, 2025, the Company issued $500.0 million aggregate principal amount of its 2030 Senior Notes due July 15, 2030, with interest payable semi-annually in arrears on each of January 15th and July 15th, commencing on January 15, 2026. Net proceeds from the issuance of the 2030 Senior Notes were approximately $495.0 million, net of commissions and estimated offering expenses payable by the Company. The 2030 Senior Notes mature on July 15, 2030 and are redeemable at any time from time to time on or after July 15, 2027, at prices ranging from 104% to 100% of the principal amount.
On March 19, 2024, the Company issued $775.0 million aggregate principal amount of its 2029 Senior Notes due April 1, 2029, with interest payable semi-annually in arrears on each of April 1st and October 1st, commencing on October 1, 2024. Net proceeds from the issuance of the 2029 Senior Notes were approximately $759.0 million, net of discount and commissions and estimated offering expenses payable by the Company. The 2029 Senior Notes mature on April 1, 2029 and are redeemable at any time and from time to time on or after April 1, 2026, at prices ranging from 104% to 100% of the principal amount.
On September 16, 2020, the Company issued $550.0 million aggregate principal amount of its senior unsecured notes due on October 15, 2025 (the “2025 Senior Notes” and, together with the 2030 Senior Notes and the 2029 Senior Notes, the “Senior Unsecured Notes”), with interest payable semi-annually in arrears on each of April 15th and October 15th, commencing on April 15, 2021. Net proceeds from the issuance of the 2025 Senior Notes were approximately $544.5 million, net of discount and commissions and estimated offering expenses payable by the Company. The 2025 Senior Notes would have matured on October 15, 2025. The 2025 Senior Notes became redeemable at any time and from time to time on October 15, 2022, and, starting in October 2024, the Company was able to redeem the 2025 Senior Notes at par. During the first quarter of 2024 and in connection with the issuance of the 2029 Senior Notes, the Company tendered for and repurchased $275.0 million of its 2025 Senior Notes for cash in a total amount of $282.4 million, leaving $275.0 million aggregate principal amount of the 2025 Senior Notes outstanding. Additionally, during the second quarter of 2025 and following the issuance of the 2030 Senior Notes, the Company redeemed the remaining $275.0 million aggregate principal amount of its 2025 Senior Notes for cash in a total amount of $278.7 million. On June 30, 2025, the Indenture, dated September 16, 2020, pursuant to which the 2025 Senior Notes were issued, and the Company’s obligations under the 2025 Senior Notes were satisfied and discharged.
106
The Indenture, dated March 19, 2024, pursuant to which the 2029 Senior Notes were issued (the “2029 Notes Indenture”) and the Indenture, dated June 20, 2025, pursuant to which the 2030 Senior Notes were issued (the “2030 Notes Indenture”), each contain a requirement that the Company maintain Total Unencumbered Assets (as defined in each of the 2030 Notes Indenture and the 2029 Notes Indenture) of not less than 120% of the aggregate principal amount of the outstanding unsecured debt of the Company. For more information regarding our indebtedness, refer to Note 17 of the consolidated financial statements.
Maturities
Our debt obligations as of December 31, 2025, as summarized in Note 17 to our consolidated financial statements, had contractual maturities as follows (dollars in thousands):
| Year Ending | Non-recourse(A) | Recourse(B) | Total | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2026 | $ | 2,760,061 | $ | 13,676,934 | $ | 16,436,995 | |||||
| 2027 | 3,482,571 | 904,527 | 4,387,098 | ||||||||
| 2028 | 805,377 | 1,019,493 | 1,824,870 | ||||||||
| 2029 | 1,440,000 | 3,355,827 | 4,795,827 | ||||||||
| 2030 | 1,917,637 | 540,000 | 2,457,637 | ||||||||
| 2031 and thereafter | 5,540,965 | — | 5,540,965 | ||||||||
| $ | 15,946,611 | $ | 19,496,781 | $ | 35,443,392 |
(A)Includes secured financing agreements, secured notes and bonds payable, unsecured notes net of issuance costs, and notes payable of consolidated CFEs of $1.9 billion, $9.1 billion, $0.0 billion and $4.9 billion, respectively.
(B)Includes secured financing agreements, secured notes and bonds payable, unsecured notes net of issuance costs, and notes payable of consolidated CFEs of $12.2 billion, $6.0 billion, $1.3 billion and $0.0 billion, respectively.
Covenants
Certain of the debt obligations are subject to customary loan covenants and event of default provisions, including event of default provisions triggered by certain specified declines in our equity or failure to maintain a specified tangible net worth, liquidity or indebtedness to tangible net worth ratio. We were in compliance with all of our debt covenants as of December 31, 2025.
Source of Funds
Our primary sources of funds are cash provided by operating activities (primarily income from loan originations and servicing, as well as management fees and incentive income), sales of and repayments from our investments, potential debt financing sources, including securitizations, and the issuance of equity securities, when feasible and appropriate. Our total cash and cash equivalents at December 31, 2025 was $1.8 billion.
Currently, our primary sources of financing are secured financing agreements and secured notes and bonds payable, although we have in the past and may in the future also pursue one or more other sources of financing such as securitizations and other secured and unsecured forms of borrowing. As of December 31, 2025, we had outstanding secured financing agreements with an aggregate face amount of approximately $13.8 billion to finance our investments. The financing of our entire Agency RMBS portfolio, which generally has 30- to 90-day terms, is subject to margin calls. Under secured financing agreements, we sell a security to a counterparty and concurrently agree to repurchase the same security at a later date for a higher specified price. The sale price represents financing proceeds and the difference between the sale and repurchase prices represents interest on the financing. The price at which the security is sold generally represents the market value of the security less a discount or “haircut,” which can range broadly. During the term of the secured financing agreement, the counterparty holds the security as collateral. If the agreement is subject to margin calls, the counterparty monitors and calculates what it estimates to be the value of the collateral during the term of the agreement. If this value declines by more than a de minimis threshold, the counterparty could require us to post additional collateral, or margin, in order to maintain the initial haircut on the collateral. This margin is typically required to be posted in the form of cash and cash equivalents. Furthermore, we may, from time to time, be a party to derivative agreements or financing arrangements that may be subject to margin calls based on the value of such instruments. In addition, $6.8 billion face amount of our MSR financing is subject to mandatory monthly repayment to the extent that the outstanding balance exceeds the market value (as defined in the related agreement) of the financed asset multiplied by the contractual maximum LTV ratio. We seek to maintain adequate cash reserves and other sources of available liquidity to meet any margin calls or related requirements resulting from decreases in value related to a reasonably possible (in our opinion) change in interest rates.
107
Our ability to obtain borrowings and to raise future equity capital is dependent on our ability to access borrowings and the capital markets on attractive terms. We continually monitor market conditions for financing opportunities and at any given time may be entering or pursuing one or more of the transactions described above. Our senior management team has extensive long-term relationships with investment banks, brokerage firms and commercial banks, which we believe enhance our ability to source and finance asset acquisitions on attractive terms and access borrowings and the capital markets at attractive levels.
Our ability to fund our operations, meet financial obligations and finance acquisitions may be impacted by our ability to secure and maintain our secured financing agreements, credit facilities and other financing arrangements. Because secured financing agreements and credit facilities are short-term commitments of capital, lender responses to market conditions may make it more difficult for us to renew or replace, on a continuous basis, our maturing short-term borrowings and have imposed, and may continue to impose, more onerous conditions when rolling such financings. If we are not able to renew our existing facilities or arrange for new financing on terms acceptable to us, if we default on our covenants or are otherwise unable to access funds under our financing facilities or if we are required to post more collateral or face larger haircuts, we may have to curtail our asset acquisition activities and/or dispose of assets. As of December 31, 2025, our total borrowing capacity under our secured financing arrangements was $25.2 billion with $7.7 billion of available financing under these arrangements. Although available financing is uncommitted, Rithm Capital’s unused borrowing capacity is available if Rithm Capital has additional eligible collateral to pledge and meets other borrowing conditions as set forth in the applicable agreements, including any applicable advance rate. See “Risk Factors—Risks Related to Our Financing Arrangements” for further discussion.
The use of TBA dollar roll transactions generally increases our funding diversification, expands our available pool of assets and increases our overall liquidity position, as TBA contracts typically have lower implied haircuts relative to Agency RMBS pools funded with repurchase financing. TBA dollar roll transactions may also have a lower implied cost of funds than comparable repurchase funded transactions offering incremental return potential. However, if it were to become uneconomical to roll our TBA contracts into future months it may be necessary to take physical delivery of the underlying securities and fund those assets with cash or other financing sources, which could reduce our liquidity position.
With respect to the next 12 months, we expect that our cash on hand, combined with our cash flow provided by operations and our ability to extend or refinance our secured financing agreements and servicer advance financings will be sufficient to satisfy our anticipated liquidity needs with respect to our current investment portfolio, including related financings, potential margin calls, loan origination and operating expenses. Our ability to extend or refinance short-term borrowings is critical to our liquidity outlook. We have a significant amount of near-term maturities, which we expect to be able to refinance. If we cannot repay or refinance our debt on favorable terms, we will need to seek out other sources of liquidity. While it is inherently more difficult to forecast beyond the next 12 months, we currently expect to meet our long-term liquidity requirements through our cash on hand and, if needed, additional borrowings, proceeds received from secured financing agreements and other financings, proceeds from equity offerings and the liquidation or refinancing of our assets.
These short-term and long-term expectations are forward-looking and subject to a number of uncertainties and assumptions, including those described under “—Market Considerations” as well as Part I, Item 1A. “Risk Factors.” If our assumptions about our liquidity prove to be incorrect, we could be subject to a shortfall in liquidity in the future, and such a shortfall may occur rapidly and with little or no notice, which could limit our ability to address the shortfall on a timely basis and could have a material adverse effect on our business.
Stockholders’ Equity
Preferred Stock
Pursuant to our certificate of incorporation, we are authorized to designate and issue up to 100.0 million shares of preferred stock, par value of $0.01 per share, in one or more classes or series.
108
The following table summarizes our preferred shares outstanding (dollars in thousands, except share and per share amounts):
| Number of Shares | Liquidation Preference(A) | Carrying Value(C) | Dividends Declared per Share | |||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, | December 31, | December 31, | Year Ended December 31, | |||||||||||||||||||||||||||||||||||||
| Series(B) | 2025 | 2024 | 2025 | 2024 | Issuance Discount | 2025 | 2024 | 2025 | 2024 | 2023 | ||||||||||||||||||||||||||||||
| Series A, issued July 2019(D)(G)(I) | 4,200,068 | 6,200,068 | $ | 105,002 | $ | 155,002 | 3.15 | % | $ | 99,822 | $ | 149,822 | $ | 2.60 | $ | 2.33 | $ | 1.88 | ||||||||||||||||||||||
| Series B, issued August 2019(D)(G) | 11,260,712 | 11,260,712 | 281,518 | 281,518 | 3.15 | % | 272,654 | 272,654 | 2.55 | 2.26 | 1.78 | |||||||||||||||||||||||||||||
| Series C, issued February 2020(D)(H) | 15,903,342 | 15,903,342 | 397,584 | 397,584 | 3.15 | % | 385,289 | 385,289 | 2.38 | 1.59 | 1.59 | |||||||||||||||||||||||||||||
| Series D, 7.00% issued September 2021(E) | 18,600,000 | 18,600,000 | 465,000 | 465,000 | 3.15 | % | 449,489 | 449,489 | 1.75 | 1.75 | 1.75 | |||||||||||||||||||||||||||||
| Series E, 8.75% issued September 2025(F) | 7,600,000 | — | 190,000 | — | 3.15 | % | 183,536 | — | 0.85 | — | — | |||||||||||||||||||||||||||||
| Total | 57,564,122 | 51,964,122 | $ | 1,439,104 | $ | 1,299,104 | $ | 1,390,790 | $ | 1,257,254 | $ | 10.13 | $ | 7.93 | $ | 7.00 |
(A)Each series has a liquidation preference or par value of $25.00 per share.
(B)Under certain circumstances upon a change of control, our Series A, Series B, Series C, Series D and Series E (each as defined below) are convertible to shares of our common stock.
(C)Carrying value reflects par value less discount and issuance costs.
(D)Fixed-to-floating rate cumulative redeemable preferred.
(E)Fixed-rate reset cumulative redeemable preferred.
(F)Fixed-rate cumulative redeemable preferred.
(G)Effective August 15, 2024, dividends on each of the Company’s 7.50% Series A Fixed-to-Floating Rate Cumulative Redeemable Preferred Stock (the “Series A”) and the Company’s 7.125% Series B Fixed-to-Floating Rate Cumulative Redeemable Preferred Stock (the “Series B”) accrue at a floating rate. For the fourth quarter 2025 dividends, the Series A accrued dividends at a percentage of the $25.00 liquidation preference per share of the Series A equal to a three-month Chicago Mercantile Exchange (“CME”) SOFR, plus a spread adjustment of 0.261%, plus a spread of 5.802%, respectively, and dividends on the Series B accumulated at a percentage of the $25.00 liquidation preference per share of the Series B preferred shares equal to a three-month CME SOFR, plus a spread adjustment of 0.261%, plus a spread of 5.640%, respectively.
(H)Effective February 15, 2025, dividends on the 6.375% Series C Fixed-to-Floating Rate Cumulative Redeemable Preferred Stock (the “Series C”) accumulate at a floating rate. For the fourth quarter 2025 dividends, the Series C accrued dividends at a percentage of the $25.00 liquidation preference per share of the Series C equal to a three-month CME SOFR, plus a spread adjustment of 0.261%, plus a spread of 4.969%.
(I)The Company redeemed 2.0 million shares on March 28, 2025.
From and including the date of original issue (July 2, 2019 for the Series A, August 15, 2019 for the Series B and February 14, 2020 for the Series C) but excluding August 15, 2024 (with respect to Series A and Series B) and February 15, 2025 (with respect to Series C), holders of shares of our Series A, Series B and Series C were entitled to receive cumulative cash dividends at a rate of 7.50%, 7.125% and 6.375%, respectively, per annum of the $25.00 liquidation preference per share (equivalent to $1.875, $1.781 and $1.594, respectively, per annum per share). From and including August 15, 2024 (with respect to the Series A and Series B) and February 15, 2025 (with respect to the Series C), holders of our Series A, Series B and Series C are entitled to receive cumulative cash dividends at a floating rate per annum which is determined pursuant to the USD-London Interbank Offered Rate cessation fallback language in the Certificate of Designations for each of our Series A, Series B and Series C. From and including the date of original issue (September 17, 2021) but excluding November 15, 2026, holders of shares of our 7.00% Fixed-Rate Reset Series D Cumulative Redeemable Preferred Stock (“Series D”) are entitled to receive cumulative cash dividends at a rate of 7.00% per annum of the $25.00 liquidation preference per share (equivalent to $1.750 per annum per share). Holders of shares of our Series D, from and including November 15, 2026, are entitled to receive cumulative cash dividends based on the five-year Treasury rate plus a spread of 6.223%. From and including the date of original issue (September 25, 2025), holders of shares of our 8.750% Series E are entitled to receive cash dividends at a rate of 8.750% per annum of the $25.00 liquidation preference per share (equal to $2.1875 per annum per share). Dividends for the Series A, Series B, Series C, Series D and Series E are payable quarterly in arrears on or about the 15th day of each February, May, August and November.
Preferred dividends declared for the year ended December 31, 2025 were $114.2 million.
Additionally, on January 21, 2026, Rithm Capital issued 10.0 million shares of its 8.750% Series F, with a liquidation preference of $25.00 per share for net proceeds of approximately $242.1 million. In connection with the offering, the Company granted the underwriters an option for a period of 30 days to purchase up to an additional 1,500,000 shares of Series F Preferred Stock. From and including the date of original issue (January 21, 2026) but excluding February 15, 2031, holders of shares of our Series F are entitled to receive cumulative cash dividends at a rate of 8.750% per annum of the $25.00 liquidation preference per share (equivalent to $2.1875 per annum per share). Holders of shares of our Series F, from and including February 15, 2031, are entitled to receive cumulative cash dividends based on the five-year Treasury rate plus a spread of 5.009%. Dividends for the Series F are payable quarterly in arrears on or about the 15th day of each February, May, August and November.
109
Common Stock
Our certificate of incorporation authorizes 2.0 billion shares of common stock, par value $0.01 per share.
On August 5, 2022, we entered into a Distribution Agreement (as amended by that Amendment No. 1 to the Distribution Agreement, dated August 1, 2025) to sell shares of our common stock, par value $0.01 per share, having an aggregate offering price of up to $500.0 million, from time to time, through an “at-the-market” equity offering program (the “2022 ATM Program”). On September 22, 2025, to replace the 2022 ATM Program, Rithm Capital entered into a Distribution Agreement to sell shares of its common stock, par value $0.01 per share, having an aggregate offering price of up to $750.0 million, from time to time, through an “at-the-market” equity offering program (the “2025 ATM Program” and, together with the 2022 ATM Program, the “ATM Program”). During the year ended December 31, 2025, 32.9 million shares of common stock were issued under the ATM Program.
Additionally, Rithm Capital’s stock repurchase program provides flexibility to return capital when deemed accretive to shareholders. During the year ended December 31, 2025, we did not repurchase any shares of our common stock and redeemed 2.0 million shares of our Series A for $50.0 million.
On September 24, 2024, Rithm Capital issued in a public offering 30.0 million shares of its common stock at a par value of $0.01 per share for gross proceeds of $340.2 million, before deducting estimated offering costs.
Common Dividends
We generally need to distribute at least 90% of our taxable income each year (subject to certain adjustments) to our shareholders to qualify as a REIT under the Internal Revenue Code. This distribution requirement limits our ability to retain earnings and thereby replenish or increase capital to support our activities. Dividends declared for the year ended December 31, 2025 were $542.6 million.
We will continue to monitor market conditions and the potential impact the ongoing volatility and uncertainty may have on our business. Our board of directors will continue to evaluate the payment of dividends as market conditions evolve, and no definitive determination has been made at this time. While the terms and timing of the approval and declaration of cash dividends, if any, on shares of our capital stock is at the sole discretion of our board of directors and we cannot predict how market conditions may evolve, we intend to distribute to our stockholders an amount equal to at least 90% of our REIT taxable income determined before applying the deduction for dividends paid and by excluding net capital gains consistent with our intention to maintain our qualification as a REIT under the Internal Revenue Code.
Cash Flows
The following table summarizes changes to our cash and cash equivalents and restricted cash for the periods presented:
| Year Ended December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | Change | |||||||||
| Beginning of period — cash and cash equivalents and restricted cash | $ | 1,917,809 | $ | 1,697,095 | $ | 220,714 | |||||
| Net cash used in operating activities | (1,292,051) | (2,185,201) | 893,150 | ||||||||
| Net cash provided by (used in) investing activities | 2,671,482 | (2,425,156) | 5,096,638 | ||||||||
| Net cash provided by (used in) financing activities | (507,827) | 4,831,071 | (5,338,898) | ||||||||
| Net increase in cash and cash equivalents and restricted cash | 871,604 | 220,714 | 650,890 | ||||||||
| End of Period — Cash and Cash Equivalents and Restricted Cash | $ | 2,789,413 | $ | 1,917,809 | $ | 871,604 |
Operating Activities
Net cash used in operating activities was approximately $1.3 billion and $2.2 billion for the years ended December 31, 2025 and 2024, respectively. The decrease of $0.9 billion in net cash used in operating activities was primarily driven by an increase in net receipts from loan originations and repayments of consolidated entities, partially offset by lower net payment of mortgage loan originations and sales in 2025.
110
Investing Activities
Net cash provided by (used in) investing activities was approximately $2.7 billion and $(2.4) billion for the years ended December 31, 2025 and 2024, respectively. The cash receipt in 2025 primarily consisted of $3.9 billion net proceeds from purchase and sales of Treasury and government-backed securities, $1.2 billion proceeds from principal repayments and sales proceeds of investments of consolidated entities. This was partially offset by $1.9 billion net proceeds from origination and repayments of mortgage loans receivable, $1.0 billion paid for the purchase of Paramount, net of cash acquired and $156 million paid for the Crestline acquisition, net of cash acquired.
Financing Activities
Net cash provided by (used in) financing activities was approximately $(0.5) billion and $4.8 billion for the years ended December 31, 2025 and 2024, respectively. The net cash used in financing activities in 2025 was driven primarily by a net payment of $3.0 billion on borrowings and repayments of secured financing and warehouse facilities and a $275.0 million paydown of the 2025 Senior Notes. The net cash used in financing activities was partially offset by $0.6 billion of equity raised from common stock issued through the ATM program and issuance of our Series E preferred shares, $0.5 billion from the issuance of the 2030 Senior Notes, and a net $0.9 billion of borrowings under secured notes, bonds, and notes payable of consolidated entities.
INTEREST RATE, CREDIT AND SPREAD RISK
We are subject to interest rate, credit and spread risk with respect to our investments. These risks are further described under “Quantitative and Qualitative Disclosures About Market Risk.”
OFF-BALANCE SHEET ARRANGEMENTS
We have material off-balance sheet arrangements related to our non-consolidated securitizations of residential mortgage loans treated as sales in which we retained certain interests. We believe that these off-balance sheet structures presented the most efficient and least expensive form of financing for these assets at the time they were entered and represented the most common market-accepted method for financing such assets. Our exposure to credit losses related to these non-recourse, off-balance sheet financings is limited to $0.6 billion. As of December 31, 2025 there was $9.3 billion in total outstanding UPB of residential mortgage loans underlying such securitization trusts that represent off-balance sheet financings.
We have material off-balance sheet arrangements related to our involvement with funds and other vehicles, primarily related to providing asset management services and, in certain cases, investments in such non-consolidated entities. As of December 31, 2025, our maximum exposure to loss of $1.4 billion represents the potential loss of current investments or income and fees receivable from these entities, as well as the obligation to repay unearned revenues, primarily incentive income subject to clawback, in the event of any future fund losses, as well as unfunded commitments to certain funds. The Company does not provide, nor is it required to provide, any type of non-contractual financial or other support beyond its share of capital commitments.
We are party to mortgage loan participation purchase and sale agreements, pursuant to which we have access to uncommitted facilities that provide liquidity for recently sold MBS up to the MBS settlement date. These facilities, which we refer to as gestation facilities, are a component of our financing strategy and are off-balance sheet arrangements.
TBA dollar roll transactions represent a form of off-balance sheet financing accounted for as derivative instruments. In a TBA dollar roll transaction, we do not intend to take physical delivery of the underlying agency MBS and will generally enter into an offsetting position and net settle the paired-off positions in cash. However, under certain market conditions, it may be uneconomical for us to roll our TBA contracts into future months and we may need to take or make physical delivery of the underlying securities. If we were required to take physical delivery to settle a long TBA contract, we would have to fund our total purchase commitment with cash or other financing sources and our liquidity position could be negatively impacted.
As of December 31, 2025, we did not have any other commitments or obligations, including contingent obligations, arising from arrangements with unconsolidated entities or persons that have or are reasonably likely to have a material current or future effect on our financial condition, changes in financial condition, revenues or expenses, results of operations, liquidity, cash requirements or capital resources.
111
CONTRACTUAL OBLIGATIONS
As of December 31, 2025, we had the following material contractual obligations:
| Contract | Terms | |
|---|---|---|
| Debt Obligations: | ||
| Secured Financing Agreements | Described under Note 17 to our consolidated financial statements. | |
| Secured Notes and Bonds Payable | Described under Note 17 to our consolidated financial statements. | |
| Unsecured Senior Notes | Described under Note 17 to our consolidated financial statements. | |
| Other Contractual Obligations: | ||
| Lease Liability | Described under Note 15 to our consolidated financial statements. | |
| Interest Rate Swaps | Described under Note 16 to our consolidated financial statements. |
See Note 26 and Note 28 to our consolidated financial statements for information regarding commitments and material contracts entered into subsequent to December 31, 2025, if any. As described in Note 26, we have committed to purchase certain future servicer advances. The actual amount of future advances is subject to significant uncertainty. However, we currently expect that net recoveries of servicer advances will exceed net fundings for the foreseeable future. This expectation is based on judgments, estimates and assumptions, all of which are subject to significant uncertainty. In addition, those certain limited liability companies which hold certain of our consumer loan portfolios have invested in loans with an aggregate of $131.4 million of unfunded and available revolving credit privileges as of December 31, 2025. However, under the terms of these loans, requests for draws may be denied and unfunded availability may be terminated at management’s discretion. Genesis had commitments to fund up to $1.8 billion of additional advances on existing mortgage loans as of December 31, 2025. These commitments are generally subject to loan agreements with covenants regarding the financial performance of the customer and other terms regarding advances that must be met before Genesis funds the commitment. Rithm Capital has invested in various commercial real estate projects. As part of its investments, Rithm Capital is required to fund its pro rata share of future capital contributions subject to certain limitations. As of December 31, 2025, the Company has an unfunded capital commitment to fund up to $78.8 million on an existing loan to a certain commercial real estate borrower. As of December 31, 2025, the Company has unfunded capital commitments of $779.7 million to certain funds Sculptor manages, of which $41.4 million relates to commitments of consolidated funds. Approximately $131.2 million of the commitments will be funded by contributions to Sculptor from certain current and former employees and executive managing directors. Lastly, during the first quarter of 2025, the Company, through a consolidated subsidiary, entered into a joint venture which the Company consolidates, with a third party to acquire an interest in an affiliated fund. As of December 31, 2025, the unfunded capital commitment to the consolidated joint venture was $86.4 million, of which $69.1 million is expected to be funded by the third-party.
INFLATION
Substantially all of our assets and liabilities are financial in nature. As a result, interest rates and other factors affect our performance more so than inflation, although inflation rates can often have a meaningful influence over the direction of interest rates. Furthermore, our financial statements are prepared in accordance with GAAP and our distributions are determined by our board of directors primarily based on our taxable income, and, in each case, our activities and balance sheet are measured with reference to historical cost and/or fair market value without considering inflation. See “Quantitative and Qualitative Disclosures About Market Risk—Interest Rate Risk.”
MD&A history
Prior-year 10-K MD&A spans are extracted from SEC filings with the same bounded parser used for the latest filing. The latest 10-K appears above; prior years are below.
FY 2024 10-K MD&A
SEC filing source: 0001556593-25-000007.
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Management’s discussion and analysis of financial condition and results of operations should be read in conjunction with the Consolidated Financial Statements and notes thereto, and with Part I, Item 1A. “Risk Factors.”
Management’s discussion and analysis of financial condition and results of operations is intended to allow readers to view our business from management’s perspective by (i) providing material information relevant to an assessment of our financial condition and results of operations, including an evaluation of the amount and certainty of cash flows from operations and from outside sources, (ii) focusing the discussion on material events and uncertainties known to management that are reasonably likely to cause reported financial information not to be indicative of future operating results or future financial condition, including descriptions and amounts of matters that are reasonably likely, based on management’s assessment, to have a material impact on future operations and (iii) discussing the financial statements and other statistical data management believes will enhance the reader’s understanding of our financial condition, changes in financial condition, cash flows and results of operations.
This section generally discusses 2024 and 2023 items and year-to-year comparisons between 2024 and 2023. Discussions of 2022 items and year-to-year comparisons between 2023 and 2022 that are not included in this Form 10-K can be found in “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in Part II, Item 7. of our Amendment No. 1 on Form 10-K/A (the “Amended 2023 Form 10-K/A”) to our Annual Report on Form 10-K for the fiscal year ended December 31, 2023.
COMPANY OVERVIEW
Rithm Capital is a global asset manager focused on real estate, credit and financial services. Rithm Capital is a Delaware corporation that was formed as a limited liability company in September 2011 (commenced operations in December 2011) and, became a publicly traded entity on May 15, 2013. Since June 17, 2022, Rithm Capital has been structured as an internally managed REIT for U.S. federal income tax purposes.
We seek to generate long-term value for our investors by using our investment expertise to identify, manage and invest in real estate related and other financial assets, as well as offering broader asset management capabilities, in order to provide investors with attractive risk-adjusted returns. Our investment team is made up of individuals with deep experience in financial services and real estate investing at both the institutional and operating company level. Headquartered in New York City, Rithm Capital has a global presence with offices in London, Hong Kong, Shanghai and Tokyo.
Our investments in real estate related assets include our equity interest in operating companies, including leading origination and servicing platforms held through wholly-owned subsidiaries, Newrez and Genesis, as well as investments in SFR, title, appraisal and property preservation and maintenance businesses. Our real estate related strategy involves opportunistically pursuing acquisitions and seeking to establish strategic partnerships that we believe enable us to maximize the value of our investments by offering products and services related to the lifecycle of transactions that affect each mortgage loan and underlying residential property or collateral.
Our Asset Management business primarily operates through our wholly-owned subsidiary, Sculptor, as well as through RCM Manager, which manages Rithm Property Trust pursuant to the Rithm Property Trust Management Agreement. Sculptor is a leading global alternative asset manager and provides asset management services and investment products across credit, real estate and multi-strategy platforms through commingled funds, separate accounts and other alternative investment vehicles. For more information about our investment guidelines, see Part I, Item 1. Business, “Investment Guidelines”.
As of December 31, 2024, we had approximately $46.0 billion in total assets and approximately $34.0 billion in AUM. We conduct our business through the following segments: Origination and Servicing, Investment Portfolio, Residential Transitional Lending and Asset Management.
72
BOOK VALUE PER COMMON SHARE
The following table summarizes the calculation of book value per common share:
| ($ in thousands, except per share amounts) | December 31, 2024 | September 30, 2024 | June 30, 2024 | March 31, 2024 | December 31, 2023 | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total equity | $ | 7,886,310 | $ | 7,751,409 | $ | 7,420,614 | $ | 7,243,372 | $ | 7,101,038 | ||||||||
| Less: Preferred Stock Series A, B, C and D | 1,257,254 | 1,257,254 | 1,257,254 | 1,257,254 | 1,257,254 | |||||||||||||
| Less: Noncontrolling interests of consolidated subsidiaries | 91,336 | 94,867 | 94,021 | 93,820 | 94,096 | |||||||||||||
| Total equity attributable to common stock | $ | 6,537,720 | $ | 6,399,288 | $ | 6,069,339 | $ | 5,892,298 | $ | 5,749,688 | ||||||||
| Common stock outstanding | 520,656,256 | 519,732,422 | 489,732,422 | 483,477,713 | 483,226,239 | |||||||||||||
| Book Value per Common Share | $ | 12.56 | $ | 12.31 | $ | 12.39 | $ | 12.19 | $ | 11.90 |
Refer to Item 7A. “Quantitative and Qualitative Disclosures About Market Risk” for interest rate risk and its impact on fair value.
MARKET CONSIDERATIONS
Summary
The U.S. economy expanded at a solid rate during the fourth quarter of 2024 as real gross domestic product (“GDP”) rose an annualized 2.3%, which put real growth at 2.5% in 2024 versus 3.2% in 2023. Longer-term Treasury yields rose during both the fourth quarter and in 2024 with most of the increase due to higher real yields from Treasury Inflation Protected Securities (“TIPS”). Interest rates remained elevated in 2024, despite the Federal Reserve initiating its first federal funds target rate cut in more than four years in September 2024, followed by additional cuts in the fourth quarter of 2024. The unemployment rate was 4.1% in December 2024, identical to the unemployment rate report for September 2024, but higher than the rate reported for year-end 2023. In addition to the steady unemployment rate, other signs of a solid labor market during the fourth quarter included a strengthening in payroll growth, continued low levels of claims for unemployment benefits, and a rising ratio of job openings to unemployed job seekers.
Inflation
Although inflation slowed during 2024, progress towards lower inflation stalled in the second half of the year. The 12-month increase in the overall Consumer Price Index (“CPI”) was 2.9% in December 2024 versus 2.4% in September 2024 and 3.4% in December 2023, while core CPI price inflation (i.e., excluding food and energy prices) for December 2024 stood at 3.2%, only slightly lower than the 3.3% core CPI inflation rate reported for September 2024, but down from 3.9% for December 2023.
Treasury Yields
The nominal 10-year Treasury yield rose to 4.57% at the end of 2024 from 3.78% in September 2024 and 3.88% at the end of 2023. Most of this increase was due to higher real yields from TIPS, which rose to 2.23% in December 2024 from 1.59% in September 2024 and 1.71% at the end of 2023. The 10-year breakeven inflation rate was 2.34% in December 2024 versus 2.19% in September 2024 and 2.17% at the end of 2023.
Labor Markets
Average payroll growth picked up to 170,000 jobs per month in the fourth quarter versus an average of 159,000 jobs per month in the third quarter. For 2024, payroll rose an average of 186,000 per month versus 251,000 per month in 2023. The unemployment rate was unchanged at 4.1% in December 2024 compared to September 2024, however, 0.3% higher from December 2023. Judged by the ratio of job openings to unemployed job seekers, which rose to 1.18 in December 2024 from 1.06 in September 2024, the labor market tightened during the fourth quarter; however, improved overall over the course of 2024 when compared to December 2023 ratio of 1.45. Also, year-over-year growth in average hourly earnings was 3.9% in December 2024, the same wage rate as for September 2024, but slower than the 4.3% wage growth reported for December 2023.
73
Housing Market
Home sales remained at low levels in 2024 as total home sales (new and existing) averaged 4.75 million, which is relatively unchanged from the average of 4.77 million for 2023. However, home price growth picked up with the 12-month increase in the median resale price of an existing home at 6.0% in December 2024 compared to 4.1% in December 2023.
The economic conditions discussed above influence our investment strategy and results. The Federal Open Market Committee (“FOMC”) lowered the federal funds rate target range by 25 basis points on December 18, 2024 but projected fewer 2025 rate cuts compared to its projections made in September 2024. Additionally, Federal Reserve Chairman Jerome Powell signaled that the recalibration phase of lowering the policy rate is over and the FOMC has entered a phase where further reductions in the policy rate will require further progress in lowering inflation toward the 2% target. The 30-year fixed mortgage rate rose to 6.85% at the end of the fourth quarter from 6.08% at the end of the third quarter of 2024, up from 6.6% at the end of 2023.
The following table summarizes the change in U.S. GDP estimates (annualized rate) according to the U.S. Bureau of Economic Analysis:
| Three Months Ended | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, 2024 | September 30, 2024 | June 30, 2024 | March 31, 2024 | December 31, 2023 | ||||||||||
| Real GDP | 2.3 | % | 3.1 | % | 3.0 | % | 1.6 | % | 3.2 | % |
The following table summarizes the annualized U.S. unemployment rate according to the U.S. Department of Labor:
| December 31, 2024 | September 30, 2024 | June 30, 2024 | March 31, 2024 | December 31, 2023 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Unemployment rate | 4.1 | % | 4.1 | % | 4.1 | % | 3.9 | % | 3.8 | % |
The following table summarizes the annualized 10-year U.S. Treasury rate according to the Federal Reserve and the 30-year fixed mortgage rate according to Freddie Mac:
| December 31, 2024 | September 30, 2024 | June 30, 2024 | March 31, 2024 | December 31, 2023 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 10-year U.S. Treasury rate | 4.6 | % | 3.8 | % | 4.4 | % | 4.2 | % | 3.9 | % | ||||
| 30-year fixed mortgage rate | 6.9 | % | 6.1 | % | 6.9 | % | 6.8 | % | 6.6 | % |
We believe the estimates and assumptions underlying our consolidated financial statements are reasonable and supportable based on the information available as of December 31, 2024; however, uncertainty related to market volatility, the path of the federal funds rate, various regional conflicts and trade and fiscal policies makes any estimates and assumptions as of December 31, 2024, inherently less certain than they would be absent the current environment. Actual results may materially differ from those estimates. Market volatility, inflationary pressures and government policies (monetary, fiscal, trade and immigration) and their impact on the current financial, economic and capital markets environment, and future developments in these and other areas present uncertainty and risk with respect to our financial condition, results of operations, liquidity and ability to pay distributions.
74
OUR PORTFOLIO
Our portfolio, as of December 31, 2024 and 2023, is separated into the Origination and Servicing, our Investment Portfolio, Residential Transitional Lending and Asset Management segments, as described in more detail below (dollars in thousands).
| Origination and Servicing | Investment Portfolio | Residential Transitional Lending | Asset Management | Corporate Category | Total | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, 2024 | |||||||||||||||||||||||
| Investments | $ | 24,108,692 | $ | 2,379,086 | $ | 2,178,075 | $ | — | $ | — | $ | 28,665,853 | |||||||||||
| Cash and cash equivalents | 1,004,326 | 27,987 | 37,605 | 174,819 | 214,006 | 1,458,743 | |||||||||||||||||
| Restricted cash | 207,724 | 49,126 | 33,555 | 18,038 | — | 308,443 | |||||||||||||||||
| Other assets | 7,068,046 | 2,199,220 | 138,397 | 962,845 | 5,752 | 10,374,260 | |||||||||||||||||
| Goodwill | 29,468 | — | 55,731 | 48,633 | — | 133,832 | |||||||||||||||||
| Assets of consolidated CFEs(A) | — | 2,808,319 | 995,712 | 1,303,795 | — | 5,107,826 | |||||||||||||||||
| Total Assets | $ | 32,418,256 | $ | 7,463,738 | $ | 3,439,075 | $ | 2,508,130 | $ | 219,758 | $ | 46,048,957 | |||||||||||
| Debt | $ | 21,968,357 | $ | 3,103,488 | $ | 1,747,307 | $ | 431,806 | $ | 1,033,804 | $ | 28,284,762 | |||||||||||
| Other liabilities | 4,725,155 | 433,762 | 29,999 | 104,879 | 235,846 | 5,529,641 | |||||||||||||||||
| Liabilities of consolidated CFEs(A) | — | 2,361,345 | 860,123 | 1,126,776 | — | 4,348,244 | |||||||||||||||||
| Total Liabilities | 26,693,512 | 5,898,595 | 2,637,429 | 1,663,461 | 1,269,650 | 38,162,647 | |||||||||||||||||
| Total Equity | 5,724,744 | 1,565,143 | 801,646 | 844,669 | (1,049,892) | 7,886,310 | |||||||||||||||||
| Noncontrolling interests in equity of consolidated subsidiaries | 9,687 | 41,707 | — | 39,942 | — | 91,336 | |||||||||||||||||
| Total Rithm Capital Stockholders’ Equity | $ | 5,715,057 | $ | 1,523,436 | $ | 801,646 | $ | 804,727 | $ | (1,049,892) | $ | 7,794,974 | |||||||||||
| Investments in Equity Method Investees | $ | 24,488 | $ | 291,637 | $ | 13,352 | $ | 113,662 | $ | — | $ | 443,139 | |||||||||||
| December 31, 2023 | |||||||||||||||||||||||
| Investments | $ | 19,014,526 | $ | 3,144,814 | $ | 1,879,319 | $ | — | $ | — | $ | 24,038,659 | |||||||||||
| Debt | $ | 17,116,565 | $ | 3,984,572 | $ | 1,537,008 | $ | 455,512 | $ | 546,818 | $ | 23,640,475 |
(A)Includes assets and liabilities of certain consolidated VIEs that meet the definition of CFEs. The obligations and liabilities of CFEs may only be satisfied with the assets of the respective consolidated CFEs, and creditors of the CFE do not have recourse to Rithm Capital Corp.
Origination and Servicing
Our Origination and Servicing businesses operate through our wholly-owned subsidiaries Newrez and NRM. Newrez ranks in the top five of lenders and servicers in the U.S.
We have a multi-channel residential lending platform, offering purchase and refinance loan products. We believe that our multi-channel origination mortgage platform provides us with a competitive advantage and enables us to provide borrowers with various products to ultimately originate both purchase and refinance loans across different market conditions. As further described below, we originate loans through our Retail channel, offer purchase, refinance and closed-end second opportunities to eligible new and existing servicing customers through our Direct to Consumer channel and purchase originated loans through our Wholesale and Correspondent channels. Our loan offerings include residential mortgage loans conforming to the underwriting standards of the GSEs and Ginnie Mae, government-insured residential mortgage loans which are insured by the FHA, VA and USDA, Non-Agency securities and Non-QM loans through our SMART Loan Series. Our Non-QM loan products provide a variety of options for highly qualified borrowers who fall outside the specific requirements of Agency residential mortgage loans. We additionally originate closed-end second lien home equity loans to our existing consumers to access the equity in their home without the need to pay off their existing first lien mortgage. Newrez serviced over 3.7 million customers with an aggregated UPB of approximately $778.4 billion and $568.0 billion for the years ended December 31, 2024 and 2023, respectively. Our origination business funded $58.6 billion and $36.9 billion of mortgages for the years ended December 31, 2024 and 2023, respectively.
We generally service all of the loans that we originate, which provides us connectivity with our borrowers throughout the lifecycle of their loan. Our servicing business operates through our performing and special servicing divisions. The performing loan servicing division services performing Agency and government-insured loans. Our special servicer, services delinquent government-insured, Agency and Non-Agency loans on behalf of the owners of the underlying mortgage loans. The special servicing division also includes third-party serviced loans on behalf of unaffiliated investors. We are highly experienced in loan servicing, including loan modifications, and seek to help borrowers avoid foreclosure. As of December 31, 2024, the performing loan servicing division serviced $514.0 billion UPB of loans, and Shellpoint Mortgage Servicing serviced $264.4 billion UPB of loans, and serviced by third-parties was $65.4 billion UPB of loans, for a total servicing portfolio of $843.8
75
billion UPB, an increase of $204.4 billion from December 31, 2023. The increase was primarily attributable to the Computershare Acquisition, as well as, new client acquisition and loan production, partially offset by scheduled and voluntary prepayment loan activity.
We generate revenue through servicing and sales of residential mortgage loans, including, but not limited to, gain on residential loans originated and sold and the value of MSRs retained on transfer of the loans. Profit margins per loan vary by channel, with Correspondent typically being the lowest and Direct to Consumer being the highest. We sell conforming loans to the GSEs and Ginnie Mae and securitize Non-QM residential loans. We utilize warehouse financing to fund loans at origination through the sale date.
The tables below provide selected operating statistics for our Origination and Servicing segment:
| UPB for the Year Ended December 31, | Increase (Decrease) | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (in millions) | 2024 | % of Total | 2023 | % of Total | Amount | % | ||||||||||
| Production by Channel: | ||||||||||||||||
| Direct to Consumer | $ | 4,275 | 7% | $ | 1,956 | 5% | $ | 2,319 | 119 | % | ||||||
| Retail / Joint Venture | 3,965 | 7% | 6,130 | 17% | (2,165) | (35) | % | |||||||||
| Wholesale | 7,196 | 12% | 4,795 | 13% | 2,401 | 50 | % | |||||||||
| Correspondent | 43,149 | 74% | 24,012 | 65% | 19,137 | 80 | % | |||||||||
| Total Production by Channel | $ | 58,585 | 100% | $ | 36,893 | 100% | $ | 21,692 | 59 | % | ||||||
| Production by Product: | ||||||||||||||||
| Agency | $ | 32,590 | 56% | $ | 19,962 | 55% | 12,628 | 63 | % | |||||||
| Government | 23,747 | 40% | 15,677 | 42% | 8,070 | 51 | % | |||||||||
| Non-QM | 1,189 | 2% | 546 | 1% | 643 | 118 | % | |||||||||
| Non-Agency | 438 | 1% | 227 | 1% | 211 | 93 | % | |||||||||
| Other | 621 | 1% | 481 | 1% | 140 | 29 | % | |||||||||
| Total Production by Product | $ | 58,585 | 100% | $ | 36,893 | 100% | $ | 21,692 | 59 | % | ||||||
| % Purchase | 80 | % | 87 | % | ||||||||||||
| % Refinance | 20 | % | 13 | % |
| Year Ended December 31, | Increase (Decrease) | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | 2024 | 2023 | Amount | % | ||||||||
| Gain on originated residential mortgage loans, held-for-sale, net(A)(B)(C)(D) | $ | 688,776 | $ | 483,491 | $ | 205,285 | 42.5 | % | ||||
| Pull through adjusted lock volume | $ | 59,322,537 | $ | 36,892,922 | $ | 22,429,615 | 60.8 | % | ||||
| Gain on Originated Residential Mortgage Loans, as a Percentage of Pull Through Adjusted Lock Volume, by Channel: | ||||||||||||
| Direct to Consumer | 3.34 | % | 3.99 | % | ||||||||
| Retail / Joint Venture | 3.67 | % | 3.52 | % | ||||||||
| Wholesale | 1.41 | % | 1.35 | % | ||||||||
| Correspondent | 0.51 | % | 0.47 | % | ||||||||
| Total Gain on Originated Residential Mortgage Loans, as a Percentage of Pull Through Adjusted Lock Volume | 1.16 | % | 1.31 | % |
(A)Includes realized gains on loan sales and related new MSR capitalization, changes in repurchase reserves, changes in fair value of interest rate lock commitments, changes in fair value of residential mortgage loans, held-for-sale (“HFS”) and economic hedging gains and losses.
(B)Includes loan origination fees of $0.9 billion and $0.4 billion for the years ended December 31, 2024 and 2023, respectively.
(C)Represents gain on originated residential mortgage loans, HFS, net related to the origination business within the Origination and Servicing segment (Note 4 and Note 7 to our consolidated financial statements).
(D)Excludes MSR revenue on recaptured loan volume reported in the servicing segment.
Total gain on originated residential mortgage loans, HFS, net increased $205.3 million to $688.8 million for the year ended December 31, 2024 compared to the year ended December 31, 2023. The increase is attributable to an increase in pull through adjusted lock volume primarily driven by increased production volume in the Correspondent channel as well as increased margins across most channels. Refinance originations comprised 20.0% of funded loans for the year ended December 31, 2024, higher than 13% for the year ended December 31, 2023, due to higher refinance activity as interest rates moved lower primarily during the third quarter of 2024.
76
For the year ended December 31, 2024, funded loan origination volume was $58.6 billion, up from $36.9 billion in the prior year. Gain on sale margin for the year ended December 31, 2024 was 1.16%, 15 bps lower than 1.31% for the prior year. The lower gain on sale margin for 2024 was primarily due to an increase in Correspondent production relative to total production (refer to the tables above) partially offset by higher margins in most channels.
The table below provides the mix of Newrez serviced assets portfolio between subserviced performing servicing (labeled as “Performing Servicing”) and subserviced non-performing, or special servicing (labeled as “Special Servicing”). Third-party servicing includes loan portfolios serviced on behalf of Rithm Capital or its subsidiaries and non-affiliated third parties for the periods presented.
| Unpaid Principal Balance as of December 31, | Increase (Decrease) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (in millions) | 2024 | 2023 | Amount | % | ||||||||||
| Performing Servicing: | ||||||||||||||
| MSR-owned assets | $ | 510,418 | $ | 444,057 | $ | 66,361 | 14.9 | % | ||||||
| Residential whole loans | 3,626 | 1,781 | 1,845 | 103.6 | % | |||||||||
| Total Performing Servicing | 514,044 | 445,838 | 68,206 | 15.3 | % | |||||||||
| Special Servicing: | ||||||||||||||
| MSR-owned assets | 14,376 | 12,917 | 1,459 | 11.3 | % | |||||||||
| Residential whole loans | 7,068 | 6,738 | 330 | 4.9 | % | |||||||||
| Third-party | 242,931 | 102,500 | 140,431 | 137.0 | % | |||||||||
| Total Special Servicing | 264,375 | 122,155 | 142,220 | 116.4 | % | |||||||||
| Total Newrez Servicing | 778,419 | 567,993 | 210,426 | 37.0 | % | |||||||||
| Serviced by third-parties: | ||||||||||||||
| MSR-owned assets | 65,421 | 71,461 | (6,040) | (8.5) | % | |||||||||
| Total Servicing Portfolio | $ | 843,840 | $ | 639,454 | $ | 204,386 | 32.0 | % | ||||||
| Agency Servicing: | ||||||||||||||
| MSR-owned assets | $ | 383,014 | $ | 351,642 | $ | 31,372 | 8.9 | % | ||||||
| Third-party | 71,416 | 8,698 | 62,718 | 721.1 | % | |||||||||
| Total Agency Servicing | 454,430 | 360,340 | 94,090 | 26.1 | % | |||||||||
| Government-Insured Servicing: | ||||||||||||||
| MSR-owned assets | 137,177 | 127,864 | 9,313 | 7.3 | % | |||||||||
| Third-party | 5,920 | — | 5,920 | — | % | |||||||||
| Total Government-Insured Servicing | 143,097 | 127,864 | 15,233 | 11.9 | % | |||||||||
| Non-Agency (Private Label) Servicing: | ||||||||||||||
| MSR-owned assets | 70,024 | 48,929 | 21,095 | 43.1 | % | |||||||||
| Residential whole loans | 10,694 | 8,519 | 2,175 | 25.5 | % | |||||||||
| Third-party | 165,595 | 93,802 | 71,793 | 76.5 | % | |||||||||
| Total Non-Agency (Private Label) Servicing | 246,313 | 151,250 | 95,063 | 62.9 | % | |||||||||
| Total Servicing Portfolio | $ | 843,840 | $ | 639,454 | $ | 204,386 | 32.0 | % |
77
The table below summarizes servicing and other fees for the periods presented:
| Year Ended December 31, | Increase (Decrease) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (in thousands) | 2024 | 2023 | Amount | % | ||||||||||
| Servicing Fees: | ||||||||||||||
| MSR-owned assets | $ | 1,613,040 | $ | 1,631,899 | $ | (18,859) | (1.2) | % | ||||||
| Residential whole loans | 9,929 | 9,159 | 770 | 8.4 | % | |||||||||
| Third-party | 151,374 | 92,110 | 59,264 | 64.3 | % | |||||||||
| Total Servicing Fees | 1,774,343 | 1,733,168 | 41,175 | 2.4 | % | |||||||||
| Other Fees: | ||||||||||||||
| Incentive | 67,387 | 49,316 | 18,071 | 36.6 | % | |||||||||
| Ancillary | 137,477 | 70,716 | 66,761 | 94.4 | % | |||||||||
| Boarding | 5,211 | 6,157 | (946) | (15.4) | % | |||||||||
| Other | 8,901 | — | 8,901 | — | % | |||||||||
| Total Other Fees(A) | 218,976 | 126,189 | 92,787 | 73.5 | % | |||||||||
| Total Servicing Portfolio Fees | $ | 1,993,319 | $ | 1,859,357 | $ | 133,962 | 7.2 | % |
(A)Includes other fees earned from third parties of $68.2 million and $47.3 million for the years ended December 31, 2024 and 2023, respectively.
Our servicing business includes owned MSRs primarily serviced by Newrez. As of December 31, 2024, 88.9% of the underlying UPB of mortgages related to owned MSRs is serviced by Newrez. In addition to MSRs serviced by Newrez, we contract with PHH and Valon to perform the related servicing duties on the residential mortgage loans underlying a certain portion of our MSRs and MSR financing receivables with an aggregate UPB of $65.4 billion, representing 11.1% of our servicing portfolio as of December 31, 2024.
Our servicing business also includes subservicing for third-party clients, including performing loan servicing, special servicing (high touch customer service requires more frequent customer outreach than performing loan servicing and involves higher staffing levels and sub-servicing fees to support such higher staffing levels) and recovery options for deeply delinquent loans. We generally earns tiered subservicing fees based on delinquency status and performance requirements, as well as ancillary income on each loan serviced. Because of our specialty in “high-touch servicing,” we believe we are favorably positioned to navigate through various economic and credit cycles.
An MSR provides a mortgage servicer with the right to service a pool of residential mortgage loans in exchange for a portion of the interest payments made on the underlying residential mortgage loans, plus ancillary income and custodial interest. An MSR is made up of two components: a base fee and an Excess MSR. The base fee is the amount of compensation for the performance of servicing duties (including advance obligations) and the Excess MSR is the amount that exceeds the base fee.
See Note 5 to our consolidated financial statements for additional information including a summary of activity related to MSRs and MSR financing receivables from December 31, 2023 to December 31, 2024.
We finance our investments in MSRs and MSR financing receivables with short- and medium-term bank and capital markets notes. These borrowings are primarily recourse debt and bear either fixed or variable interest rates, which are offered by the counterparty for the term of the notes for a specified margin over SOFR. The capital markets notes are typically issued with a collateral coverage percentage, which is a quotient expressed as a percentage equal to the aggregate note amount divided by the market value of the underlying collateral. The market value of the underlying collateral is generally updated on a quarterly basis, and if the collateral coverage percentage becomes greater than or equal to a collateral trigger, generally 90%, we may be required to add funds, pay down principal on the notes or add additional collateral to bring the collateral coverage percentage below 90%. The difference between the collateral coverage percentage and the collateral trigger is referred to as a “margin holiday.”
See Note 18 to our consolidated financial statements for further information regarding financing of our MSRs and MSR financing receivables, including a summary of activity related to financing from December 31, 2023 to December 31, 2024.
Servicing agreements generally require a servicer to make advances in respect of serviced residential mortgage loans unless the servicer determines in good faith that the advance would not be ultimately recoverable from the proceeds of the related residential mortgage loan or the mortgaged property. Servicer advances typically fall into one of three categories:
78
•Principal and Interest Advances: Payments made by the servicer to cover scheduled payments of principal of, and interest on, a residential mortgage loan that have not been paid on a timely basis by the borrower.
•Escrow Advances (Taxes and Insurance Advances): Cash payments made by the servicer to third parties on behalf of the borrower for real estate taxes and insurance premiums on the property that have not been paid on a timely basis by the borrower.
•Foreclosure Advances: Payments made by the servicer to third parties for the costs and expenses incurred in connection with the foreclosure, property preservation and sale of the mortgaged property, including attorneys’ and other professional fees.
The purpose of the advances is to provide liquidity, rather than credit enhancement, to the underlying residential mortgage securitization transaction. Most servicer advances are considered “top of the waterfall” and are generally repaid from amounts received from the related residential mortgage loan pool, and to a lesser extent, payments from the borrower or amounts received from the liquidation of the property securing the loan, which is referred to as “loan-level recovery.”
Loan prepayments made by the borrowers on the residential mortgage loans underlying the securitizations can only be used to fund principal and interest advances. The servicing agreements with Fannie Mae, Ginnie Mae and certain PLS generally have a “waterfall” payment structure that allows servicers to apply balances received from prepayments to cover principal and interest advance requirements. The ability to apply balances received against prepayments stems from a difference caused by the timing between the remittance of payments under the servicer’s advance and remittance obligations, generally several weeks after the due date, and servicer’s timeline to remit prepayments, which can be up to a month or more after receipt from the borrower. Because of this timing difference, servicers can effectively “borrow” against the prepayments received to cover principal and interest advance requirements. In many cases, if the servicer determines that an advance previously made would not be recoverable from these sources, or if such advance is not recovered when the loan is repaid or related property is liquidated, then the servicer is, most often, entitled to withdraw funds from the trustee custodial account for payments on the serviced residential mortgage loans to reimburse the applicable advance. This is what is often referred to as a “general collections backstop.” See “Risk Factors—Risks Related to Our Business—Servicer advances may not be recoverable or may take longer to recover than we expect, which could cause us to fail to achieve our targeted return on our servicer advance investments or MSRs.” See Note 5 to our consolidated financial statements for additional information related to servicer advances receivable.
We fund advances primarily from a combination of cash on hand, loan prepayments and secured financing arrangements. We finance our servicer advances with short- and medium-term collateralized borrowings. These borrowings are non-recourse committed facilities that are not subject to margin calls and bear either fixed or variable interest rates offered by the counterparty for the term of the notes, generally less than one year, of a specified margin over SOFR. See Note 18 to our consolidated financial statements for further information regarding financing of our servicer advances.
The table below summarizes our MSRs and MSR financing receivables as of December 31, 2024:
| (dollars in billions) | Current UPB | Weighted Average MSR (bps) | Carrying Value | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| GSE(A) | $ | 383.0 | 28 | $ | 6.4 | ||||||||
| Non-Agency(A) | 70.0 | 45 | 0.8 | ||||||||||
| Ginnie Mae | 137.2 | 46 | 3.1 | ||||||||||
| Total / Weighted Average | $ | 590.2 | 35 | $ | 10.3 |
(A)Includes GSE and Non-Agency MSRs of $23.8 billion and $41.7 billion underlying UPB, respectively, serviced by third-party subservicers.
79
The following tables summarize the collateral characteristics of the residential mortgage loans underlying our MSRs and MSR financing receivables as of December 31, 2024 (dollars in thousands):
| Collateral Characteristics | |||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Carrying Amount | Current Principal Balance | Number of Loans | WA FICO Score(B) | WA Coupon | WA Maturity (months) | Average Loan Age (months) | Adjustable Rate Mortgage %(C) | Three Month Average CPR(D) | Three Month Average CRR(E) | Three Month Average CDR(F) | Three Month Average Recapture Rate | ||||||||||||||||||||||||||
| GSE(A) | $ | 6,413,199 | $ | 383,014,320 | 1,978,754 | 772 | 4.2 | % | 273 | 62 | 1.0 | % | 6.3 | % | 6.3 | % | — | % | 7.6 | % | |||||||||||||||||
| Non-Agency(A) | 836,408 | 70,022,636 | 567,430 | 664 | 4.6 | % | 282 | 200 | 8.9 | % | 6.7 | % | 5.1 | % | 1.7 | % | — | % | |||||||||||||||||||
| Ginnie Mae | 3,072,064 | 137,177,395 | 564,085 | 702 | 4.2 | % | 316 | 41 | 0.4 | % | 7.0 | % | 6.8 | % | 0.1 | % | 31.2 | % | |||||||||||||||||||
| Total | $ | 10,321,671 | $ | 590,214,351 | 3,110,269 | 743 | 4.2 | % | 284 | 73 | 1.8 | % | 6.5 | % | 6.3 | % | 0.2 | % | 12.2 | % |
| Collateral Characteristics | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Delinquency | Loans in Foreclosure | REO | Loans in Bankruptcy | ||||||||||||
| 90+ Days(G) | |||||||||||||||
| GSE(A) | 0.3 | % | 0.1 | % | — | % | 0.1 | % | |||||||
| Non-Agency(A) | 2.6 | % | 5.5 | % | 0.6 | % | 2.4 | % | |||||||
| Ginnie Mae | 2.6 | % | 0.6 | % | — | % | 0.6 | % | |||||||
| Weighted Average | 1.1 | % | 0.9 | % | 0.1 | % | 0.5 | % |
(A)Includes GSE and Non-Agency MSRs of $23.8 billion and $41.7 billion underlying UPB, respectively, serviced by third-party subservicers.
(B)Based on the weighted average of information provided by the loan servicer on a monthly basis. The loan servicer generally updates the FICO score when loans are refinanced or become delinquent.
(C)Represents the percentage of the total principal balance of the pool that corresponds to adjustable rate mortgages.
(D)Represents the annualized rate of the prepayments during the quarter as a percentage of the total principal balance of the pool.
(E)Represents the annualized rate of the voluntary prepayments during the quarter as a percentage of the total principal balance of the pool.
(F)Represents the annualized rate of the involuntary prepayments (defaults) during the quarter as a percentage of the total principal balance of the pool.
(G)Represents the percentage of the total principal balance of the pool that corresponds to loans that are delinquent by 90 or more days.
Government and Government-Backed Securities
Our government and government-backed securities consist of Agency RMBS and U.S. Treasury securities.
The following table summarizes our Agency RMBS and U.S. Treasury securities portfolio as of December 31, 2024 (dollars in thousands):
| Gross Unrealized | |||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Type | Outstanding Face Amount | Amortized Cost Basis | Gains | Losses | CarryingValue(A) | Count | Weighted Average Life (Years) | 3-Month CPR(B) | Outstanding Repurchase Agreements | ||||||||||||||||||||||
| Agency RMBS | $ | 6,672,189 | $ | 6,501,239 | $ | 428 | $ | (51,024) | $ | 6,450,643 | 43 | 5.7 | 6.2 | % | $ | 6,528,957 | |||||||||||||||
| Treasury securities | 3,275,000 | 3,282,152 | 4,102 | (781) | 3,285,473 | 4 | 1.9 | N/A | 3,254,019 | ||||||||||||||||||||||
| Total / Weighted Average | $ | 9,947,189 | $ | 9,783,391 | $ | 4,530 | $ | (51,805) | $ | 9,736,116 | 47 | 4.4 | $ | 9,782,976 |
(A)Agency RMS are held at fair value under the fair value option (“FVO”) election. Treasury securities include $24.8 million of short-term Treasury bills held-to-maturity at amortized cost with the remaining held at fair value under the FVO.
(B)Represents the annualized rate of the prepayments during the quarter as a percentage of the total amortized cost basis.
The following table summarizes the net interest spread of our government and government-backed securities portfolio for the year ended December 31, 2024:
| Net Interest Spread(A) | |||
|---|---|---|---|
| Weighted average asset yield | 4.8 | % | |
| Weighted average funding cost | 5.1 | % | |
| Net Interest Spread | (0.3) | % |
(A)The government and government-backed securities portfolio consists of 100% fixed-rate securities (accounted for on an amortized cost basis).
We largely invest in government and government-backed securities (U.S. Treasury securities and Agency RMBS) as a hedge to our MSR portfolio and to provide additional qualifying assets and income for the purposes of the meeting the REIT requirements. Our government and government-backed securities portfolio was $9.7 billion as of December 31, 2024. We finance investments in these securities with short-term borrowings under master uncommitted repurchase agreements. These borrowings generally bear interest rates offered by the counterparty for the term of the proposed repurchase transaction (e.g., 30 days, 60 days, etc.) of a specified margin over SOFR. At December 31, 2024 and 2023, the Company pledged Agency RMBS
80
and Treasury securities and associated margin deposits with a carrying value of approximately $10.1 billion and $8.6 billion, respectively, as collateral for borrowings under repurchase agreements. We expect to continue to finance our government-backed securities acquisitions with repurchase agreement financing. See Note 18 to our consolidated financial statements for further information regarding financing of our government-backed securities, including a summary of activity related to financing from December 31, 2023 to December 31, 2024.
Our Origination and Servicing segment also includes the activity from several wholly-owned subsidiaries or minority investments in companies that perform various services in the mortgage and real estate sectors. These subsidiaries and investments include: Guardian, which is a national provider of field services and property management services, eStreet, which provides appraisal valuation services, and Avenue 365, which provides title insurance and settlement services to Newrez.
Investment Portfolio
Our Investment Portfolio primarily consists of residential mortgage loans, SFR properties, consumer loans, Non-Agency RMBS, Excess MSRs and servicer advance investments.
Excess MSRs
Investments in Excess MSRs represent the MSR component exceeding the base fee. Excess MSR assets include Rithm Capital’s ownership of Excess MSRs, and associated recapture agreements, acquired from and serviced by Mr. Cooper.
The following tables summarize the terms of our Excess MSRs:
| MSR Component(A) | Excess MSR | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Direct Excess MSRs | Current UPB (billions)(B) | Weighted Average MSR (bps) | Weighted Average Excess MSR (bps) | Interest in Excess MSR (%) | Carrying Value (millions) | ||||||||||||
| Total / Weighted Average | $ | 53.5 | 32 | 20 | 65.0% – 80% | $ | 369.2 |
(A)The MSR is a weighted average as of December 31, 2024 and the Excess MSR represents the difference between the weighted average MSR and the base fee (which fee remains constant).
(B)Represents Excess MSRs serviced by Mr. Cooper. We also invested in related servicer advance investments, including the base fee component of the related MSR (Note 14) on $13.3 billion UPB underlying these Excess MSRs.
The following tables summarize the collateral characteristics of the loans underlying our direct Excess MSRs and the Excess MSRs held in a joint venture with Sculptor non-consolidated funds as of December 31, 2024 (dollars in thousands):
| Collateral Characteristics | ||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Carrying Amount | Current Principal Balance | Number of Loans | WA FICO Score(A) | WA Coupon | WA Maturity (months) | Average Loan Age (months) | Three Month Average CPR(B) | Three Month Average CRR(C) | Three Month Average CDR(D) | Three Month Average Recapture Rate | ||||||||||||||||||||||||||||
| Total / Weighted Average | $ | 369,162 | $ | 53,494,378 | 429,903 | 720 | 4.7 | % | 226 | 161 | 6.6 | % | 6.1 | % | 0.5 | % | 14.8 | % |
| Collateral Characteristics | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Delinquency | Loans in Foreclosure | REO | Loans in Bankruptcy | ||||||||||||
| 90+ Days(E) | |||||||||||||||
| Total / Weighted Average(F) | 0.8 | % | 1.7 | % | 0.6 | % | 0.2 | % |
(A)Based on the weighted average of information provided by the loan servicer on a monthly basis. The loan servicer generally updates the FICO score when loans are refinanced or become delinquent.
(B)Represents the annualized rate of the prepayments during the quarter as a percentage of the total principal balance of the pool.
(C)Represents the annualized rate of the voluntary prepayments during the quarter as a percentage of the total principal balance of the pool.
(D)Represents the annualized rate of the involuntary prepayments (defaults) during the quarter as a percentage of the total principal balance of the pool.
(E)Represents the percentage of the total principal balance of the pool that corresponds to loans that are delinquent by 90 or more days.
(F)Weighted averages exclude collateral information for which collateral data was not available as of the report date.
81
Servicer Advance Investments
Our servicer advance investments are associated with specified pools of residential mortgage loans in which we have contractually assumed the servicing advance obligation and include the related outstanding servicer advances, the requirement to purchase future servicer advances and the rights to the base fee component of the related MSR.
The following is a summary of our servicer advance investments, including the right to the base fee component of the related MSRs (dollars in thousands):
| December 31, 2024 | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Amortized Cost Basis | Carrying Value(A) | UPB of Underlying Residential Mortgage Loans | Outstanding Servicer Advances | Servicer Advances to UPB of Underlying Residential Mortgage Loans | ||||||||||||||
| Mr. Cooper serviced pools | $ | 327,471 | 0 | $ | 339,646 | $ | 13,316,828 | $ | 298,945 | 2.2 | % |
(A)Represents the fair value of the servicer advance investments, including the base fee component of the related MSRs.
The following summarizes additional information regarding our servicer advance investments and related financing, as of and for the year ended, December 31, 2024 (dollars in thousands):
| Weighted Average Discount Rate | Weighted Average Life (Years)(C) | Year Ended December 31, 2024 | Face Amount of Secured Notes and Bonds Payable | LTV(A) | Cost of Funds(B) | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Change in Fair Value Recorded in Other Income (Loss) | Gross | Net(D) | Gross | Net | |||||||||||||||||||||
| Servicer advance investments(E) | 6.5 | % | 7.6 | $ | (2,515) | $ | 258,183 | 85.0 | % | 82.9 | % | 6.3 | % | 5.9 | % |
(A)Based on outstanding servicer advances, excluding purchased but unsettled servicer advances.
(B)Represents the annualized measure of the cost associated with borrowings. Gross cost of funds primarily includes interest expense and facility fees. Net cost of funds excludes facility fees.
(C)Represents the weighted average expected timing of the receipt of expected net cash flows for this investment.
(D)Ratio of face amount of borrowings to par amount of servicer advance collateral, net of any general reserve.
(E)The following table summarizes the types of advances included in servicer advance investments (dollars in thousands):
| December 31, 2024 | |||
|---|---|---|---|
| Principal and interest advances | $ | 51,135 | |
| Escrow advances (taxes and insurance advances) | 137,072 | ||
| Foreclosure advances | 110,738 | ||
| Total | $ | 298,945 |
Non-Agency RMBS
Within our Non-Agency RMBS portfolio, we retain and own risk retention bonds from our securitizations that we do not consolidate in accordance with risk retention regulations under the Dodd-Frank Act. We also retain and own bonds from our consolidated private label mortgage securitizations which we eliminate in consolidation. The equity value is reflected in assets of consolidated CFEs and liabilities of consolidated CFEs on the consolidated balance sheets and is excluded from the tables below. As of December 31, 2024, 96% of our Non-Agency RMBS portfolio was related to bonds retained pursuant to required risk retention regulations.
The following table summarizes our Non-Agency RMBS portfolio as of December 31, 2024 (dollars in thousands):
| Asset Type | Outstanding Face Amount(A) | Amortized Cost Basis | Gross Unrealized | Carrying Value(B) | Outstanding Repurchase Agreements(C) | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gains | Losses | ||||||||||||||||||||||
| Non-Agency RMBS | $ | 8,962,730 | $ | 515,262 | $ | 94,369 | $ | (56,834) | $ | 552,797 | $ | 744,457 |
(A)The total outstanding face amount includes residual, interest only and servicing strips for which no principal payment is expected.
(B)Fair value which is equal to carrying value for all securities.
(C)Includes repurchase agreements on Non-Agency securities retained through consolidated securitizations.
82
The following tables summarize the characteristics of our Non-Agency RMBS portfolio and of the collateral underlying our Non-Agency RMBS as of December 31, 2024 (dollars in thousands):
| Number of Securities | Outstanding Face Amount | Amortized Cost Basis | Carrying Value | Weighted Average Life (Years) | Weighted Average Coupon(A) | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total / weighted average | 571 | $ | 8,962,730 | $ | 515,262 | $ | 552,797 | 5.2 | 3.5 | % |
| Collateral Characteristics | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Average Loan Age (Years) | Collateral Factor(B) | 3-Month CPR(C) | Delinquency(D) | Cumulative Losses to Date | ||||||||||
| Total / weighted average | 16.6 | 0.5 | 6.0 | % | 3.5 | % | 0.9 | % |
(A)Excludes interest only, residual and other bonds with a carrying value of $196.4 million for which no coupon payment is expected.
(B)Represents the ratio of original UPB of loans still outstanding.
(C)Three-month average constant prepayment rate and default rates.
(D)The percentage of underlying loans that are 90+ days delinquent, or in foreclosure or considered REO.
The following table summarizes the net interest spread of our Non-Agency RMBS portfolio for the year ended December 31, 2024:
| Net Interest Spread(A) | ||
|---|---|---|
| Weighted average asset yield | 4.5 | % |
| Weighted average funding cost | 6.6 | % |
| Net Interest Spread | (2.1) | % |
(A)The Non-Agency RMBS portfolio consists of 21.4% floating rate securities and 78.6% fixed-rate securities (accounted for on an amortized cost basis).
We finance our investments in Non-Agency RMBS with short-term borrowings under master uncommitted repurchase agreements. These borrowings generally bear interest rates offered by the counterparty for the term of the proposed repurchase transaction (e.g., 30 days, 60 days, etc.) of a specified margin over SOFR. At December 31, 2024 and 2023, the Company pledged Non-Agency RMBS, including securities retained through consolidated securitizations, with a carrying value of approximately $1.1 billion and $1.0 billion, respectively, as collateral for borrowings under repurchase agreements. A portion of collateral for borrowings under repurchase agreements is subject to daily mark-to-market fluctuations and margin calls. The remaining collateral is not subject to daily margin calls unless the collateral coverage percentage, a quotient expressed as a percentage equal to the current carrying value of outstanding debt divided by the market value of the underlying collateral, becomes greater than or equal to a collateral trigger. The difference between the collateral coverage percentage and the collateral trigger is referred to as a “margin holiday.” See Note 18 to our consolidated financial statements for further information regarding financing of our Non-Agency RMBS, including a summary of activity related to financing from December 31, 2023 to December 31, 2024.
See Note 6 to our consolidated financial statements for additional information including a summary of activity related to government and government-backed securities from December 31, 2023 to December 31, 2024.
Residential Mortgage Loans
We accumulated our residential mortgage loan portfolio through open market purchases, loan originations, bulk acquisitions and the execution of call rights. A majority of the portfolio is serviced by Newrez.
Loans are accounted for based on our strategy for the loan and on whether the loan was performing or non-performing at the date of acquisition. Acquired performing loans means that, at the time of acquisition, it is likely the borrower will continue making payments in accordance with the contractual loan terms. Purchased non-performing loans means that at the time of acquisition, it is not likely that the borrower will make payments in accordance with the contractual loan terms (i.e., credit-impaired). We account for loans based on the following categories:
•Loans held-for-investment (“HFI”), at fair value
•Loans HFS, at lower of cost or fair value
•Loans HFS, at fair value
•Investments of consolidated CFEs represent mortgage loans held by certain private label mortgage securitization trusts where Rithm Capital is determined to be a primary beneficiary and, as a result, consolidates such trusts. The assets are measured based on the fair value of the more observable liabilities of such trusts under the CFE election. The
83
obligations and liabilities of CFEs may only be satisfied with the assets of the respective consolidated CFEs, and creditors of the CFE do not have recourse to Rithm Capital Corp.
As of December 31, 2024, we had approximately $4.7 billion outstanding face amount of loans included in residential mortgage loans, HFS and residential mortgage loans, HFI, at fair value on the consolidated balance sheets (see below). These investments were financed with secured financing agreements with an aggregate face amount of approximately $4.2 billion. We acquired these loans through open market purchases, loan origination through Newrez, bulk acquisitions and the exercise of call rights.
The following table presents the total residential mortgage loans outstanding by loan type at December 31, 2024 (dollars in thousands).
| December 31, 2024 | December 31, 2023 | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Outstanding Face Amount | Carrying Value | Loan Count | Weighted Average Yield | Weighted Average Life (Years)(A) | Carrying Value | ||||||||||||||
| Investments of consolidated CFEs(B) | $ | 2,966,605 | $ | 2,791,027 | 7,996 | 5.8 | % | 25.8 | $ | 3,038,587 | |||||||||
| Residential mortgage loans, HFI, at fair value | 396,061 | 361,890 | 7,405 | 8.4 | % | 4.5 | 379,044 | ||||||||||||
| Residential Mortgage Loans, HFS: | |||||||||||||||||||
| Acquired performing loans(C) | 56,469 | 51,011 | 1,668 | 7.7 | % | 4.4 | 57,038 | ||||||||||||
| Acquired non-performing loans(D) | 19,403 | 15,659 | 234 | 9.1 | % | 5.7 | 21,839 | ||||||||||||
| Total Residential Mortgage Loans, HFS | $ | 75,872 | $ | 66,670 | 1,902 | 8.1 | % | 4.7 | $ | 78,877 | |||||||||
| Residential Mortgage Loans, HFS, at Fair Value: | |||||||||||||||||||
| Acquired performing loans(C)(E) | $ | 422,680 | $ | 408,421 | 1,679 | 5.8 | % | 20.5 | $ | 400,603 | |||||||||
| Acquired non-performing loans(D)(E) | 294,104 | 270,879 | 1,311 | 4.8 | % | 27.1 | 204,950 | ||||||||||||
| Originated loans | 3,557,836 | 3,628,271 | 11,530 | 6.7 | % | 29.1 | 1,856,312 | ||||||||||||
| Total Residential Mortgage Loans, HFS, at Fair Value | $ | 4,274,620 | $ | 4,307,571 | 14,520 | 6.5 | % | 28.1 | $ | 2,461,865 |
(A)For loans classified as Level 3 in the fair value hierarchy, the weighted average life is based on the expected timing of the receipt of cash flows. For Level 2 loans, the weighted average life is based on the contractual term of the loan.
(B)Residential mortgage loans of consolidated CFEs are classified as Level 2 in the fair value hierarchy and valued based on the fair value of the more observable financial liabilities under the CFE election.
(C)Performing loans are generally placed on non-accrual status when principal or interest is 90 days or more past due.
(D)As of December 31, 2024, Rithm Capital has placed non-performing loans, HFS on non-accrual status except, as described in (E) below.
(E)Includes $245.8 million and $281.6 million UPB of Ginnie Mae early buyout options performing and non-performing loans, respectively, on accrual status as contractual cash flows are guaranteed by the FHA.
We consider the delinquency status, LTV ratios and geographic area of residential mortgage loans as our credit quality indicators.
We finance a significant portion of our investments in residential mortgage loans with borrowings under repurchase agreements. These recourse borrowings generally bear variable interest rates offered by the counterparty for the term of the proposed repurchase transaction, generally less than one year, of a specified margin over SOFR. At December 31, 2024 and 2023, the Company pledged residential mortgage loans with a carrying value of approximately $4.7 billion and $2.2 billion, respectively, as collateral for borrowings under repurchase agreements. A portion of collateral for borrowings under repurchase agreements is subject to daily mark-to-market fluctuations and margin calls. A portion of collateral for borrowings under repurchase agreements is not subject to daily margin calls unless the collateral coverage percentage, a quotient expressed as a percentage equal to the current carrying value of outstanding debt divided by the market value of the underlying collateral, becomes greater than or equal to a collateral trigger. The difference between the collateral coverage percentage and the collateral trigger is referred to as a “margin holiday.” See Note 18 to our consolidated financial statements for further information regarding financing of our residential mortgage loans, including a summary of activity related to financing from December 31, 2023 to December 31, 2024.
See Note 7 to our consolidated financial statements for additional information including a summary of activity related to residential mortgage loans from December 31, 2023 to December 31, 2024.
84
Consumer Loans
The table below summarizes the collateral characteristics of the consumer loans, including the portfolio of consumer loans purchased from Goldman Sachs in June 2023 (the “Marcus loans” or “Marcus”) and consumer loans purchased from SpringCastle (the “SpringCastle loans” or “SpringCastle”) held by Rithm Capital, through the Consumer Loan Companies, as of December 31, 2024 (dollars in thousands):
| Collateral Characteristics | |||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| UPB | Number of Loans | Weighted Average Coupon | Adjustable Rate Loan % | Average Loan Age (Months) | Average Expected Life (Months) | Delinquency 90+ Days(A) | 12-Month CRR(B) | 12-Month CDR(C) | |||||||||||||||||||
| SpringCastle | $ | 208,306 | 35,153 | 18.1 | % | 14.4 | % | 241 | 45.6 | 2.1 | % | 14.2 | % | 4.7 | % | ||||||||||||
| Marcus | 559,317 | 100,855 | 11.0 | % | — | % | 31 | 11.8 | 21.6 | % | 20.4 | % | 11.6 | % | |||||||||||||
| Total/Weighted Average | $ | 767,623 | 136,008 | 12.9 | % | 3.9 | % | 88 | 21.0 | 16.3 | % | 18.7 | % | 9.7 | % |
(A) Represents the percentage of the total principal balance of the pool that corresponds to loans that are delinquent by 90 or more days.
(B) Represents the annualized rate of the voluntary prepayments during the three months as a percentage of the total principal balance of the pool.
(C) Represents the annualized rate of the involuntary prepayments (defaults) during the three months as a percentage of the total principal balance of the pool.
We have financed our investments in the SpringCastle loans with securitized non-recourse long-term notes with a stated maturity date of May 2036. The Marcus loans are financed with long-term notes with a stated maturity date of June 2028. See Note 18 to our consolidated financial statements for further information regarding financing of our consumer loans, including a summary of activity related to financing from December 31, 2023 to December 31, 2024.
See Note 8 to our consolidated financial statements for additional information including a summary of activity related to consumer loans from December 31, 2023 to December 31, 2024.
Single-Family Rental Properties
We continue to invest in our SFR portfolio by acquiring and maintaining a geographically diversified portfolio of high-quality single-family homes and leasing them to high-quality residents. As of December 31, 2024, our SFR portfolio consists of 4,049 properties with an aggregate carrying value of $1.0 billion, up from 3,888 properties with an aggregate carrying value of $1.0 billion as of December 31, 2023. During the years ended December 31, 2024 and 2023, we acquired 219 and 182 SFR properties, respectively.
Our ability to identify and acquire properties that meet our investment criteria is impacted by property prices in our target markets, the inventory of properties available, competition for our target assets and our available capital as well as local, state and federal regulations. Properties added to our portfolio through traditional acquisition channels require expenditures in addition to payment of the purchase price, including property inspections, closing costs, liens, title insurance, transfer taxes, recording fees, broker commissions, property taxes and HOA fees, when applicable. In addition, we typically incur costs to renovate a property acquired through traditional acquisition channels to prepare it for rental. Renovation work varies, but may include painting, flooring, cabinetry, appliances, plumbing, hardware and other items required to prepare the property for rental. The time and cost involved to prepare our properties for rental can impact our financial performance and varies among properties based on several factors, including the source of acquisition channel and age and condition of the property. Additionally, we have acquired and are continuing to acquire additional homes through the purchase of BTR communities and portions of BTR communities from regional and national home builders. Our operating results are impacted by the amount of time it takes to market and lease a property, which can vary greatly among properties, and is impacted by local demand, our marketing techniques and the size of our available inventory.
Our revenues are derived primarily from rents collected from tenants for our SFR properties pursuant to lease agreements which typically have a term of one to two years. Our rental rates and occupancy levels are affected by macroeconomic factors and local and property-level factors, including market conditions, seasonality and tenant defaults, and the amount of time it takes to turn properties when tenants vacate.
Once a property is available for its initial lease, we incur ongoing property-related expenses, which consist primarily of property taxes, insurance, HOA fees (when applicable), utility expenses, repairs and maintenance, leasing costs, marketing expenses and property administration. Prior to a property being rentable, certain of these expenses are capitalized as building and improvements. Once a property is rentable, expenditures for ordinary repairs and maintenance thereafter are expensed as incurred, and we capitalize expenditures that improve or extend the life of a property.
85
The following table summarizes certain key SFR property metrics as of December 31, 2024 (dollars in thousands):
| Number of SFR Properties | % of Total SFR Properties | Net Book Value | % of Total Net Book Value | Average Gross Book Value per Property | % of Rented SFR Properties | % of Occupied Properties | % of Stabilized Occupied Properties | Average Monthly Rent | Average Sq. Ft. | ||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Alabama | 92 | 2.3 | % | $ | 16,891 | 1.6 | % | $ | 184 | 95.7 | % | 95.7 | % | 96.7 | % | $ | 1,594 | 1,542 | |||||||||||||
| Arizona | 145 | 3.6 | % | 53,880 | 5.2 | % | 372 | 86.9 | % | 88.3 | % | 89.4 | % | 2,038 | 1,521 | ||||||||||||||||
| Florida | 826 | 20.4 | % | 211,061 | 20.5 | % | 256 | 90.3 | % | 89.2 | % | 94.1 | % | 1,953 | 1,431 | ||||||||||||||||
| Georgia | 744 | 18.4 | % | 167,353 | 16.3 | % | 225 | 88.8 | % | 89.8 | % | 92.6 | % | 1,919 | 1,768 | ||||||||||||||||
| Indiana | 118 | 2.9 | % | 24,624 | 2.4 | % | 209 | 94.9 | % | 95.8 | % | 96.6 | % | 1,722 | 1,623 | ||||||||||||||||
| Mississippi | 157 | 3.9 | % | 37,999 | 3.7 | % | 242 | 92.4 | % | 91.7 | % | 94.8 | % | 1,817 | 1,682 | ||||||||||||||||
| Missouri | 358 | 8.8 | % | 66,068 | 6.4 | % | 185 | 92.5 | % | 93.0 | % | 93.2 | % | 1,648 | 1,408 | ||||||||||||||||
| Nevada | 104 | 2.6 | % | 33,297 | 3.2 | % | 320 | 84.6 | % | 86.5 | % | 91.7 | % | 1,896 | 1,454 | ||||||||||||||||
| North Carolina | 435 | 10.7 | % | 122,160 | 11.9 | % | 281 | 91.5 | % | 91.5 | % | 93.2 | % | 1,872 | 1,545 | ||||||||||||||||
| Oklahoma | 52 | 1.3 | % | 10,461 | 1.0 | % | 201 | 84.6 | % | 84.6 | % | 84.6 | % | 1,606 | 1,592 | ||||||||||||||||
| Tennessee | 87 | 2.1 | % | 28,313 | 2.8 | % | 325 | 89.7 | % | 89.7 | % | 96.3 | % | 2,019 | 1,499 | ||||||||||||||||
| Texas | 929 | 22.9 | % | 255,685 | 24.9 | % | 275 | 65.8 | % | 66.1 | % | 92.0 | % | 1,976 | 1,751 | ||||||||||||||||
| Other U.S. | 2 | — | % | 503 | — | % | 252 | 100.0 | % | 100.0 | % | 100.0 | % | 1,838 | 1,568 | ||||||||||||||||
| Total / Weighted Average | 4,049 | 100.0 | % | $ | 1,028,295 | 100.0 | % | $ | 254 | 84.7 | % | 84.9 | % | 93.0 | % | $ | 1,895 | 1,602 |
We primarily rely on the use of credit facilities, term loans and securitizations to finance purchases of SFR properties. See Note 18 to our consolidated financial statements for further information regarding financing of our SFR properties.
Our Investment Portfolio segment also includes the activity from several wholly-owned subsidiaries or minority investments in companies that perform various services in the mortgage and real estate sectors. This includes our strategic partnership with Darwin to run a property management platform, APM. All of our SFR properties are currently managed through APM.
Residential Transitional Lending
Through our wholly-owned subsidiary Genesis, we specialize in originating and managing a portfolio of primarily short-term business purpose mortgage loans to fund single-family and multi-family real estate developers with construction, renovation and bridge loans as set forth below.
•Construction — Loans provided for ground-up construction, including mid-construction refinancing of ground-up construction and the acquisition of such properties.
•Renovation — Acquisition or refinance loans for properties requiring renovation, excluding ground-up construction.
•Bridge — Loans for initial purchase, refinance of completed projects or rental properties.
We currently finance construction, renovation and bridge loans using a warehouse credit facility and revolving securitization structures.
Properties securing our loans are typically secured by a mortgage or a first deed of trust lien on real estate. Depending on loan type, the size of each loan committed is based on a maximum loan value in accordance with our lending policy. For construction and renovation loans, we generally use LTC or LTARV ratio. For bridge loans, we use an LTV ratio. LTC and LTARV are measured by the total commitment amount of the loan at origination divided by the total estimated cost of a project or value of a property after renovations and improvements to a property. LTV is measured by the total commitment amount of the loan at origination divided by the “as-complete” appraisal.
At the time of origination, the difference between the initial outstanding principal and the total commitment is the amount held back for future release subject to property inspections, progress reports and other conditions in accordance with the loan
86
documents. Loan ratios described above do not reflect interim activity such as construction draws or interest payments capitalized to loans, or partial repayments of the loan.
Each loan is typically backed by a corporate or personal guarantee to provide further credit support for the loan. The guarantee may be collaterally secured by a pledge of the guarantor’s interest in the borrower or other real estate or assets owned by the guarantor.
Loan commitments at origination are typically interest only, bear a variable interest rate tied to the SOFR plus a spread ranging from 4.0% to 17.2% and have initial terms typically ranging from 4 to 120 months in duration based on the size of the project and expected timeline for completion of construction, which we often elect to extend for several months based on our evaluation of the project. As of December 31, 2024, the average commitment size of our loans was $3.5 million, and the weighted average remaining term to contractual maturity of our loans was 12.8 months.
We receive loan origination fees, or “points,” and we earned an average of 1.1% of the total commitment at origination as of December 31, 2024. These origination fees factor in the term of the loan, the quality of the borrower and the underlying collateral. In addition, we charge fees on past due receivables and receive reimbursements from borrowers for costs associated with services provided by us, such as closing costs, collection costs on defaulted loans and inspection fees. We also earn loan extension fees when maturing loans are renewed or extended and amendment fees when loan terms are modified. Loans are generally only renewed or extended if the loan is not in default and satisfies our underwriting criteria, including our maximum LTV ratios of the appraised value as determined at the time of loan origination or based on an updated appraisal, if required. Loan origination and renewal fees are deferred and recognized in income over the contractual maturity of the underlying loan.
Typical borrowers include real estate investors and developers. Loan proceeds are used to fund the construction, development, investment, land acquisition and refinancing of residential properties and to a lesser extent mixed-use properties. We also make loans to fund the renovation and rehabilitation of residential properties. Our loans are generally structured with partial funding at closing and additional loan installments disbursed to the borrower upon satisfactory completion of previously agreed stages of construction.
A principal source of new loans has been repeat business from our customers and their referral of new business. Our retention originations typically have lower customer acquisition costs than originations to new customers, positively impacting our profit margins.
The following table summarizes certain information related to our portfolio of loans included in the Residential Transitional Lending segment, at fair value on the consolidated balance sheets as of and for the year ended December 31, 2024 (dollars in thousands):
| Loans originated(A) | $ | 3,646,982 |
|---|---|---|
| Loans repaid | $ | 1,393,658 |
| Number of loans originated | 1,476 | |
| UPB | $ | 2,172,713 |
| Total commitment | $ | 3,178,054 |
| Average total commitment | $ | 3,868 |
| Weighted average contractual interest(B) | 10.0 | % |
(A)Based on commitment.
(B)Excludes loan fees and based on commitment at funding.
87
The following table summarizes the loan purpose of our portfolio of loans included in the Residential Transitional Lending segment, at fair value on the consolidated balance sheets as of December 31, 2024 (dollars in thousands):
| Number of Loans | % of Loans | Total Commitment | % of Total Commitment | Weighted Average Committed Loan Balance to Value(A) | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Construction | 298 | 30.8 | % | $ | 1,862,182 | 58.6 | % | 72.1% / 61.5% | |||||||
| Bridge | 378 | 39.0 | % | 992,700 | 31.2 | % | 65.4% | ||||||||
| Renovation | 293 | 30.2 | % | 323,172 | 10.2 | % | 82.1% / 67.6% | ||||||||
| Total | 969 | 100.0 | % | $ | 3,178,054 | 100.0 | % | N/A |
(A)Weighted by commitment LTV for bridge loans and LTC and LTARV for construction and renovation loans.
See Note 10 to our consolidated financial statements for additional information, including a summary of activity related to residential transition loans from December 31, 2023 to December 31, 2024.
Asset Management
Our Asset Management business primarily operates through our wholly-owned subsidiaries, Sculptor and RCM Manager. Sculptor is a leading global alternative asset manager and a specialist in opportunistic investing. Sculptor provides asset management services and investment products across credit, real estate and multi-strategy platforms with approximately $34.0 billion in AUM as of December 31, 2024. Sculptor serves its global client base through our commingled funds, separate accounts and other alternative investment vehicles. RCM Manager externally manages Rithm Property Trust and may in the future manage additional entities.
AUM refers to the assets for which we provide investment management, advisory or certain other investment-related services. This is generally equal to the sum of (i) net asset value of the open-ended funds or gross asset value of real estate funds, (ii) uncalled capital commitments and (iii) par value of CLOs.
AUM includes amounts that are not subject to management fees, incentive income or other amounts earned on AUM. AUM also includes amounts that are invested in other Sculptor funds or vehicles. Our calculation of AUM may differ from the calculations of other asset managers, and as a result, may not be comparable to similar measures presented by other asset managers. Our calculations of AUM are not based on any definition set forth in the governing documents of the investment funds and are not calculated pursuant to any regulatory definitions.
Growth in AUM in Sculptor’s funds and positive investment performance of Sculptor’s funds drive growth in our Asset Management revenue and earnings. Conversely, poor investment performance slows our growth by decreasing our AUM and increasing the potential for redemptions from our funds, which would have a negative effect on our revenues and earnings.
The Asset Management business generates its revenues primarily through Sculptor management fees and incentive income.
Management fees are generally calculated based on a percentage of the AUM we manage. Management fees for certain of our closed-end funds are based on invested capital. Management fees are generally calculated and paid to Sculptor on a quarterly basis in advance, based on the amount of AUM at the beginning of the quarter. Management fees are prorated for capital inflows and redemptions during the quarter. Certain of Sculptor’s management fees are paid on a quarterly basis in arrears.
Incentive income is generally based on the investment performance of the funds. Incentive income is generally equal to 20% of the profits, net of management fees, attributable to each fund investor. Incentive income may be subject to hurdle rates, where Sculptor is not entitled to incentive income until the investment performance exceed an agreed upon benchmark with a preferential “catch-up” allocation once the rate has been exceeded, or a perpetual “high-water mark”, where any losses generated in a fund must be recouped before taking incentive income.
For the year ended December 31, 2024, our asset management revenues were $520.3 million, driven primarily by management fees and incentive income resulting from strong multi-strategy investment performance. Operating expenses for the Asset Management business primarily consist of amortization of intangible assets related to the acquisition of Sculptor by us (the “Sculptor Acquisition”), compensation and benefits and office and professional expenses.
88
CRITICAL ACCOUNTING POLICIES AND USE OF ESTIMATES
Critical accounting estimates are those that require us to make significant judgments, estimates or assumptions that affect amounts reported in our financial statements or the notes thereto. We base our judgments, estimates and assumptions on current facts, historical experience and various other factors that we believe to be reasonable and prudent. Actual results may differ materially from these estimates. See Note 2 to our consolidated financial statements included in this report for a description of our accounting policies.
We believe that the following discussion addresses our most critical accounting policies, which are those that are most important to the portrayal of the Company’s financial condition and results of operations and require management’s most difficult, subjective and complex judgments.
The mortgage and financial sectors operate in a challenging and uncertain economic environment. Financial and real estate companies continue to be affected by, among other things, market volatility, heightened interest rates and inflationary pressures. We believe the estimates and assumptions underlying our consolidated financial statements are reasonable and supportable based on the information available as of December 31, 2024; however, uncertainty over the current macroeconomic conditions makes any estimates and assumptions as of December 31, 2024 inherently less certain than they would be absent the current economic environment. Actual results may materially differ from those estimates. Market volatility and inflationary pressures and their impact on the current financial, economic and capital markets environment, and future developments in these and other areas present uncertainty and risk with respect to our financial condition, results of operations, liquidity and ability to pay distributions.
Set forth below is a summary of what we believe to be our most critical accounting policies and estimates.
Fair Value of Investments
MSRs and MSR Financing Receivables
An MSR can be created or acquired through a variety of means, including explicitly through a contract or implicitly through the origination and sale of a loan with servicing retained. As an approved owner of MSRs, we account for our MSRs as servicing assets or servicing liabilities, as we have undertaken an obligation to service financial assets. We measure our MSRs at fair value at acquisition and elect to subsequently measure at fair value at each reporting date using the fair value measurement method. Our MSRs are categorized as Level 3 under the GAAP fair value hierarchy, as described in Note 19 to our consolidated financial statements. The inputs used in the valuation of MSRs include prepayment rate, delinquency rate, mortgage servicing amount, discount rate, and estimated market level future costs to service. These inputs are primarily based on current market data obtained from servicers and other third parties, which may be adjusted based on our expectations for the future, and requires significant judgement. The determination of estimated cash flows used in pricing models is inherently subjective and imprecise. The methods used to estimate fair value may not result in an amount that is indicative of net realizable value or reflective of future fair values. Changes in market conditions, as well as changes in the assumptions or methodology used to determine fair value, could result in a significant increase or decrease in fair value.
In order to evaluate the reasonableness of our fair value determinations, we engage an independent valuation firm to separately measure the fair value of our MSRs. The independent valuation firm determines an estimated fair value range based on its own models. We compare the range provided by the independent valuation firm to the values generated by our internal models. To date, we have not made any significant valuation adjustments as a result of the values provided by the third-party valuation adjustments.
In certain cases, we have legally purchased MSRs or the right to the economic interest in MSRs; however, we determined that the respective purchase agreement would not be treated as a sale under GAAP. Therefore, rather than recording an investment in MSRs, we have recorded an investment in MSR financing receivables. Income from this investment (net of subservicing fees) is recorded as interest income and is grouped and presented as part of servicing revenue, net in the consolidated statements of operations. Additionally, we elected to measure MSR financing receivables at fair value, with changes in fair value flowing through servicing revenue, net in the consolidated statements of operations. In order to evaluate the reasonableness of our fair value determinations, similar to MSRs, we engage an independent valuation firm to separately measure the fair value of our MSR financing receivables.
We recognize income from investment in MSRs and MSR financing receivables as servicing revenue, net which comprises (i) income from the MSRs, plus or minus (ii) the mark-to-market on the MSRs including change in fair value due to realization of cash flows.
89
Government-Backed Securities, Non-Agency RMBS and Other Securities
Our securities portfolio primarily consists of Agency RMBS and Non-Agency residential and other securities. Agency RMBS are securities issued or guaranteed as to principal and/or interest by a federally chartered corporation, such as the GSEs, or an agency of the U.S. Government, such as Ginnie Mae. Non-Agency securities are not issued or guaranteed by the GSEs or Ginnie Mae and are therefore subject to credit risk. Securities investments are classified as either available-for-sale or accounted for under the fair value option. We determine the appropriate classification of our securities at the time they are acquired and evaluate the appropriateness of such classifications at each balance sheet date. If classified as available-for-sale, investments are carried at fair value, with net unrealized gains or losses reported as a component of accumulated other comprehensive income and are evaluated for allowance for credit loss in other income in the consolidated statements of operations. If classified under the fair value option, changes in fair value are recorded as a component of realized and unrealized gains (losses), net in the consolidated statements of operations.
We generally categorize Agency RMBS under Level 2 and Non-Agency residential and other securities as Level 3 of the GAAP hierarchy. We estimate the fair value of the majority of our securities based upon broker quotations, counterparty quotations or pricing service quotations. Pricing services generally develop their pricing based on transaction prices of recent trades for similar financial instruments, when available. When recent trades for similar financial instruments are not available, cash flow models or other pricing models are used. The significant inputs used in the valuation of our securities include the discount rate, prepayment rates, default rates and loss severities, as well as other variables.
The determination of estimated cash flows used in pricing models is inherently subjective and imprecise. The methods used to estimate fair value may not be indicative of net realizable value or reflective of future fair values. Changes in market conditions, as well as changes in the assumptions or methodology used to determine fair value, could result in a significant increase or decrease in fair value.
Residential Mortgage Loans
Loans are classified as (i) held-for-investment at fair value, (ii) held-for-sale at fair value or (iii) held-for-sale at lower of cost or fair value. Loans are also eligible to be accounted for under the fair value option which are recorded on the consolidated balance sheets at fair value and the periodic changes in fair value is recorded as a component of realized and unrealized gains (losses), net in the consolidated statements of operations. When we have the intent and ability to hold loans for the foreseeable future or to maturity/payoff, such loans are classified as held-for-investment. When we have the intent to sell loans, such loans are classified as held-for-sale.
Our loans are generally categorized as Level 2 or 3 under the GAAP fair value hierarchy, as described in Note 19 to our consolidated financial statements. The fair value of loans is affected by, among other things, changes in interest rates, credit performance, prepayments, and market liquidity. To the extent interest rates change or market liquidity and or credit conditions materially change, the value of these loans could decline, which could have a material effect on reported earnings.
For originated residential mortgage loans measured at fair value, the fair value is generally determined using a market approach by utilizing either (i) the fair value of securities backed by similar residential mortgage loans, adjusted for certain factors to approximate the fair value of a whole residential mortgage loan, (ii) current commitments to purchase loans or (iii) recent observable market trades for similar loans, adjusted for credit risk and other individual loan characteristics.
For acquired residential mortgage loans measured at fair value, the fair value is generally determined by discounting the expected future cash flows using inputs such as default rates, prepayment speeds and discount rates.
For loans measured at the lower of cost or fair value, we account for any excess of cost over fair value as a valuation allowance and include changes in the valuation allowance in the period in which the change occurs. Purchase price discounts or premiums are deferred in a contra loan account until the related loan is sold. The deferred discounts or premiums are an adjustment to the basis of the loan and are included in the quarterly determination of the lower of cost or fair value adjustments and/or the gain or loss recognized at the time of sale.
A loan is reported as past due when a monthly payment is due and unpaid for 30 days or more. Loans, other than purchase credit deteriorated loans, are placed on non-accrual status and considered non-performing when full payment of principal and interest is in doubt, which generally occurs when principal or interest is 90 days or more past due unless the loan is both well secured and in the process of collection. Loans held-for-sale are subject to the non-accrual policy. A loan may be returned to accrual status when repayment is reasonably assured and there has been demonstrated performance under the terms of the loan or, if applicable, the terms of the restructured loan. Our ability to recognize interest income on non-accrual loans as cash interest
90
payments are received rather than as a reduction of the carrying value of the loans is based on the recorded loan balance being deemed fully collectible.
Business Combinations and Asset Acquisitions
When the assets acquired and liabilities assumed constitute a business, then the acquisition is a business combination. If substantially all of the fair value of the gross asset acquired is concentrated in a single identifiable asset or group of similar identifiable assets, the asset is not considered a business. Business combinations are accounted for under the acquisition method. On acquisition, the identifiable assets, liabilities and contingent liabilities are measured at their fair values at the date of acquisition. Any excess of the cost of acquisition over the fair values of the identifiable net assets acquired is recognized as goodwill. In instances where the cost of acquisition is lower than the fair values of the identifiable net assets acquired (i.e., bargain purchase), the difference is recognized in earnings in the period of acquisition. The consideration transferred for an acquisition is measured at fair value of the consideration given. Acquisition related costs are expensed as incurred. The results of operations of acquired businesses are included from the date of acquisition.
If the initial accounting for a business combination is incomplete by the end of the reporting period in which the combination occurs, we will recognize a measurement-period adjustment during the period in which we determine the amount of the adjustment, including the effect on earnings of any amounts we would have recorded in previous periods if the accounting had been completed at the acquisition date.
Consolidation of Variable Interest Entities
The determination of whether or not to consolidate a VIE under GAAP requires a significant amount of judgment concerning the degree of control over an entity by its holders of variable interests. To make these judgments, management has conducted an analysis, on a case-by-case basis, of whether we are the primary beneficiary, the party who has the power to direct the activities of a VIE that most significantly impact its economic performance and who has the obligation to absorb losses or the right to receive benefits from the VIE that could potentially be significant to the VIE, and are therefore required to consolidate the entity. Management continually reconsiders whether we should consolidate a variable interest entity. Upon the occurrence of certain events, management will reconsider its conclusion regarding the status of an entity as a variable interest entity.
For additional information on VIEs, see “Item 8. Consolidated Financial Statements—Note 20, Variable Interest Entities.”
Income Taxes
We intend to operate in a manner that allows us to qualify for taxation as a REIT. As a result of our expected REIT qualification, we do not generally expect to pay U.S. federal or state and local corporate level taxes on income earned outside of our TRSs. Many of the REIT requirements, however, are highly technical and complex. If we were to fail to meet the REIT requirements, we would be subject to U.S. federal, state and local income and franchise taxes, and we would face a variety of adverse consequences. See “Risk Factors—Risks Related to Our Taxation as a REIT.” Rithm Capital operates various business segments, including Origination and Servicing, Asset Management and portions of our Investment Portfolio, through TRSs that are subject to regular corporate income taxes.
Accounting Impact of Valuation Changes
Rithm Capital’s assets fall into three general categories as disclosed in the table below. These categories are:
Marked-to-Market Assets (“MTM Assets”) — Assets that are marked-to-market through the consolidated statements of operations. Changes in the value of these assets (i) are recorded in the consolidated statement of operations, as unrealized gains or losses that impact net income and (ii) impact our total Rithm Capital stockholders’ equity (net book value).
Other Comprehensive Income Assets (“OCI Assets”) — Assets that are marked-to-market through the consolidated statements of comprehensive income. Changes in the value of these assets (i) are recorded in the consolidated statements of comprehensive income as unrealized gains or losses, and therefore do not impact net income on the consolidated statement of operations and (ii) impact our total Rithm Capital stockholders’ equity (net book value).
Cost Assets — Assets that are not marked-to-market. Changes in value of these assets do not impact net income in the consolidated statements of operations nor do they impact our total Rithm Capital stockholders’ equity (net book value).
An exception to these descriptions results from changes in value that represent impairment. Any such change (i) is recorded in the consolidated statements of operations, as impairment that impacts net income and (ii) impacts our total Rithm Capital
91
stockholders’ equity (net book value). In the case of residential mortgage loans, HFS, at lower of cost or fair value, any reductions in value are considered impairment. Impairment on loans and REO, as well as securities, is subject to reversal if values subsequently increase.
All of Rithm Capital’s liabilities, with the exception of derivatives, residential mortgage loan repurchase liability, notes payable of consolidated CFEs and certain debt accounted for under the fair value option, are recorded at their amortized cost basis.
The table below summarizes Rithm Capital’s assets by category as of December 31, 2024:
| MTM Assets | OCI Assets | Cost Assets | ||
|---|---|---|---|---|
| MSRs and MSR financing receivables | Government and government-backed securities, available-for-sale | Residential mortgage loans, HFS, at lower of cost or fair value | ||
| Government and government-backed securities, at fair value | SFR properties | |||
| Residential mortgage loans, HFI, at fair value | Treasury securities, held-to-maturity | |||
| Residential mortgage loans, HFS, at fair value | Servicer advances receivable | |||
| Consumer loans, at fair value | Reverse repurchase agreements | |||
| Residential transition loans, at fair value | Certain Assets Included in Other Assets, Primarily: | |||
| Residential mortgage loans subject to repurchase | Deferred tax asset | |||
| Certain Assets Included in Other Assets, Primarily: | Income and fees receivable | |||
| CLOs, at fair value | Trade receivables | |||
| Derivative and hedging assets | REO | |||
| Equity investments, at fair value | Other assets, except as noted otherwise | |||
| Excess MSRs, at fair value | ||||
| Non-Agency RMBS, at fair value | ||||
| Notes receivable, at fair value | ||||
| Servicer advance investments | ||||
| Investments of consolidated CFEs, at fair value |
RECENT ACCOUNTING PRONOUNCEMENTS
See Note 2 to our consolidated financial statements.
92
RESULTS OF OPERATIONS
Factors Impacting Comparability of Our Results of Operations
Our net income is primarily generated from net interest income, servicing fee revenue less cost and gain on sale of loans less cost to originate. Changes in various factors such as market interest rates, prepayment speeds, estimated future cash flows, servicing costs and credit quality could affect the amount of basis premium to be amortized or discount to be accreted into interest income for a given period. Prepayment speeds vary according to the type of investment, conditions in the financial markets, competition and other factors, none of which can be predicted with any certainty. Our operating results may also be affected by credit losses in excess of initial estimates or unanticipated credit events experienced by borrowers whose mortgage loans underlie the MSRs, residential transition loans, or the Non-Agency RMBS held in our investment portfolio.
During the year ended December 31, 2024, interest rates remained elevated. Higher interest rates can decrease a borrower’s ability or willingness to enter into mortgage transactions, including residential, business purpose and commercial loans. Higher interest rates also increase our financing costs.
In the second quarter of 2024, we acquired Computershare, including SLS. As a result of this acquisition, our revenues, specifically interest income revenues, and expenses include Computershare from the date of acquisition, as well as include acquisition- and integration-related costs.
Summary of Results of Operations
The following table summarizes the changes in our results of operations for the year ended December 31, 2024 compared to the year ended December 31, 2023 (dollars in thousands). Our results of operations are not necessarily indicative of our future performance.
| Year Ended December 31, | Increase (Decrease) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | Amount | % | |||||||||||
| Revenues | ||||||||||||||
| Servicing fee revenue, net and interest income from MSRs and MSR financing receivables | $ | 1,993,319 | $ | 1,859,357 | $ | 133,962 | 7.2 | % | ||||||
| Change in fair value of MSRs and MSR financing receivables (includes realization of cash flows of $(602,241) and $(518,978), respectively) | (167,574) | (565,684) | 398,110 | 70.4 | % | |||||||||
| Servicing revenue, net | 1,825,745 | 1,293,673 | 532,072 | 41.1 | % | |||||||||
| Interest income | 1,949,790 | 1,616,189 | 333,601 | 20.6 | % | |||||||||
| Gain on originated residential mortgage loans, HFS, net | 682,535 | 533,477 | 149,058 | 27.9 | % | |||||||||
| Other revenues | 227,472 | 236,167 | (8,695) | (3.7) | % | |||||||||
| Asset management revenues | 520,294 | 82,681 | 437,613 | 529.3 | % | |||||||||
| 5,205,836 | 3,762,187 | 1,443,649 | 38.4 | % | ||||||||||
| Expenses | ||||||||||||||
| Interest expense and warehouse line fees | 1,835,325 | 1,401,327 | 433,998 | 31.0 | % | |||||||||
| General and administrative | 868,484 | 761,102 | 107,382 | 14.1 | % | |||||||||
| Compensation and benefits | 1,134,768 | 787,092 | 347,676 | 44.2 | % | |||||||||
| 3,838,577 | 2,949,521 | 889,056 | 30.1 | % | ||||||||||
| Other Income (Loss) | ||||||||||||||
| Realized and unrealized losses, net | (215,705) | (19,456) | (196,249) | (1008.7) | % | |||||||||
| Other income (loss), net | 57,255 | (40,377) | 97,632 | 241.8 | % | |||||||||
| (158,450) | (59,833) | (98,617) | (164.8) | % | ||||||||||
| Income before Income Taxes | 1,208,809 | 752,833 | 455,976 | 60.6 | % | |||||||||
| Income tax expense | 267,317 | 122,159 | 145,158 | 118.8 | % | |||||||||
| Net Income | 941,492 | 630,674 | 310,818 | 49.3 | % | |||||||||
| Noncontrolling interests in income of consolidated subsidiaries | 9,989 | 8,417 | 1,572 | 18.7 | % | |||||||||
| Dividends on preferred stock | 96,456 | 89,579 | 6,877 | 7.7 | % | |||||||||
| Net Income Attributable to Common Stockholders | $ | 835,047 | $ | 532,678 | $ | 302,369 | 56.8 | % |
Percentage changes in the table above deemed “n/m” are not meaningful.
93
Servicing Revenue, Net
Servicing revenue, net consists of the following:
| Year Ended December 31, | Increase (Decrease) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | 2024 | 2023 | Amount | % | ||||||||||
| Servicing fee revenue, net and interest income from MSRs and MSR financing receivables | $ | 1,833,221 | $ | 1,735,060 | $ | 98,161 | 5.7 | % | ||||||
| Ancillary and other fees | 160,098 | 124,297 | 35,801 | 28.8 | % | |||||||||
| Servicing fee revenue, net and fees | 1,993,319 | 1,859,357 | 133,962 | 7.2 | % | |||||||||
| Change in fair value due to: | ||||||||||||||
| Realization of cash flows | (602,241) | (518,978) | (83,263) | (16.0) | % | |||||||||
| Change in valuation inputs and assumptions, net of realized gains (losses)(A) | 434,667 | (46,706) | 481,373 | 1030.6 | % | |||||||||
| Servicing Revenue, Net | $ | 1,825,745 | $ | 1,293,673 | $ | 532,072 | 41.1 | % |
(A)The following table summarizes the components of servicing revenue, net related to changes in valuation inputs and assumptions:
| Year Ended December 31, | Increase (Decrease) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | 2024 | 2023 | Amount | % | ||||||||||
| Changes in interest rates and prepayment rates | $ | 929,830 | $ | 206,970 | $ | 722,860 | 349.3 | % | ||||||
| Changes in discount rates | 28,189 | 11,122 | 17,067 | 153.5 | % | |||||||||
| Changes in other factors | (523,352) | (264,798) | (258,554) | (97.6) | % | |||||||||
| Change in Valuation and Assumptions | $ | 434,667 | $ | (46,706) | $ | 481,373 | 1030.6 | % |
The table below summarizes the UPB of our MSRs, MSR financing receivables and third-party servicing:
| Unpaid Principal Balance as of December 31, | Increase (Decrease) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in millions) | 2024 | 2023 | Amount | % | ||||||||||
| GSE | $ | 454,430 | $ | 360,340 | $ | 94,090 | 26.1 | % | ||||||
| Non-Agency | 246,313 | 151,250 | 95,063 | 62.9 | % | |||||||||
| Ginnie Mae | 143,097 | 127,864 | 15,233 | 11.9 | % | |||||||||
| Total | $ | 843,840 | $ | 639,454 | $ | 204,386 | 32.0 | % |
The table below summarizes the total UPB of our servicing portfolio (owned MSRs and third-party servicing) by Performing Servicing, Special Servicing and serviced by third-parties:
| Unpaid Principal Balance as of December 31, | Increase (Decrease) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in millions) | 2024 | 2023 | Amount | % | ||||||||||
| Performing Servicing | $ | 514,044 | $ | 445,838 | $ | 68,206 | 15.3 | % | ||||||
| Special Servicing | 264,375 | 122,155 | 142,220 | 116.4 | % | |||||||||
| Serviced by third-parties | 65,421 | 71,461 | (6,040) | (8.5) | % | |||||||||
| Total Servicing Portfolio | $ | 843,840 | $ | 639,454 | $ | 204,386 | 32.0 | % |
Servicing revenue, net increased $0.5 billion, primarily driven by a $0.4 billion increase in fair value of our MSRs portfolio and increased servicing fee revenue due to a larger servicing portfolio during the year ended December 31, 2024. The increase in fair value during 2024 was primarily driven by an increase in the forward interest curve in the fourth quarter, resulting in a $434.7 million, or approximately 4.6%, positive mark on our over $10.3 billion MSRs value. The increase was partially offset by an $83.3 million increase in realization of cash flows as a result of faster prepayments and a larger servicing portfolio.
As of December 31, 2024, the performing loan servicing division serviced $514.0 billion UPB of loans, the special servicing division serviced $264.4 billion UPB of loans, including $242.9 billion UPB of third-party servicing, and serviced by third-parties was $65.4 billion UPB of loans, for a total servicing portfolio of $843.8 billion UPB, representing a 32.0% increase
94
from December 31, 2023, contributing to the increase in servicing fee revenue. The increase year over year in third-party servicing was largely driven by the Computershare Acquisition in May 2024 (Note 3 to our consolidated financial statements).
Interest Income
Interest income for the year ended December 31, 2024 increased $333.6 million, primarily driven by elevated interest rates and higher average balances of government and government-backed securities investments throughout 2024 and the Computershare Acquisition in May 2024.
Gain on Originated Residential Mortgage Loans, HFS, Net
The following table provides information regarding gain on originated residential mortgage loans, HFS, net as a percentage of pull through adjusted lock volume, by channel:
| (dollars in thousands) | Year Ended December 31, | ||||
|---|---|---|---|---|---|
| 2024 | 2023 | ||||
| Pull through adjusted lock volume | $ | 59,322,537 | $ | 36,892,922 | |
| Gain on Originated Residential Mortgage Loans, as a Percentage of Pull Through Adjusted Lock Volume, by Channel: | |||||
| Direct to Consumer | 3.34 | % | 3.99 | % | |
| Retail / Joint Venture | 3.67 | % | 3.52 | % | |
| Wholesale | 1.41 | % | 1.35 | % | |
| Correspondent | 0.51 | % | 0.47 | % | |
| Total Gain on Originated Residential Mortgage Loans, as a Percentage of Pull Through Adjusted Lock Volume | 1.16 | % | 1.31 | % |
The following table summarizes funded loan production by channel:
| Unpaid Principal Balance for the Year Ended December 31, | Increase (Decrease) | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in millions) | 2024 | % of Total | 2023 | % of Total | Amount | % | ||||||||||
| Production by Channel: | ||||||||||||||||
| Direct to Consumer | $ | 4,275 | 7% | $ | 1,956 | 5% | $ | 2,319 | 118.6 | % | ||||||
| Retail / Joint Venture | 3,965 | 7% | 6,130 | 17% | (2,165) | (35.3) | % | |||||||||
| Wholesale | 7,196 | 12% | 4,795 | 13% | 2,401 | 50.1 | % | |||||||||
| Correspondent | 43,149 | 74% | 24,012 | 65% | 19,137 | 79.7 | % | |||||||||
| Total Production by Channel | $ | 58,585 | 100% | $ | 36,893 | 100% | $ | 21,692 | 58.8 | % |
Gain on originated residential mortgage loans, HFS, net increased $149.1 million year over year, driven by an increase in the pull through adjusted lock volume primarily driven by increased production volume in the Correspondent channel and higher margins across most channels.
For the year ended December 31, 2024, funded loan origination volume was $58.6 billion, up from $36.9 billion in the prior year. During 2024, 20% of all funded origination volume was refinance, up from 13% in 2023, due to higher refinance activity as interest rates moved lower in 2024, particularly during the third quarter. While funded loan origination volume increased year over year, gain on sale margin for the year ended December 31, 2024 was 1.16%, 15 bps lower than 1.31% for the prior year, primarily due to an increased mix of Correspondent production partially offset by increased margins across most channels.
Other Revenues
Other revenues decreased $8.7 million year over year due to lower property inspection and maintenance revenue at Guardian.
Asset Management Revenues
Asset management revenues increased $437.6 million year over year, primarily attributable to recognizing a full year of asset management revenues related to Sculptor in 2024, as the Sculptor Acquisition was completed in the fourth quarter of 2023, as well as strong multi-strategy investment performance in 2024 resulting in higher incentive income.
95
Interest Expense and Warehouse Line Fees
Interest expense and warehouse line fees increased $434.0 million year over year primarily driven by elevated interest rates and higher average balances of debt associated with government and government-backed securities investments throughout 2024 and the Computershare Acquisition in May 2024.
General and Administrative
General and administrative expenses consists of the following:
| Year Ended December 31, | Increase (Decrease) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | 2024 | 2023 | Amount | % | ||||||||||
| Legal and professional | $ | 104,459 | $ | 103,795 | $ | 664 | 0.6 | % | ||||||
| Loan origination | 51,313 | 45,123 | 6,190 | 13.7 | % | |||||||||
| Occupancy | 61,305 | 50,367 | 10,938 | 21.7 | % | |||||||||
| Subservicing | 70,580 | 130,346 | (59,766) | (45.9) | % | |||||||||
| Loan servicing | 41,958 | 17,901 | 24,057 | 134.4 | % | |||||||||
| Property and maintenance | 122,581 | 97,582 | 24,999 | 25.6 | % | |||||||||
| Depreciation and amortization | 124,131 | 80,681 | 43,450 | 53.9 | % | |||||||||
| Information technology | 129,710 | 107,347 | 22,363 | 20.8 | % | |||||||||
| Other | 162,447 | 127,960 | 34,487 | 27.0 | % | |||||||||
| Total General and Administrative Expenses | $ | 868,484 | $ | 761,102 | $ | 107,382 | 14.1 | % |
General and administrative expenses increased $107.4 million year over year, primarily attributable to (i) increased loan servicing expenses driven by portfolio growth contributed by the Computershare Acquisition, (ii) increased property and maintenance expenses at our SFR business and Guardian, (iii) increased amortization expense on our intangible assets and (iv) increased information technology costs driven by the Sculptor Acquisition and the Computershare Acquisition. The increase was partially offset by a decrease in subservicing expense as a result of servicing transfer of certain owned MSRs from third parties to Newrez during 2023.
Compensation and Benefits
Compensation and benefits increased $347.7 million year over year, primarily due to the addition of Sculptor at the end of fourth quarter of 2023 and higher production and servicing UPB in our Origination and Servicing business.
Other Income (Loss)
The following table summarizes the components of other income (loss):
| Year Ended December 31, | Increase (Decrease) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | 2024 | 2023 | Amount | % | ||||||||||
| Real estate and other securities | $ | (81,064) | $ | 39,362 | $ | (120,426) | (305.9) | % | ||||||
| Residential mortgage loans and REO | 34,065 | 19,861 | 14,204 | 71.5 | % | |||||||||
| Derivative and hedging instruments | (206,150) | (54,342) | (151,808) | 279.4 | % | |||||||||
| Notes and bonds payable | (7,407) | (12,843) | 5,436 | (42.3) | % | |||||||||
| Consolidated CFEs(A) | 97,340 | 17,780 | 79,560 | 447.5 | % | |||||||||
| Other(B) | (52,489) | (29,274) | (23,215) | 79.3 | % | |||||||||
| Realized and unrealized losses, net | (215,705) | (19,456) | (196,249) | 1008.7 | % | |||||||||
| Other income (loss), net | 57,255 | (40,377) | 97,632 | (241.8) | % | |||||||||
| Total Other Loss | $ | (158,450) | $ | (59,833) | $ | (98,617) | 164.8 | % |
(A)Includes change in the fair value of the consolidated CFEs’ financial assets and liabilities and related interest and other income.
(B)Includes excess MSRs, servicer advance investments, consumer loans, residential transition loans and other.
96
Total other loss was $158.5 million in 2024 compared to $59.8 million in the prior year. The increase in loss year over year was primarily due to an increase in realized and unrealized losses, net, including a $272.2 million increase in losses relating to MSRs portfolio hedges including real estate and other securities and derivative and hedging instruments. The increase in loss was partially offset by (i) a $79.6 million increased gain recognized on consolidated CFEs, primarily related to securitized residential mortgage loans, (ii) a $51.1 million change related to decrease in contingency reserves year over year and a loss taken on an equity investment in a commercial redevelopment project in 2023 and (iii) a $27.4 million bargain purchase gain recognized in 2024 from the Computershare Acquisition (Note 3 to our consolidated financial statements).
Income Tax Expense (Benefit)
Income tax expense increased $145.2 million, of which $7.1 million and $138.1 million relate to current and deferred tax expense, respectively. The increase in deferred tax expense was primarily driven by increase in fair value of MSRs and loans held within taxable entities, as well as income generated by the Asset Management business segment. Current tax expense is driven primarily by income from foreign operations.
LIQUIDITY AND CAPITAL RESOURCES
Overview
Liquidity is a measurement of our ability to meet potential cash requirements, including ongoing commitments to repay borrowings, fund and maintain investments and other general business needs.
We must distribute annually at least 90% of our REIT taxable income to maintain our status as a REIT under the Internal Revenue Code. A portion of this requirement may be able to be met through stock dividends, rather than cash, subject to limitations based on the value of our stock. Our ability to utilize funds generated by the MSRs held in our servicer subsidiaries, NRM and Newrez, is subject to and limited by regulatory requirements established by the FHFA and Ginnie Mae for Fannie Mae and Freddie Mac private label servicing and Ginnie Mae servicing, respectively, as summarized below. Moreover, our ability to access and utilize cash generated from our regulated entities is an important part of our dividend paying ability. As of December 31, 2024, approximately $1.2 billion of available liquidity was held at NRM and Newrez, of which $0.6 billion were in excess of the new regulatory liquidity requirements made effective during 2023. NRM and Newrez are expected to maintain compliance with applicable liquidity and net worth requirements.
Effective September 30, 2023, FHFA and Ginnie Mae capital and liquidity standards require all loan sellers and servicers to maintain a minimum tangible net worth of $2.5 million plus 25 bps for Fannie Mae, Freddie Mac and private label servicing UPB plus 35 bps for Ginnie Mae servicing UPB, a tangible net worth to tangible asset ratio of 6% or greater and a base liquidity of 3.5 bps of Fannie Mae, Freddie Mac and private label servicing UPB plus 10 bps for Ginnie Mae servicing UPB. Furthermore, specific to FHFA, all non-banks have to hold additional origination liquidity of 50 bps times loans HFS plus pipeline loans. Large non-banks with greater than $50 billion UPB in servicing will have to hold an additional liquidity buffer of 2 bps on Fannie Mae and Freddie Mac servicing UPB and 5 bps on Ginnie Mae servicing UPB. As of December 31, 2024, Rithm Capital maintained compliance with the required capital and liquidity standards. Noncompliance with the capital and liquidity requirements can result in the FHFA and Ginnie Mae taking various remedial actions up to and including removing our ability to sell loans to and service loans on behalf of the FHFA and Ginnie Mae. Additionally, Ginnie Mae introduced Risk Based Capital Ratio (“RBCR”) requirements for institutions seeking approval as Ginnie Mae single-family issuers (including those that are non-depository mortgage companies), which became effective on December 31, 2024. These institutions are required to maintain a RBCR of at least 6% in addition to continuing to maintain a leverage ratio of at least 6%. In connection with the implementation of this requirement, Ginnie Mae also introduced risk-based capital relief for hedging of MSRs, whereby issuers who have a track record of managing their interest rate exposure through MSRs hedging and who meet prescribed eligibility requirements may qualify for RBCR requirement relief. These revised requirements are expected to increase our capital and liquidity requirement and lower our return on capital.
If the regulatory capital requirements imposed on our lenders change, they may be required to significantly increase the cost of the financing that they provide to us. Our lenders also have revised and may continue to revise their eligibility requirements for the types of assets they are willing to finance or the terms of such financings, including haircuts and requiring additional collateral in the form of cash, based on, among other factors, the regulatory environment and their management of actual and perceived risk. Moreover, the amount of financing we receive under our secured financing agreements will be directly related to our lenders’ valuation of our assets that cover the outstanding borrowings.
97
Use of Funds
Our primary uses of funds are the payment of interest, compensation expense, servicing and subservicing expenses, payment of outstanding commitments (including margins and loan originations), payment of other operating expenses, repayment of borrowings and hedge obligations, payment of dividends and funding of future servicer advances.
As of December 31, 2024, our total outstanding debt obligations amounted to $32.8 billion and are comprised of secured financing agreements, secured notes and bonds payable, unsecured notes and notes payable of consolidated CFEs. Certain debt obligations are the obligations of our consolidated subsidiaries, which own the related collateral. In some cases, such collateral is not available to other creditors of ours. In particular, the obligations and liabilities of CFEs may only be satisfied with the assets of the respective CFE, and creditors do not have recourse to Rithm Capital Corp.
We have margin exposure on $16.8 billion of secured financing agreements. To the extent that the value of the collateral underlying these secured financing agreements declines, we may be required to post margin, which could significantly impact our liquidity.
Short-Term Borrowings
The following tables provide additional information regarding our short-term borrowings (dollars in thousands):
| Year Ended December 31, 2024 | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| OutstandingBalance at December 31, 2024 | Average Daily Amount Outstanding(A) | Maximum Amount Outstanding | Weighted Average Daily Interest Rate | |||||||||||
| Secured Financing Agreements: | ||||||||||||||
| Government & government-backed securities | $ | 9,782,976 | $ | 11,101,046 | $ | 14,887,215 | 5.4 | % | ||||||
| Non-Agency RMBS | 744,457 | 648,839 | 746,091 | 7.4 | % | |||||||||
| Residential mortgage loans | 3,883,929 | 2,690,877 | 4,319,268 | 6.4 | % | |||||||||
| Residential transition loans | 567,467 | 152,121 | 567,467 | 8.0 | % | |||||||||
| Secured Notes and Bonds Payable: | ||||||||||||||
| MSRs | 3,698,141 | 2,131,786 | 3,698,141 | 8.2 | % | |||||||||
| Servicer advances | 706,750 | 636,468 | 2,694,755 | 7.1 | % | |||||||||
| Residential mortgage loans | — | 650,000 | 650,000 | 6.8 | % | |||||||||
| Total / Weighted Average | $ | 19,383,720 | $ | 18,011,137 | $ | 27,562,937 | 6.4 | % |
(A)Represents the average for the period the debt was outstanding.
| Average Daily Amount Outstanding(A) | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Three Months Ended | ||||||||||||||
| December 31, 2024 | September 30, 2024 | June 30, 2024 | March 31, 2024 | |||||||||||
| Secured Financing Agreements: | ||||||||||||||
| Government & government-backed securities | $ | 11,101,046 | $ | 11,532,297 | $ | 11,014,369 | $ | 10,033,904 | ||||||
| Non-Agency RMBS | 648,839 | 634,620 | 639,828 | 632,765 | ||||||||||
| Residential mortgage loans and REO | 3,245,735 | 3,047,851 | 2,796,443 | 1,653,873 | ||||||||||
| Residential transition loans | 116,553 | 155,477 | 198,942 | 137,866 |
(A)Represents the average for the period the debt was outstanding.
98
Unsecured Notes
On March 19, 2024, the Company issued $775.0 million aggregate principal amount of its 2029 Senior Notes, with interest payable semi-annually in arrears on each of April 1st and October 1st, commencing on October 1, 2024. Net proceeds from the issuance of the 2029 Senior Notes were Proceeds from the issuance were approximately $759 million, net of discount and commissions and estimated offering expenses payable by the Company. The 2029 Senior Notes mature on April 1, 2029 and are redeemable at any time and from time to time on or after April 1, 2026, at prices ranging from 104% to 100% of the principal amount. On September 16, 2020, the Company issued $550.0 million aggregate principal amount of its 2025 Senior Notes, with interest payable semi-annually in arrears on each of April 15th and October 15th, commencing on April 15, 2021. Net proceeds from the issuance were $544.5 million, net of discount and commissions and estimated offering expenses payable by the Company. The 2025 Senior Notes mature on October 15, 2025 and became redeemable at any time and from time to time on October 15, 2022. Starting in 2024, the Company may redeem the 2025 Senior Notes at par. In connection with the issuance of the 2029 Senior Notes, the Company tendered for and repurchased $275.0 million of its 2025 Senior Notes for cash in a total amount of $282.4 million, leaving $275.0 million aggregate principal amount of the 2025 Senior Notes outstanding. The 2025 Notes Indenture and the 2029 Notes Indenture each contain a requirement that the Company maintain Total Unencumbered Assets (as defined in each of the 2029 Notes Indenture and the 2025 Notes Indenture) of not less than 120% of the aggregate principal amount of the outstanding unsecured debt of the Company. For more information regarding our indebtedness, refer to Note 18 of the consolidated financial statements.
Maturities
Our debt obligations as of December 31, 2024, as summarized in Note 18 to our consolidated financial statements, had contractual maturities as follows (dollars in thousands):
| Year Ending | Nonrecourse(A) | Recourse(B) | Total | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | $ | 1,115,221 | $ | 19,524,826 | $ | 20,640,047 | |||||
| 2026 | 2,558,810 | 1,787,926 | 4,346,736 | ||||||||
| 2027 | 650,457 | 307,000 | 957,457 | ||||||||
| 2028 | 503,381 | — | 503,381 | ||||||||
| 2029 and thereafter | 4,635,565 | 1,468,093 | 6,103,658 | ||||||||
| $ | 9,463,434 | $ | 23,087,845 | $ | 32,551,279 |
(A)Includes secured financing agreements, secured notes and bonds payable, unsecured notes net of issuance costs, and notes payable of consolidated CFEs of $1.3 billion, $3.6 billion, $0.3 billion, and $3.4 billion, respectively.
(B)Includes secured financing agreements, secured notes and bonds payable, unsecured notes net of issuance costs, and notes payable of consolidated CFEs of $16.2 billion, $6.6 billion, $1.1 billion, and $0.0 billion, respectively.
Covenants
Certain of the debt obligations are subject to customary loan covenants and event of default provisions, including event of default provisions triggered by certain specified declines in our equity or failure to maintain a specified tangible net worth, liquidity or indebtedness to tangible net worth ratio. We were in compliance with all of our debt covenants as of December 31, 2024.
Source of Funds
Our primary sources of funds are cash provided by operating activities (primarily income from loan originations and servicing, as well as management and incentive fees), sales of and repayments from our investments, potential debt financing sources, including securitizations, and the issuance of equity securities, when feasible and appropriate. Our total cash and cash equivalents at December 31, 2024 was $1.5 billion.
Currently, our primary sources of financing are secured financing agreements and secured notes and bonds payable, although we have in the past and may in the future also pursue one or more other sources of financing such as securitizations and other secured and unsecured forms of borrowing. As of December 31, 2024, we had outstanding secured financing agreements with an aggregate face amount of approximately $16.8 billion to finance our investments. The financing of our entire Agency RMBS portfolio, which generally has 30- to 90-day terms, is subject to margin calls. Under secured financing agreements, we sell a security to a counterparty and concurrently agree to repurchase the same security at a later date for a higher specified price. The sale price represents financing proceeds and the difference between the sale and repurchase prices represents interest on the financing. The price at which the security is sold generally represents the market value of the security less a discount or “haircut,” which can range broadly. During the term of the secured financing agreement, the counterparty holds the security as collateral. If the agreement is subject to margin calls, the counterparty monitors and calculates what it estimates to be the value of the collateral during the term of the agreement. If this value declines by more than a de minimis threshold, the counterparty
99
could require us to post additional collateral, or margin, in order to maintain the initial haircut on the collateral. This margin is typically required to be posted in the form of cash and cash equivalents. Furthermore, we may, from time to time, be a party to derivative agreements or financing arrangements that may be subject to margin calls based on the value of such instruments. In addition, $5.8 billion face amount of our MSR financing is subject to mandatory monthly repayment to the extent that the outstanding balance exceeds the market value (as defined in the related agreement) of the financed asset multiplied by the contractual maximum LTV ratio. We seek to maintain adequate cash reserves and other sources of available liquidity to meet any margin calls or related requirements resulting from decreases in value related to a reasonably possible (in our opinion) change in interest rates.
Our ability to obtain borrowings and to raise future equity capital is dependent on our ability to access borrowings and the capital markets on attractive terms. We continually monitor market conditions for financing opportunities and at any given time may be entering or pursuing one or more of the transactions described above. Our senior management team has extensive long-term relationships with investment banks, brokerage firms and commercial banks, which we believe enhance our ability to source and finance asset acquisitions on attractive terms and access borrowings and the capital markets at attractive levels.
Our ability to fund our operations, meet financial obligations and finance acquisitions may be impacted by our ability to secure and maintain our secured financing agreements, credit facilities and other financing arrangements. Because secured financing agreements and credit facilities are short-term commitments of capital, lender responses to market conditions may make it more difficult for us to renew or replace, on a continuous basis, our maturing short-term borrowings and have imposed, and may continue to impose, more onerous conditions when rolling such financings. If we are not able to renew our existing facilities or arrange for new financing on terms acceptable to us, if we default on our covenants or are otherwise unable to access funds under our financing facilities or if we are required to post more collateral or face larger haircuts, we may have to curtail our asset acquisition activities and/or dispose of assets. As of December 31, 2024, our total borrowing capacity under our secured financing arrangements was $23.9 billion with $8.8 billion of available financing under these arrangements. Although available financing is uncommitted, Rithm Capital’s unused borrowing capacity is available if it has additional eligible collateral to pledge and meets other borrowing conditions as set forth in the applicable agreements, including any applicable advance rate.
The use of TBAs’ dollar roll transactions generally increases our funding diversification, expands our available pool of assets and increases our overall liquidity position, as TBA contracts typically have lower implied haircuts relative to Agency RMBS pools funded with repurchase financing. TBA dollar roll transactions may also have a lower implied cost of funds than comparable repurchase funded transactions offering incremental return potential. However, if it were to become uneconomical to roll our TBA contracts into future months it may be necessary to take physical delivery of the underlying securities and fund those assets with cash or other financing sources, which could reduce our liquidity position.
With respect to the next 12 months, we expect that our cash on hand, combined with our cash flow provided by operations and our ability to extend or refinance our secured financing agreements and servicer advance financings will be sufficient to satisfy our anticipated liquidity needs with respect to our current investment portfolio, including related financings, potential margin calls, loan origination and operating expenses. Our ability to extend or refinance short-term borrowings is critical to our liquidity outlook. We have a significant amount of near-term maturities, which we expect to be able to refinance. If we cannot repay or refinance our debt on favorable terms, we will need to seek out other sources of liquidity. An aggregate principal amount of $275.0 million of 2025 Senior Notes remains outstanding and will mature in October 2025, unless earlier converted, redeemed or repurchased, which may affect our liquidity. While it is inherently more difficult to forecast beyond the next 12 months, we currently expect to meet our long-term liquidity requirements through our cash on hand and, if needed, additional borrowings, proceeds received from secured financing agreements and other financings, proceeds from equity offerings and the liquidation or refinancing of our assets.
These short-term and long-term expectations are forward-looking and subject to a number of uncertainties and assumptions, including those described under “—Market Considerations” as well as Part I, Item 1A. “Risk Factors.” If our assumptions about our liquidity prove to be incorrect, we could be subject to a shortfall in liquidity in the future, and such a shortfall may occur rapidly and with little or no notice, which could limit our ability to address the shortfall on a timely basis and could have a material adverse effect on our business.
Stockholders’ Equity
Preferred Stock
Pursuant to our certificate of incorporation, we are authorized to designate and issue up to 100.0 million shares of preferred stock, par value of $0.01 per share, in one or more classes or series.
100
The following table summarizes our preferred shares outstanding (dollars in thousands, except share and per share amounts):
| Number of Shares | Liquidation Preference(A) | Dividends Declared per Share | ||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, | Year Ended December 31, | |||||||||||||||||||||||||||||||
| Series(F) | 2024 | 2023 | 2024 | 2023 | Issuance Discount | Carrying Value(B) | 2024 | 2023 | 2022 | |||||||||||||||||||||||
| Series A, issued July 2019(C)(E) | 6,200,068 | 6,200,068 | $ | 155,002 | $ | 155,002 | 3.15 | % | $ | 149,822 | $ | 2.33 | $ | 1.88 | $ | 1.88 | ||||||||||||||||
| Series B, issued August 2019(C)(E) | 11,260,712 | 11,260,712 | 281,518 | 281,518 | 3.15 | % | 272,654 | 2.26 | 1.78 | 1.78 | ||||||||||||||||||||||
| Series C, 6.375% issued February 2020(C) | 15,903,342 | 15,903,342 | 397,584 | 397,584 | 3.15 | % | 385,289 | 1.59 | 1.59 | 1.59 | ||||||||||||||||||||||
| Series D, 7.00% issued September 2021(D) | 18,600,000 | 18,600,000 | 465,000 | 465,000 | 3.15 | % | 449,489 | 1.75 | 1.75 | 1.75 | ||||||||||||||||||||||
| Total | 51,964,122 | 51,964,122 | $ | 1,299,104 | $ | 1,299,104 | $ | 1,257,254 | $ | 7.93 | $ | 7.00 | $ | 7.00 |
(A)Each series has a liquidation preference or par value of $25.00 per share.
(B)Carrying value reflects par value less discount and issuance costs.
(C)Fixed-to-floating rate cumulative redeemable preferred.
(D)Fixed-rate reset cumulative redeemable preferred.
(E)Effective August 15, 2024, dividends on each of the Company’s 7.50% Series A Fixed-to-Floating Rate Cumulative Redeemable Preferred Stock (the “Series A”) and the Company’s 7.125% Series B Fixed-to-Floating Rate Cumulative Redeemable Preferred Stock (the “Series B”) accrue at a floating rate. For the third and fourth quarter 2024 dividends, the Series A accrued dividends at a percentage of the $25.00 liquidation preference per share of the Series A equal to, prior to September 30, 2024, a floating rate of a three-month London Interbank Offered Rate (“LIBOR”) plus a spread of 5.802% and, after September 30, 2024, a three-month Chicago Mercantile Exchange (“CME”) SOFR, plus a spread adjustment of 0.261%, plus a spread adjustment of 5.802%, respectively, and dividends on the Series B accumulated at a percentage of the $25.00 liquidation preference per share of the Series B preferred shares equal to, prior to September 30, 2024, a floating rate of a three-month LIBOR plus a spread of 5.640% and, after September 30, 2024, a three-month CME SOFR, plus a spread adjustment of 0.261%, plus a spread of 5.640%, respectively.
(F)Under certain circumstances upon a change of control, our Series A, Series B, Series C and Series D are convertible to shares of our common stock.
From and including the date of original issue, July 2, 2019 and August 15, 2019 but excluding August 15, 2024, holders of shares of our Series A and Series B were entitled to receive cumulative cash dividends at a rate of 7.50% and 7.125% per annum of the $25.00 liquidation preference per share (equivalent to $1.875 and $1.781 per annum per share), respectively, and from and including August 15, 2024, holders of our Series A and Series B are entitled to receive cumulative cash dividends at a floating rate per annum which is determined pursuant to the USD-LIBOR cessation fallback language in the Certificate of Designations for each of our Series A and Series B. From and including the date of original issue, February 14, 2020 and September 17, 2021 but excluding February 15, 2025 and November 15, 2026, holders of shares of our 6.375% Series C Fixed-to-Floating Rate Cumulative Redeemable Preferred Stock (“Series C”) and 7.00% Fixed-Rate Reset Series D Cumulative Redeemable Preferred Stock (“Series D”) are entitled to receive cumulative cash dividends at a rate of 6.375% and 7.00% per annum of the $25.00 liquidation preference per share (equivalent to $1.594 and $1.750 per annum per share), respectively, and from and including February 15, 2025, with respect to holders of our Series C, at a floating rate per annum which is determined pursuant to the USD-LIBOR cessation fallback language in the Certificate of Designations for our Series C. Holders of shares of our Series D, from and including November 15, 2026, are entitled to receive cumulative cash dividends based on the five-year Treasury rate plus a spread of 6.223%. Dividends for the Series A, Series B, Series C and Series D are payable quarterly in arrears on or about the 15th day of each February, May, August and November.
Preferred dividends declared for the year ended December 31, 2024 were $96.5 million.
Common Stock
Our certificate of incorporation authorizes 2.0 billion shares of common stock, par value $0.01 per share.
On August 5, 2022, we entered into a Distribution Agreement to sell shares of our common stock, par value $0.01 per share, having an aggregate offering price of up to $500.0 million, from time to time, through an “at-the-market” equity offering program (the “ATM Program”). During the year ended December 31, 2024, 6.1 million shares of common stock were issued under the ATM Program.
Additionally, Rithm Capital’s stock repurchase program provides for flexibility to return capital when deemed accretive to shareholders. During the year ended December 31, 2024, we did not repurchase any shares of our common stock or our preferred stock.
On September 24, 2024, Rithm Capital issued in a public offering 30.0 million shares of its common stock at a par value of $0.01 per share for gross proceeds of $340.2 million, before deducting estimated offering costs.
101
Common Dividends
We generally need to distribute at least 90% of our taxable income each year (subject to certain adjustments) to our shareholders to qualify as a REIT under the Internal Revenue Code. This distribution requirement limits our ability to retain earnings and thereby replenish or increase capital to support our activities. Dividends declared for the year ended December 31, 2024 were $503.4 million.
We will continue to monitor market conditions and the potential impact the ongoing volatility and uncertainty may have on our business. Our board of directors will continue to evaluate the payment of dividends as market conditions evolve, and no definitive determination has been made at this time. While the terms and timing of the approval and declaration of cash dividends, if any, on shares of our capital stock is at the sole discretion of our board of directors and we cannot predict how market conditions may evolve, we intend to distribute to our stockholders an amount equal to at least 90% of our REIT taxable income determined before applying the deduction for dividends paid and by excluding net capital gains consistent with our intention to maintain our qualification as a REIT under the Internal Revenue Code.
Cash Flows
The following table summarizes changes to our cash and cash equivalents and restricted cash for the periods presented:
| Year Ended December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | Change | |||||||||
| Beginning of period — cash and cash equivalents and restricted cash | $ | 1,697,095 | $ | 1,629,328 | $ | 67,767 | |||||
| Net cash provided by (used in) operating activities | (2,185,201) | 693,595 | (2,878,796) | ||||||||
| Net cash provided by (used in) investing activities | (2,425,156) | 216,721 | (2,641,877) | ||||||||
| Net cash provided by (used in) financing activities | 4,831,071 | (842,549) | 5,673,620 | ||||||||
| Net increase (decrease) in cash and cash equivalents and restricted cash | 220,714 | 67,767 | 152,947 | ||||||||
| End of Period — Cash and Cash Equivalents and Restricted Cash | $ | 1,917,809 | $ | 1,697,095 | $ | 220,714 |
Operating Activities
Net cash (used in) provided by operating activities was approximately $(2.2) billion and $0.7 billion for the years ended December 31, 2024 and 2023, respectively. The net cash used in operating activities is primarily attributable to higher mortgage origination volumes driven by a rise in refinance and home-equity lending influenced by a decrease in mortgage rates, which fell to around 6% for a 30-year fixed loan by the end of the third quarter, partially offset by proceeds from residential mortgage loan repayments.
Investing Activities
Net cash (used in) provided by investing activities was approximately $(2.4) billion and $0.2 billion for the years ended December 31, 2024 and 2023, respectively. The net cash used in investing activities is attributable to the Computershare Acquisition, an increase in residential transition loans originations and net purchases of Treasury securities, partially offset by repayments of reverse repurchase agreements, government-backed and other securities, residential transition loans, servicer advances and consumer loans.
Financing Activities
Net cash provided by (used in) financing activities were approximately $4.8 billion and $(0.8) billion for the years ended December 31, 2024 and 2023, respectively. The net cash provided by financing activities is attributable to proceeds from warehouse facilities and non-qualified mortgage securitizations driven by origination volumes, net proceeds from the issuance of unsecured corporate debt and the issuance of common stock, partially offset by refinancing and the repayment of secured debt.
INTEREST RATE, CREDIT AND SPREAD RISK
We are subject to interest rate, credit and spread risk with respect to our investments. These risks are further described under “Item 7A. Quantitative and Qualitative Disclosures About Market Risk.”
102
OFF-BALANCE SHEET ARRANGEMENTS
We have material off-balance sheet arrangements related to our non-consolidated securitizations of residential mortgage loans treated as sales in which we retained certain interests. We believe that these off-balance sheet structures presented the most efficient and least expensive form of financing for these assets at the time they were entered and represented the most common market-accepted method for financing such assets. Our exposure to credit losses related to these non-recourse, off-balance sheet financings is limited to $0.5 billion. As of December 31, 2024 there was $8.2 billion in total outstanding UPB of residential mortgage loans underlying such securitization trusts that represent off-balance sheet financings.
We have material off-balance sheet arrangements related to our involvement with funds through our Asset Management business. The Company’s involvement in these off-balance sheet arrangements is generally limited to providing asset management services and, in certain cases, investments in the non-consolidated entities. As of December 31, 2024, our maximum exposure to loss of $830.9 million represents the potential loss of current investments or income and fees receivables from these entities, as well as the obligation to repay unearned revenues, primarily incentive income subject to clawback, in the event of any future fund losses, as well as unfunded commitments to certain funds. The Company does not provide, nor is it required to provide, any type of non-contractual financial or other support beyond its share of capital commitments.
We are party to mortgage loan participation purchase and sale agreements, pursuant to which we have access to uncommitted facilities that provide liquidity for recently sold MBS up to the MBS settlement date. These facilities, which we refer to as gestation facilities, are a component of our financing strategy and are off-balance sheet arrangements.
TBA dollar roll transactions represent a form of off-balance sheet financing accounted for as derivative instruments. In a TBA dollar roll transaction, we do not intend to take physical delivery of the underlying agency MBS and will generally enter into an offsetting position and net settle the paired-off positions in cash. However, under certain market conditions, it may be uneconomical for us to roll our TBA contracts into future months and we may need to take or make physical delivery of the underlying securities. If we were required to take physical delivery to settle a long TBA contract, we would have to fund our total purchase commitment with cash or other financing sources and our liquidity position could be negatively impacted.
As of December 31, 2024, we did not have any other commitments or obligations, including contingent obligations, arising from arrangements with unconsolidated entities or persons that have or are reasonably likely to have a material current or future effect on our financial condition, changes in financial condition, revenues or expenses, results of operations, liquidity, cash requirements or capital resources.
CONTRACTUAL OBLIGATIONS
As of December 31, 2024, we had the following material contractual obligations:
| Contract | Terms | |
|---|---|---|
| Debt Obligations: | ||
| Secured Financing Agreements | Described under Note 18 to our consolidated financial statements. | |
| Secured Notes and Bonds Payable | Described under Note 18 to our consolidated financial statements. | |
| Unsecured Senior Notes | Described under Note 18 to our consolidated financial statements. | |
| Other Contractual Obligations: | ||
| Lease Liability | Described under Note 16 to our consolidated financial statements. | |
| Interest Rate Swaps | Described under Note 17 to our consolidated financial statements. |
See Note 26 and Note 28 to our consolidated financial statements for information regarding commitments and material contracts entered into subsequent to December 31, 2024, if any. As described in Note 26, we have committed to purchase certain future servicer advances. The actual amount of future advances is subject to significant uncertainty. However, we currently expect that net recoveries of servicer advances will exceed net fundings for the foreseeable future. This expectation is based on judgments, estimates and assumptions, all of which are subject to significant uncertainty. In addition, the Consumer Loan Companies have invested in loans with an aggregate of $150.2 million of unfunded and available revolving credit privileges as of December 31, 2024. However, under the terms of these loans, requests for draws may be denied and unfunded availability may be terminated at management’s discretion. Lastly, each of Genesis and Rithm Capital had commitments to fund up to $1.3 billion and $0.2 million, respectively, of additional advances on existing mortgage loans as of December 31, 2024.
103
These commitments are generally subject to loan agreements with covenants regarding the financial performance of the customer and other terms regarding advances that must be met before Genesis and Rithm Capital fund the commitment.
INFLATION
Virtually all of our assets and liabilities are financial in nature. As a result, interest rates and other factors affect our performance more so than inflation, although inflation rates can often have a meaningful influence over the direction of interest rates. Furthermore, our financial statements are prepared in accordance with GAAP and our distributions are determined by our board of directors primarily based on our taxable income, and, in each case, our activities and balance sheet are measured with reference to historical cost and/or fair market value without considering inflation. See “Quantitative and Qualitative Disclosures About Market Risk—Interest Rate Risk.”
FY 2023 10-K MD&A
SEC filing source: 0001556593-24-000007.
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Management’s discussion and analysis of financial condition and results of operations should be read in conjunction with the Consolidated Financial Statements and notes thereto, and with Part I, Item 1A. “Risk Factors.”
Management’s discussion and analysis of financial condition and results of operations is intended to allow readers to view our business from management’s perspective by (i) providing material information relevant to an assessment of our financial condition and results of operations, including an evaluation of the amount and certainty of cash flows from operations and from outside sources, (ii) focusing the discussion on material events and uncertainties known to management that are reasonably likely to cause reported financial information not to be indicative of future operating results or future financial condition, including descriptions and amounts of matters that are reasonably likely, based on management’s assessment, to have a material impact on future operations and (iii) discussing the financial statements and other statistical data management believes will enhance the reader’s understanding of our financial condition, changes in financial condition, cash flows and results of operations.
This section generally discusses 2023 and 2022 items and year-to-year comparisons between 2023 and 2022. Discussions of 2022 items and year-to-year comparisons between 2022 and 2021 that are not included in this Form 10-K can be found in “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in Part II, Item 7. of our Annual Report on Form 10-K for the fiscal year ended December 31, 2022.
COMPANY OVERVIEW
Rithm Capital is a global asset manager focused on real estate, credit and financial services. We are structured as an internally managed REIT for U.S. federal income tax purposes. Rithm Capital became a publicly-traded entity on May 15, 2013.
We seek to generate long-term value for our investors by using our investment expertise to identify, manage and invest in real estate related and other financial assets and more recently offer broader asset management capabilities, in each case, that provides investors with attractive risk-adjusted returns. Our investments in real estate related assets include our equity interest in operating companies, and our strategy also involves opportunistically pursuing acquisitions and seeking to establish strategic partnerships that we believe enable us to maximize the value of our investments by offering products and services related to the lifecycle of transactions that affect each mortgage loan and underlying residential property or collateral.
We conduct our business through the following segments: Origination and Servicing, Investment Portfolio, Mortgage Loans Receivable, Asset Management and Corporate.
Within our portfolio, we target complementary assets that generate stable long-term cash flows and employ conservative capital structures in an effort to generate returns across different interest rate environments. Our investment approach and capital allocation decisions combine a focus on asset selection, relative value, risk management, taking into consideration available financing and other relevant macroeconomic factors. In our efforts to identify and invest in target assets, we compete with banks, other REITs, non-bank mortgage lenders and servicers, private equity firms, alternative asset managers, hedge funds and other large financial services companies. In the face of this competition, the experience of members of our management team and dedicated investment professionals provide us with a competitive advantage when pursuing attractive investment opportunities.
Our residential mortgage origination business, operated through Newrez, sources and originates loans through four distinct channels: Direct to Consumer, Retail, Wholesale and Correspondent. Additionally, our servicing business compliments our origination business and offers our subsidiaries and third-party clients performing and special servicing capabilities. We also operate additional real estate related businesses, including Avenue 365, our title company, and eStreet, our appraisal company. Our real estate businesses also include Adoor LLC (“Adoor”), a wholly-owned subsidiary, which is focused on the acquisition and management of SFR properties and Genesis, a lender for experienced developers and investors of residential real estate, which also supports our Adoor Business. We also have investments in Guardian, a national provider of field services and property management services. We operate our asset management business primarily through our wholly-owned subsidiary, Sculptor. Sculptor is a leading global alternative asset manager and provides asset management services and investment products across credit, real estate and multi-strategy platforms through commingled funds, separate accounts and other alternative investment vehicles.
On November 17, 2023, we completed the Sculptor Acquisition, which accelerated our growth in our asset management business, and we intend to continue to diversify into a global asset manager. However, our legacy business lines are expected to
74
remain important to the future of the Company. We believe we are well positioned to opportunistically deploy capital by leveraging our deep expertise in specialty finance, structured and alternative credit, consumer lending and real estate. In executing our strategy, from time to time, we explore and will continue to explore various opportunities for acquisitions and dispositions of assets and financing transactions, which may include equity or debt offerings by us or one or more of our subsidiaries, business combinations, spin-off transactions or other similar transactions. In 2023, the subsidiary that owns our mortgage origination and servicing platform business and related real estate assets confidentially submitted with the SEC a draft Registration Statement on Form S-1 relating to a proposed initial public offering of its equity securities. Any initial public offering is subject to market and other conditions and there can be no assurances as to the timing of the completion of an offering or that an offering will be completed at all, and the Company may determine to explore or execute (or to not explore or execute) other alternatives with respect to this or other business lines. Moreover, we may determine to change our strategy, including to pursue, modify or abandon any such potential transactions at any time, and, in any event, there can be no assurance we will be successful in executing on our strategy.
We seek to protect book value and the value of our assets by actively managing and hedging our portfolio. Diversification of our overall portfolio, including our portfolio assets and operating entities, and a variety of hedging strategies help contribute to book value stability. Both our portfolio composition (inclusive of long and short duration instruments and various operating businesses) and specific hedging instruments (including Agency mortgage-backed securities (“MBS”) TBAs, interest rate swaps and others) are employed to mitigate book value volatility. We believe that the actions we have taken over the past number of years to diversify and grow our portfolio have allowed us to operate efficiently and perform dynamically across economic conditions. See Part I, Item 1A “Risk Factors—Risks Related to Our Business—Any hedging transactions that we enter into may limit our gains or result in losses.”
As of December 31, 2023, we had $35.3 billion in total assets, approximately $32.8 billion in AUM and 6,570 employees, including those individuals employed by our operating entities.
BOOK VALUE PER COMMON SHARE
The following table summarizes the calculation of book value per common share:
| $ in thousands except per share amounts | December 31, 2023 | September 30, 2023 | June 30, 2023 | March 31, 2023 | December 31, 2022 | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total equity | $ | 7,101,038 | $ | 7,267,963 | $ | 7,194,684 | $ | 6,954,543 | $ | 7,010,068 | ||||||||
| Less: Preferred Stock Series A, B, C and D | 1,257,254 | 1,257,254 | 1,257,254 | 1,257,254 | 1,257,254 | |||||||||||||
| Less: Noncontrolling interests of consolidated subsidiaries | 94,096 | 59,907 | 60,251 | 60,337 | 67,067 | |||||||||||||
| Total equity attributable to common stock | $ | 5,749,688 | $ | 5,950,802 | $ | 5,877,179 | $ | 5,636,952 | $ | 5,685,747 | ||||||||
| Common stock outstanding | 483,226,239 | 483,214,061 | 483,320,606 | 483,017,747 | 473,715,100 | |||||||||||||
| Book value per common share | $ | 11.90 | $ | 12.32 | $ | 12.16 | $ | 11.67 | $ | 12.00 |
Refer to Item 7A. “Quantitative and Qualitative Disclosures About Market Risk” for interest rate risk and its impact on fair value.
MARKET CONSIDERATIONS
Summary
U.S. economic data and indicators gained strength as 2023 progressed. Real gross domestic product (“GDP”) was reported at 3.3% for the year, highlighted by a notably strong reading of 4.9% in the third quarter while slowing through the fourth quarter.
U.S. and global economic growth continues to be threatened by the ongoing war and tensions in the Middle East, in addition to trade disruptions due to the war in Ukraine, and still elevated inflation rates. The Federal Reserve continued to increase rates in the first half of 2023, to combat high inflation rates.
The Federal Reserve has paused on rate hikes since July 2023 and is projecting rate cuts in 2024. The labor market showed signs of strength with unexpected increases in job openings in September 2023 and December 2023. The unemployment rate has fluctuated between 3.5% and 3.8% throughout the year, remaining near 50-year historical lows.
75
With respect to the mortgage and housing markets, the inventory of existing homes for sale remained low while mortgage rates briefly hit two decade highs at just below 8% in November. Despite significant changes in rates through 2023, the 10-year U.S. Treasury rate remained unchanged, and the 30-year fixed mortgage rate was 20bps higher compared to year end 2022. Further, mortgage rates are expected to fall slightly in 2024 while home prices are expected to continue to rise in 2024.
Banking Institutions
The U.S. markets experienced significant instability in the banking sector during the first and second quarters of 2023. In March 2023, each of Silicon Valley Bank and Signature Bank were taken over by the Federal Deposit Insurance Corporation (“FDIC”). This caused uncertainty for businesses that used these banks and resulted in significant general market disruption. Further, it raised concerns about the overall stability of the banking system in the United States, particularly relating to the stability of regional banks. As a result of these circumstances, the Federal Reserve created the Bank Term Funding Program in March 2023, under which eligible institutions could receive additional funding via loans, to help stabilize the banking sector and avoid a broader destabilization in the financial system and potentially a recession. In May 2023, First Republic Bank was closed by the California Department of Financial Protection and Innovation and sold by the FDIC to JPMorgan Chase, leading to additional uncertainty in the banking sector and increased market disruption.
Since the banking sector instability seen during the first half of 2023, results in the second half of the year showed signs of recovery, with deposit outflows stabilizing, strong capital and liquidity, generally strong bank profits and the overall banking system remaining strong and resilient.
Inflation
Inflation has moderated over the last year, declining substantially from its peak in 2022. While the Federal Reserve announced various rate increases during the beginning of the year, they have been on pause on rate hikes since July 2023 while projecting rate cuts in 2024, as inflation has steadily cooled. The Consumer Price Index increased 0.3% in December 2023 and 3.4% on an annual basis. A slight increase in inflation was seen from November 2023 to December 2023 following two months of decreases. The inflation rate increase appears to have subsided largely due to the easing of supply chain pressures that surged during the COVID-19 pandemic. The economy continues to grow at a pace that is faster than estimates, with annualized growth for GDP at 3.3% as of December 31, 2023. Long-term interest rates have fallen, and the stock market has risen sharply, easing overall financial conditions.
To the extent interest rates begin to rise again, we could experience increased interest expense on our outstanding variable rate debt and future variable and fixed-rate debt, thereby adversely affecting cash flow and our ability to service our indebtedness and pay distributions.
Labor Markets
Signs of a strong U.S. labor market emerged as the end of the year approached, with the unemployment rate remaining relatively unchanged near 50-year lows, ranging from 3.5% to 3.8% through 2023. The unemployment rate ended the year at 3.7%, up only 20 bps from December 2022. During 2023, there was an increase in jobs added in the U.S., in particular during each of September 2023 and December 2023, when the reported employment gains exceeded forecasts by adding 336,600 jobs and 216,000 jobs, respectively. Further, wage growth remained strong, with average hourly earnings up 4.1% year over year.
Housing Market
Elevated mortgage rates, high home prices and low home inventory drove housing market conditions. The inventory of existing homes for sale remained low throughout the year primarily due to the reluctance of homeowners to change residence and lose the low interest rates locked-in when they purchased or refinanced their mortgages at sub-3% mortgage rates in 2021. Further, while mortgage rates remained high overall, they began to ease during the fourth quarter of 2023 following increases since the first quarter of 2023.
The market conditions discussed above influence our investment strategy and results, many of which have been impacted by continued high inflation and mortgage rates, an increase in GDP growth rate, as well as the other global events such as the ongoing war and tensions in the Middle East, among other factors. See Part I, Item 1A. “Risk Factors—Risks Related to Our Business—Unfavorable global economic and political conditions could adversely affect our business, financial condition or results of operations” and “—Market conditions could negatively impact our business, results of operations, cash flows and financial condition.”
76
The following table summarizes the change in U.S. GDP estimates annualized rate according to the U.S. Bureau of Economic Analysis:
| Three Months Ended | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, 2023(A) | September 30, 2023 | June 30, 2023 | March 31, 2023 | December 31, 2022 | ||||||||||
| Real GDP | 3.3 | % | 4.9 | % | 2.1 | % | 2.0 | % | 2.6 | % |
(A)Annualized rate based on the advance estimate.
The following table summarizes the U.S. unemployment rate according to the U.S. Department of Labor:
| December 31, 2023 | September 30, 2023 | June 30, 2023 | March 31, 2023 | December 31, 2022 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Unemployment rate | 3.7 | % | 3.8 | % | 3.6 | % | 3.5 | % | 3.5 | % |
The following table summarizes the 10-year Treasury rate and the 30-year fixed mortgage rates:
| December 31, 2023 | September 30, 2023 | June 30, 2023 | March 31, 2023 | December 31, 2022 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 10-year U.S. Treasury rate | 3.9 | % | 4.6 | % | 3.8 | % | 3.5 | % | 3.9 | % | ||||
| 30-year fixed mortgage rate | 6.6 | % | 7.3 | % | 6.7 | % | 6.3 | % | 6.4 | % |
We believe the estimates and assumptions underlying our consolidated financial statements are reasonable and supportable based on the information available as of December 31, 2023; however, uncertainty related to market volatility and inflationary pressures driving the federal funds rate to increase makes any estimates and assumptions as of December 31, 2023 inherently less certain than they would be absent the current economic environment. Actual results may materially differ from those estimates. Market volatility and inflationary pressures and the ongoing war and tensions in the Middle East and their impact on the current financial, economic and capital markets environment, and future developments in these and other areas present uncertainty and risk with respect to our financial condition, results of operations, liquidity and ability to pay distributions.
CHANGES TO LIBOR
On March 5, 2021, Intercontinental Exchange Inc. (“ICE”) announced that ICE Benchmark Administration Limited, the administrator of LIBOR, intended to stop publication of the majority of USD-LIBOR tenors (overnight, 1-, 3-, 6- and 12-month) on June 30, 2023. On January 1, 2022, ICE discontinued the publication of the 1-week and 2-month tenors of USD-LIBOR. In the U.S., the ARRC identified the SOFR as its preferred alternative rate for U.S. dollar-based LIBOR. SOFR is a measure of the cost of borrowing cash overnight, collateralized by U.S. Treasury securities and is based on directly observable U.S. Treasury-backed repurchase transactions.
Rithm Capital completed its transition from LIBOR to an alternative benchmark, mainly SOFR, in June 2023. We do not currently intend to amend our Series A, Series B or Series C to change the existing USD-LIBOR cessation fallback language.
77
OUR PORTFOLIO
Our portfolio, as of December 31, 2023, is composed of origination and servicing, our investment portfolio, mortgage loans receivable, and asset management, as described in more detail below (dollars in thousands).
| Origination and Servicing | Investment Portfolio | Mortgage Loans Receivable | Asset Management | Corporate | Total | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, 2023 | |||||||||||||||||||||||
| Investments | $ | 9,413,923 | $ | 13,743,465 | $ | 2,232,913 | $ | 226,486 | $ | — | $ | 25,616,787 | |||||||||||
| Cash and cash equivalents | 548,666 | 442,015 | 58,628 | 230,008 | 7,882 | 1,287,199 | |||||||||||||||||
| Restricted cash | 195,490 | 144,169 | 37,805 | 8,156 | — | 385,620 | |||||||||||||||||
| Other assets | 3,489,171 | 3,083,967 | 113,055 | 1,183,646 | 20,483 | 7,890,322 | |||||||||||||||||
| Goodwill | 24,376 | 5,092 | 55,731 | 46,658 | — | 131,857 | |||||||||||||||||
| Total assets | $ | 13,671,626 | $ | 17,418,708 | $ | 2,498,132 | $ | 1,694,954 | $ | 28,365 | $ | 35,311,785 | |||||||||||
| Debt | $ | 6,920,310 | $ | 14,180,827 | $ | 1,856,006 | $ | 455,512 | $ | 546,818 | $ | 23,959,473 | |||||||||||
| Other liabilities | 3,224,989 | 223,266 | 23,979 | 565,919 | 213,121 | 4,251,274 | |||||||||||||||||
| Total liabilities | 10,145,299 | 14,404,093 | 1,879,985 | 1,021,431 | 759,939 | 28,210,747 | |||||||||||||||||
| Total equity | 3,526,327 | 3,014,615 | 618,147 | 673,523 | (731,574) | 7,101,038 | |||||||||||||||||
| Noncontrolling interests in equity of consolidated subsidiaries | 8,220 | 44,905 | — | 40,971 | — | 94,096 | |||||||||||||||||
| Total Rithm Capital stockholders’ equity | $ | 3,518,107 | $ | 2,969,710 | $ | 618,147 | $ | 632,552 | $ | (731,574) | $ | 7,006,942 | |||||||||||
| Investments in equity method investees | $ | — | $ | 110,883 | $ | — | $ | 91,563 | $ | — | $ | 202,446 | |||||||||||
| December 31, 2022 | |||||||||||||||||||||||
| Investments | $ | 9,371,435 | $ | 12,993,131 | $ | 2,064,028 | $ | — | $ | — | $ | 24,428,594 | |||||||||||
| Debt | $ | 6,660,484 | $ | 12,962,616 | $ | 1,733,579 | $ | — | $ | 545,056 | $ | 21,901,735 |
Origination and Servicing
Our origination and servicing business operates within our Mortgage Company. We have a multi-channel lending platform, offering purchase and refinance loan products. We originate loans through our Retail channel, provide refinance opportunities to eligible existing servicing customers through our Direct to Consumer channel, and purchase originated loans through our Wholesale and Correspondent channels. We originate or purchase residential mortgage loans conforming to the underwriting standards of the GSEs and Ginnie Mae, government-insured residential mortgage loans which are insured by the FHA, VA and USDA, and Non-Agency and non-QM loans through our SMART Loan Series. Our non-QM loan products provide a variety of options for highly qualified borrowers who fall outside the specific requirements of Agency residential mortgage loans.
Our servicing business operates through our performing and special servicing divisions. The performing loan servicing division services performing Agency and government-insured loans. SMS, our special servicing division, services delinquent government-insured, Agency and Non-Agency loans on behalf of the owners of the underlying mortgage loans. We are highly experienced in loan servicing, including loan modifications, and seek to help borrowers avoid foreclosure. As of December 31, 2023, the performing loan servicing division serviced $445.8 billion UPB of loans and SMS serviced $122.2 billion UPB of loans, for a total servicing portfolio of $568.0 billion UPB, representing a 12.8% increase from December 31, 2022. The increase was primarily attributable to servicing transfer from third-party subservicers and loan production, partially offset by scheduled and voluntary prepayment loan activity.
We generate revenue through sales of residential mortgage loans, including, but not limited to, gain on residential loans originated and sold and the value of MSRs retained on transfer of the loans. Profit margins per loan vary by channel, with Correspondent typically being the lowest and Direct to Consumer being the highest. We sell conforming loans to the GSEs and Ginnie Mae and securitize Non-QM residential loans. We utilize warehouse financing to fund loans at origination through the sale date.
Included in our Origination segment are the financial results of two of our services businesses, eStreet and Avenue 365. eStreet offers appraisal valuation services, and Avenue 365 provides title insurance and settlement services to our Mortgage Company.
78
The tables below provide selected operating statistics for our Origination and Servicing segment:
| UPB for the Year Ended December 31, | Increase (Decrease) | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (in millions) | 2023 | % of Total | 2022 | % of Total | Amount | % | ||||||||||
| Production by Channel | ||||||||||||||||
| Direct to Consumer | $ | 1,956 | 5% | $ | 8,263 | 12% | $ | (6,307) | (76) | % | ||||||
| Retail / Joint Venture | 6,130 | 17% | 19,037 | 28% | (12,907) | (68) | % | |||||||||
| Wholesale | 4,795 | 13% | 11,000 | 16% | (6,205) | (56) | % | |||||||||
| Correspondent | 24,012 | 65% | 29,308 | 44% | (5,296) | (18) | % | |||||||||
| Total Production by Channel | $ | 36,893 | 100% | $ | 67,608 | 100% | $ | (30,715) | (45) | % | ||||||
| Production by Product | ||||||||||||||||
| Agency | $ | 19,962 | 55% | 38,937 | 58% | (18,975) | (49) | % | ||||||||
| Government | 15,677 | 42% | 24,810 | 37% | (9,133) | (37) | % | |||||||||
| Non-QM | 546 | 1% | 1,356 | 1% | (810) | (60) | % | |||||||||
| Non-Agency | 227 | 1% | 1,902 | 3% | (1,675) | (88) | % | |||||||||
| Other | 481 | 1% | 603 | 1% | (122) | (20) | % | |||||||||
| Total Production by Product | $ | 36,893 | 100% | $ | 67,608 | 100% | $ | (30,715) | (45) | % | ||||||
| % Purchase | 87 | % | 70 | % | ||||||||||||
| % Refinance | 13 | % | 30 | % |
| Year Ended December 31, | Increase (Decrease) | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | 2023 | 2022 | Amount | % | ||||||||
| Gain on originated residential mortgage loans, held-for-sale, net(A)(B)(C)(D) | $ | 483,491 | $ | 1,039,939 | $ | (556,448) | (53.5) | % | ||||
| Pull through adjusted lock volume | $ | 36,892,922 | $ | 61,138,009 | $ | (24,245,087) | (39.7) | % | ||||
| Gain on originated residential mortgage loans, as a percentage of pull through adjusted lock volume, by channel: | ||||||||||||
| Direct to Consumer | 3.99 | % | 3.70 | % | ||||||||
| Retail / Joint Venture | 3.52 | % | 3.29 | % | ||||||||
| Wholesale | 1.35 | % | 1.08 | % | ||||||||
| Correspondent | 0.47 | % | 0.31 | % | ||||||||
| Total gain on originated residential mortgage loans, as a percentage of pull through adjusted lock volume | 1.31 | % | 1.70 | % |
(A)Includes realized gains on loan sales and related new MSR capitalization, changes in repurchase reserves, changes in fair value of interest rate lock commitments, changes in fair value of loans held-for-sale and economic hedging gains and losses.
(B)Includes loan origination fees of $0.4 billion and $0.6 billion for the years ended December 31, 2023 and 2022, respectively.
(C)Represents Gain on originated residential mortgage loans, held-for-sale, net of the Origination segment (See Note 4 and Note 9 to our Consolidated Financial Statements).
(D)Excludes MSR revenue on recaptured loan volume delivered back to NRM.
Total Gain on originated residential mortgage loans, held-for-sale, net decreased $556.4 million to $483.5 million for the year ended December 31, 2023 compared to the year ended December 31, 2022. During 2023, gain on sale margin continued to revert to historical levels largely driven by weakening demand for loans amid excess industry capacity due to an escalating interest rate environment weighing on the residential real estate market.
Gain on sale margin for the year ended December 31, 2023 was 1.31%, 39 bps lower than 1.70% for the prior year. The lower gain on sale margin for 2023 was driven by channel mix—funded loan production in our lower margin Correspondent channel outpaced production in higher margin channels. For the year ended December 31, 2023, loan origination volume was
79
$36.9 billion, down from $67.6 billion in the prior year. During 2023, 13% of all funded origination volume was refinance, down from 30% in 2022. Similar trends were noted industry-wide; as of December 2023, the MBA estimated total U.S. origination volume for 2023 was $1.6 trillion, down 25% from an estimated $2.2 trillion in 2022. Furthermore, the MBA estimated that 19% of 2023 activity was related to refinance volume, a decline from 30% in 2022.
The table below provides the mix of our serviced assets portfolio between subserviced performing servicing (labeled as “Performing Servicing”) and subserviced non-performing, or special servicing (labeled as “Special Servicing”). The Mortgage Company subservices on behalf of Rithm Capital or its subsidiaries and for third parties for the periods presented.
| Unpaid Principal Balance as of December 31, | Increase (Decrease) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (in millions) | 2023 | 2022 | Amount | % | ||||||||||
| Performing servicing | ||||||||||||||
| MSR-owned assets | $ | 444,057 | $ | 391,284 | $ | 52,773 | 13.5 | % | ||||||
| Residential whole loans | 1,781 | 1,932 | (151) | (7.8) | % | |||||||||
| Third-party | — | 83 | (83) | (100.0) | % | |||||||||
| Total performing servicing | 445,838 | 393,299 | 52,539 | 13.4 | % | |||||||||
| Special servicing | ||||||||||||||
| MSR-owned assets | $ | 12,917 | $ | 10,613 | $ | 2,304 | 21.7 | % | ||||||
| Residential whole loans | 6,738 | 6,698 | 40 | 0.6 | % | |||||||||
| Third-party | 102,500 | 92,953 | 9,547 | 10.3 | % | |||||||||
| Total special servicing | 122,155 | 110,264 | 11,891 | 10.8 | % | |||||||||
| Total servicing portfolio | $ | 567,993 | $ | 503,563 | $ | 64,430 | 12.8 | % | ||||||
| Agency servicing | ||||||||||||||
| MSR-owned assets | $ | 325,708 | $ | 276,555 | $ | 49,153 | 17.8 | % | ||||||
| Third-party | 8,698 | 9,286 | (588) | (6.3) | % | |||||||||
| Total agency servicing | 334,406 | 285,841 | 48,565 | 17.0 | % | |||||||||
| Government-insured servicing | ||||||||||||||
| MSR-owned assets | $ | 127,864 | $ | 120,733 | $ | 7,131 | 5.9 | % | ||||||
| Total government servicing | 127,864 | 120,733 | 7,131 | 5.9 | % | |||||||||
| Non-Agency (private label) servicing | ||||||||||||||
| MSR-owned assets | $ | 3,402 | $ | 4,609 | $ | (1,207) | (26.2) | % | ||||||
| Residential whole loans | 8,519 | 8,630 | (111) | (1.3) | % | |||||||||
| Third-party | 93,802 | 83,750 | 10,052 | 12.0 | % | |||||||||
| Total Non-Agency (private label) servicing | 105,723 | 96,989 | 8,734 | 9.0 | % | |||||||||
| Total servicing portfolio | $ | 567,993 | $ | 503,563 | $ | 64,430 | 12.8 | % |
80
The table below summarizes base servicing fees and other fees for the periods presented:
| Year Ended December 31, | Increase (Decrease) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (in thousands) | 2023 | 2022 | Amount | % | ||||||||||
| Servicing fees | ||||||||||||||
| MSR-owned assets | $ | 1,261,453 | $ | 1,122,508 | $ | 138,945 | 12.4 | % | ||||||
| Residential whole loans | 9,159 | 11,354 | (2,195) | (19.3) | % | |||||||||
| Third-party | 92,110 | 92,589 | (479) | (0.5) | % | |||||||||
| Total servicing fees | 1,362,722 | 1,226,451 | 136,271 | 11.1 | % | |||||||||
| Other fees | ||||||||||||||
| Incentive | 49,316 | 63,213 | (13,897) | (22.0) | % | |||||||||
| Ancillary | 70,716 | 53,019 | 17,697 | 33.4 | % | |||||||||
| Boarding | 6,157 | 6,301 | (144) | (2.3) | % | |||||||||
| Total other fees(A) | 126,189 | 122,533 | 3,656 | 3.0 | % | |||||||||
| Total servicing portfolio fees | $ | 1,488,911 | $ | 1,348,984 | $ | 139,927 | 10.4 | % |
(A)Includes other fees earned from third parties of $47.3 million and $39.5 million for the years ended December 31, 2023 and 2022, respectively.
MSRs and MSR Financing Receivables
Our servicing segment includes owned MSRs serviced by our Mortgage Company. As of December 31, 2023, 86.5% of the underlying UPB of the related mortgages is serviced by our Mortgage Company.
An MSR provides a mortgage servicer with the right to service a pool of residential mortgage loans in exchange for a portion of the interest payments made on the underlying residential mortgage loans, plus ancillary income and custodial interest. An MSR is made up of two components: a basic fee and an Excess MSR. The basic fee is the amount of compensation for the performance of servicing duties (including advance obligations), and the Excess MSR is the amount that exceeds the basic fee.
See Note 6 to our Consolidated Financial Statements for additional information including a summary of activity related to MSRs and MSR financing receivables from December 31, 2022 to December 31, 2023.
We finance our investments in MSRs and MSR financing receivables with short- and medium-term bank and public capital markets notes. These borrowings are primarily recourse debt and bear either fixed or variable interest rates, which are offered by the counterparty for the term of the notes for a specified margin over SOFR. The capital markets notes are typically issued with a collateral coverage percentage, which is a quotient expressed as a percentage equal to the aggregate note amount divided by the market value of the underlying collateral. The market value of the underlying collateral is generally updated on a quarterly basis, and if the collateral coverage percentage becomes greater than or equal to a collateral trigger, generally 90%, we may be required to add funds, pay down principal on the notes or add additional collateral to bring the collateral coverage percentage below 90%. The difference between the collateral coverage percentage and the collateral trigger is referred to as a “margin holiday.”
See Note 19 to our Consolidated Financial Statements for further information regarding financing of our MSRs and MSR financing receivables, including a summary of activity related to financing from December 31, 2022 to December 31, 2023.
We are generally obligated to fund all future servicer advances related to the underlying pools of residential mortgage loans on our MSRs and MSR financing receivables. Generally, we will advance funds when the borrower fails to meet, including during forbearance periods, contractual payments (e.g., principal, interest, property taxes and insurance). We will also advance funds to maintain and to report to regulators foreclosed real estate properties on behalf of investors. Advances are recovered through claims to the related investor. Pursuant to our servicing agreements, we are obligated to make certain advances on residential mortgage loans to be in compliance with applicable requirements. In certain instances, the subservicer is required to reimburse us for any advances that were deemed non-recoverable or advances that were not made in accordance with the related servicing contract.
81
We finance our servicer advances with short- and medium-term collateralized borrowings. These borrowings are non-recourse committed facilities that are not subject to margin calls and bear either fixed or variable interest rates offered by the counterparty for the term of the notes, generally less than one year, of a specified margin over SOFR. See Note 19 to our Consolidated Financial Statements for further information regarding financing of our servicer advances.
The table below summarizes our MSRs and MSR financing receivables as of December 31, 2023.
| (dollars in millions) | Current UPB | Weighted Average MSR (bps) | Carrying Value | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| GSE(A) | $ | 351,642.3 | 27 | bps | $ | 5,333.0 | ||||||||
| Non-Agency(A) | 48,928.6 | 46 | 678.9 | |||||||||||
| Ginnie Mae | 127,863.6 | 43 | 2,394.0 | |||||||||||
| Total / Weighted Average | $ | 528,434.5 | 33 | bps | $ | 8,405.9 |
(A)Includes GSE and Non-Agency MSRs of $25.9 billion and $45.5 billion underlying UPB, respectively, serviced by third-party subservicers discussed further in Investment Portfolio section below.
The following tables summarizes the collateral characteristics of the residential mortgage loans underlying our MSRs and MSR financing receivables as of December 31, 2023 (dollars in thousands):
| Collateral Characteristics | |||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Carrying Amount | Current Principal Balance | Number of Loans | WA FICO Score(A) | WA Coupon | WA Maturity (months) | Average Loan Age (months) | Adjustable Rate Mortgage %(B) | Three Month Average CPR(C) | Three Month Average CRR(D) | Three Month Average CDR(E) | Three Month Average Recapture Rate | ||||||||||||||||||||||||||||
| GSE(A) | $ | 5,333,013 | $ | 351,642,337 | 1,873,921 | 768 | 3.9 | % | 274 | 59 | 1.2 | % | 4.9 | % | 4.9 | % | — | % | 2.8 | % | |||||||||||||||||||
| Non-Agency(A) | 678,913 | 48,928,545 | 449,007 | 636 | 4.4 | % | 284 | 214 | 9.5 | % | 5.9 | % | 3.9 | % | 2.1 | % | — | % | |||||||||||||||||||||
| Ginnie Mae | 2,394,012 | 127,863,627 | 540,968 | 700 | 3.8 | % | 321 | 36 | 0.5 | % | 4.3 | % | 4.2 | % | 0.1 | % | 6.5 | % | |||||||||||||||||||||
| Total | $ | 8,405,938 | $ | 528,434,509 | 2,863,896 | 739 | 3.9 | % | 286 | 68 | 1.8 | % | 4.8 | % | 4.6 | % | 0.2 | % | 3.4 | % |
(A)Includes GSE and Non-Agency MSRs of $25.9 billion and $45.5 billion underlying UPB, respectively, serviced by third-party subservicers discussed further in Investment Portfolio section below.
| Collateral Characteristics | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Delinquency | Loans in Foreclosure | REO | Loans in Bankruptcy | ||||||||||||
| 90+ Days(F) | |||||||||||||||
| GSE(G) | 0.4 | % | 0.2 | % | — | % | 0.1 | % | |||||||
| Non-Agency(G) | 4.8 | % | 6.3 | % | 0.7 | % | 2.3 | % | |||||||
| Ginnie Mae | 2.0 | % | 0.5 | % | — | % | 0.6 | % | |||||||
| Weighted Average | 1.2 | % | 0.8 | % | 0.1 | % | 0.4 | % |
(A)Based on the weighted average of information provided by the loan servicer on a monthly basis. The loan servicer generally updates the FICO score when loans are refinanced or become delinquent.
(B)Represents the percentage of the total principal balance of the pool that corresponds to adjustable rate mortgages.
(C)Represents the annualized rate of the prepayments during the quarter as a percentage of the total principal balance of the pool.
(D)Represents the annualized rate of the voluntary prepayments during the quarter as a percentage of the total principal balance of the pool.
(E)Represents the annualized rate of the involuntary prepayments (defaults) during the quarter as a percentage of the total principal balance of the pool.
(F)Represents the percentage of the total principal balance of the pool that corresponds to loans that are delinquent by 90 or more days.
(G)Includes GSE and Non-Agency MSRs of $25.9 billion and $45.5 billion underlying UPB, respectively, serviced by third-party subservicers discussed further in Investment Portfolio section below.
82
Investment Portfolio
MSRs and MSR Financing Receivables (Externally Serviced)
In addition to MSRs serviced by our Mortgage Company discussed in the previous section, we contract with certain subservicers to perform the related servicing duties on the residential mortgage loans underlying our MSRs and MSR financing receivables. Historically, we have contracted with Mr. Cooper, LoanCare, LLC (“LoanCare”), Flagstar Bank (“Flagstar”), PHH and Valon as subservicers. In 2023, we opted not to renew our subservicing agreements with Mr. Cooper, LoanCare and Flagstar and transferred servicing performed by Mr. Cooper, LoanCare and Flagstar to the Mortgage Company. As of December 31, 2023, no loans related to MSRs were subserviced by Mr. Cooper, LoanCare and Flagstar. As of December 31, 2023, third-party subservicers include PHH and Valon which subservice 8.6% and 4.9%, or $45.5 billion and $25.9 billion, of the underlying UPB of the related mortgages, respectively.
See Note 6 to our Consolidated Financial Statements for additional information including a summary of activity related to MSRs and MSR financing receivables from December 31, 2022 to December 31, 2023.
See Note 19 to our Consolidated Financial Statements for further information regarding financing of our MSRs and MSR financing receivables, including a summary of activity related to financing from December 31, 2022 to December 31, 2023.
Excess MSRs
The following tables summarize the terms of our Excess MSRs:
| MSR Component(A) | Excess MSR | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Direct Excess MSRs | Current UPB (billions)(B) | Weighted Average MSR (bps) | Weighted Average Excess MSR (bps) | Interest in Excess MSR (%) | Carrying Value (millions) | |||||||||||||||
| Total / Weighted Average | $ | 43.0 | 32 | 20 | 32.5% – 100% | $ | 208.4 |
(A)The MSR is a weighted average as of December 31, 2023, and the Excess MSR represents the difference between the weighted average MSR and the basic fee (which fee remains constant).
| MSR Component(A) | |||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Excess MSRs Through Equity Method Investees | Current UPB (billions) | Weighted Average MSR (bps) | Weighted Average Excess MSR (bps) | Rithm Capital Interest in Investee (%) | Investee Interest in Excess MSR (%) | Rithm Capital Effective Ownership (%) | Investee Carrying Value (millions) | ||||||||||||||||
| Agency | $ | 17.1 | 33 | 21 | 50.0 | % | 66.7 | % | 33.3 | % | $ | 114.6 |
(A)The MSR is a weighted average as of December 31, 2023, and the Excess MSR represents the difference between the weighted average MSR and the basic fee (which fee remains constant).
The following tables summarize the collateral characteristics of the loans underlying our direct Excess MSRs as of December 31, 2023 (dollars in thousands):
| Collateral Characteristics | ||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Carrying Amount | Current Principal Balance | Number of Loans | WA FICO Score(A) | WA Coupon | WA Maturity (months) | Average Loan Age (months) | Three Month Average CPR(B) | Three Month Average CRR(C) | Three Month Average CDR(D) | Three Month Average Recapture Rate | ||||||||||||||||||||||||||||
| Total / Weighted Average | $ | 208,385 | $ | 42,957,347 | 297,502 | 713 | 4.5 | % | 239 | 164 | 5.9 | % | 5.4 | % | 0.6 | % | 15.6 | % |
| Collateral Characteristics | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Delinquency | Loans in Foreclosure | REO | Loans in Bankruptcy | ||||||||||||
| 90+ Days(E) | |||||||||||||||
| 1.1 | % | 2.7 | % | 0.8 | % | 0.3 | % |
(A)Based on the weighted average of information provided by the loan servicer on a monthly basis. The loan servicer generally updates the FICO score when loans are refinanced or become delinquent.
(B)constant prepayment rate represents the annualized rate of the prepayments during the quarter as a percentage of the total principal balance of the pool.
83
(C)Represents the annualized rate of the voluntary prepayments during the quarter as a percentage of the total principal balance of the pool.
(D)Represents the annualized rate of the involuntary prepayments (defaults) during the quarter as a percentage of the total principal balance of the pool.
(E)Represents the percentage of the total principal balance of the pool that corresponds to loans that are delinquent by 90 or more days.
(F)Weighted averages exclude collateral information for which collateral data was not available as of the report date.
The following table summarizes the collateral characteristics as of December 31, 2023 of the loans underlying Excess MSRs made through joint ventures accounted for as equity method investees (dollars in thousands). For each of these pools, we own a 50% interest in an entity that invested in a 66.7% interest in the Excess MSRs.
| Collateral Characteristics | |||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Carrying Amount | Current Principal Balance | Rithm Capital Effective Ownership (%) | Number of Loans | WA FICO Score(A) | WA Coupon | WA Maturity (months) | Average Loan Age (months) | Three Month Average CPR(B) | Three Month Average CRR(C) | Three Month Average CDR(D) | Three Month Average Recapture Rate | ||||||||||||||||||||||||||||||
| Total / Weighted Average(F) | $ | 114,552 | $ | 17,092,557 | 33.3 | % | 171,376 | 725 | 4.6 | % | 220 | 124 | 6.2 | % | 5.8 | % | 0.4 | % | 21.4 | % |
| Collateral Characteristics | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Delinquency | Loans in Foreclosure | REO | Loans in Bankruptcy | ||||||||||||
| 90+ Days(E) | |||||||||||||||
| Total / Weighted Average(F) | 0.5 | % | 0.5 | % | 0.1 | % | 0.2 | % |
(A)Based on the weighted average of information provided by the loan servicer on a monthly basis. The loan servicer generally updates the FICO score when loans are refinanced or become delinquent.
(B)Constant prepayment rate represents the annualized rate of the prepayments during the quarter as a percentage of the total principal balance of the pool.
(C)Represents the annualized rate of the voluntary prepayments during the quarter as a percentage of the total principal balance of the pool.
(D)Represents the annualized rate of the involuntary prepayments (defaults) during the quarter as a percentage of the total principal balance of the pool.
(E)Represents the percentage of the total principal balance of the pool that corresponds to loans that are delinquent by 90 or more days.
(F)Weighted averages exclude collateral information for which collateral data was not available as of the report date.
Servicer Advance Investments
Servicer advances are a customary feature of residential mortgage securitization transactions and represent one of the duties for which a servicer is compensated. Servicer advances are generally reimbursable payments made by a servicer (i) when the borrower fails to make scheduled payments due on a residential mortgage loan, including during forbearance periods, or (ii) to support the value of the collateral property. Servicer advance investments are associated with specified pools of residential mortgage loans in which we have contractually assumed the servicing advance obligation and include the related outstanding servicer advances, the requirement to purchase future servicer advances and the rights to the basic fee component of the related MSR.
The following is a summary of our servicer advance investments, including the right to the basic fee component of the related MSRs (dollars in thousands):
| December 31, 2023 | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Amortized Cost Basis | Carrying Value(A) | UPB of Underlying Residential Mortgage Loans | Outstanding Servicer Advances | Servicer Advances to UPB of Underlying Residential Mortgage Loans | ||||||||||||||
| Mr. Cooper and SLS serviced pools | $ | 362,760 | 0 | $ | 376,881 | $ | 15,499,559 | $ | 320,630 | 2.1 | % |
(A)Represents the fair value of the servicer advance investments, including the basic fee component of the related MSRs.
84
The following summarizes additional information regarding our servicer advance investments and related financing, as of and for the year ended, December 31, 2023 (dollars in thousands):
| Weighted Average Discount Rate | Weighted Average Life (Years)(C) | Year Ended December 31, 2023 | Face Amount of Secured Notes and Bonds Payable | LTV(A) | Cost of Funds(B) | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Change in Fair Value Recorded in Other Income (Loss) | Gross | Net(D) | Gross | Net | |||||||||||||||||||||
| Servicer advance investments(E) | 6.2 | % | 8.1 | $ | 8,049 | $ | 278,845 | 84.1 | % | 81.9 | % | 7.5 | % | 6.9 | % |
(A)Based on outstanding servicer advances, excluding purchased but unsettled servicer advances.
(B)Annualized measure of the cost associated with borrowings. Gross cost of funds primarily includes interest expense and facility fees. Net cost of funds excludes facility fees.
(C)Represents the weighted average expected timing of the receipt of expected net cash flows for this investment.
(D)Ratio of face amount of borrowings to par amount of servicer advance collateral, net of any general reserve.
(E)The following table summarizes the types of advances included in servicer advance investments (dollars in thousands):
| December 31, 2023 | |||
|---|---|---|---|
| Principal and interest advances | $ | 57,909 | |
| Escrow advances (taxes and insurance advances) | 149,346 | ||
| Foreclosure advances | 113,375 | ||
| Total | $ | 320,630 |
Real Estate Securities
Agency RMBS and U.S. Treasury Bills
The following table summarizes our Agency RMBS and U.S. Treasury Bill portfolio as of December 31, 2023 (dollars in thousands):
| Gross Unrealized | |||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Type | Outstanding Face Amount | Amortized Cost Basis | Gains | Losses | CarryingValue(A) | Count | Weighted Average Life (Years) | 3-Month CPR(B) | Outstanding Repurchase Agreements | ||||||||||||||||||||||||
| Agency RMBS | $ | 8,590,260 | $ | 8,417,025 | $ | 121,771 | $ | (5,666) | $ | 8,533,130 | 44 | 8.2 | 5.1 | % | $ | 8,152,469 | |||||||||||||||||
| Treasury Bills | $ | 25,000 | $ | 24,553 | N/A | N/A | $ | 24,553 | 1 | 0.3 | N/A | $ | — |
(A)Carrying value equals fair value for Agency RMBS. U.S. Treasury Bills are held-to-maturity at amortized cost basis.
(B)Represents the annualized rate of the prepayments during the quarter as a percentage of the total amortized cost basis.
The following table summarizes the net interest spread of our Agency RMBS portfolio for the year ended December 31, 2023:
| Net Interest Spread(A) | |||
|---|---|---|---|
| Weighted Average Asset Yield | 5.15 | % | |
| Weighted Average Funding Cost | 5.53 | % | |
| Net Interest Spread | (0.38) | % |
(A)The Agency RMBS portfolio consists of 100.0% fixed-rate securities (based on amortized cost basis).
We largely employ our Agency RMBS and Treasury positions, or government-backed securities, as a hedge to our MSR portfolio and for REIT status. Our government-backed securities portfolio was $8.6 billion as of December 31, 2023. We finance the investments with short-term borrowings under master uncommitted repurchase agreements. These borrowings generally bear interest rates offered by the counterparty for the term of the proposed repurchase transaction (e.g., 30 days, 60 days, etc.) of a specified margin over SOFR. At December 31, 2023 and 2022, the Company pledged Agency RMBS with a carrying value of approximately $8.5 billion and $7.1 billion, respectively, as collateral for borrowings under repurchase agreements. We expect to continue to finance our acquisitions of Agency RMBS with repurchase agreement financing. See Note 19 to our Consolidated Financial Statements for further information regarding financing of our Agency RMBS and U.S. Treasury Bills positions, including a summary of activity related to financing from December 31, 2022 to December 31, 2023.
85
Non-Agency RMBS
Within our Non-Agency RMBS portfolio, we retain and own risk retention bonds from our securitizations in accordance with risk retention regulations under the Dodd-Frank Act. As of December 31, 2023, 53.9% of our Non-Agency RMBS portfolio was related to bonds retained pursuant to required risk retention regulations.
The following table summarizes our Non-Agency RMBS portfolio as of December 31, 2023 (dollars in thousands):
| Asset Type | Outstanding Face Amount | Amortized Cost Basis | Gross Unrealized | CarryingValue(A) | Outstanding Repurchase Agreements | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gains | Losses | ||||||||||||||||||||||
| Non-Agency RMBS | $ | 18,776,096 | $ | 970,757 | $ | 132,198 | $ | (104,907) | $ | 998,048 | $ | 610,190 |
(A)Fair value, which is equal to carrying value for all securities.
The following tables summarize the characteristics of our Non-Agency RMBS portfolio and of the collateral underlying our Non-Agency RMBS as of December 31, 2023 (dollars in thousands):
| Non-Agency RMBS Characteristics | |||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Securities | Outstanding Face Amount | Amortized Cost Basis | Carrying Value | Excess Spread(B) | Weighted Average Life (Years) | Weighted Average Coupon(C) | |||||||||||||||||||||||
| Total / weighted average(A) | 694 | $ | 18,775,857 | $ | 970,757 | $ | 997,408 | 8.6 | % | 6.7 | 3.5 | % |
| Collateral Characteristics | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Average Loan Age (years) | Collateral Factor(D) | 3-Month CPR(E) | Delinquency(F) | Cumulative Losses to Date | |||||||||||
| Total / weighted average(A) | 10.4 | 0.6 | 6.5 | % | 1.0 | % | 0.6 | % |
(A)Excludes other asset-backed securities including bonds backed by consumer loans.
(B)The current amount of interest received on the underlying loans in excess of the interest paid on the securities, as a percentage of the outstanding collateral balance for the quarter ended December 31, 2023.
(C)Excludes residual bonds and certain other Non-Agency bonds, with a carrying value of $17.5 million and $1.0 million, respectively, for which no coupon payment is expected.
(D)The ratio of original UPB of loans still outstanding.
(E)Three-month average constant prepayment rate and default rates.
(F)The percentage of underlying loans that are 90+ days delinquent, or in foreclosure or considered REO.
The following table summarizes the net interest spread of our Non-Agency RMBS portfolio for the year ended December 31, 2023:
| Net Interest Spread(A) | ||
|---|---|---|
| Weighted average asset yield | 5.79 | % |
| Weighted average funding cost | 7.62 | % |
| Net interest spread | (1.83) | % |
(A)The Non-Agency RMBS portfolio consists of 35.6% floating rate securities and 64.4% fixed-rate securities (based on amortized cost basis).
We finance our investments in Non-Agency RMBS with short-term borrowings under master uncommitted repurchase agreements. These borrowings generally bear interest rates offered by the counterparty for the term of the proposed repurchase transaction (e.g., 30 days, 60 days, etc.) of a specified margin over SOFR. At December 31, 2023 and 2022, the Company pledged Non-Agency RMBS with a carrying value of approximately $958.3 million and $946.2 million, respectively, as collateral for borrowings under repurchase agreements. A portion of collateral for borrowings under repurchase agreements is subject to daily mark-to-market fluctuations and margin calls. The remaining collateral is not subject to daily margin calls unless the collateral coverage percentage, a quotient expressed as a percentage equal to the current carrying value of outstanding debt divided by the market value of the underlying collateral, becomes greater than or equal to a collateral trigger. The difference between the collateral coverage percentage and the collateral trigger is referred to as a “margin holiday.” See Note 19 to our Consolidated Financial Statements for further information regarding financing of our Non-Agency RMBS, including a summary of activity related to financing from December 31, 2022 to December 31, 2023.
86
See Note 8 to our Consolidated Financial Statements for additional information including a summary of activity related to real estate and other securities from December 31, 2022 to December 31, 2023.
Call Rights
We hold a limited right to cleanup call options with respect to certain securitization trusts (including securitizations we have issued) whereby, when the UPB of the underlying residential mortgage loans falls below a pre-determined threshold, we can generally purchase the underlying residential mortgage loans at par, plus unreimbursed servicer advances, resulting in the repayment of all of the outstanding securitization financing at par, in exchange for a fee of 0.75% of UPB paid to servicer (if applicable) at the time of exercise. The aggregate UPB of the underlying residential mortgage loans within these various securitization trusts is approximately $76.0 billion. For the year ended December 31, 2023, Rithm Capital executed no calls.
We continue to evaluate the call rights we acquired from each of our servicers, and our ability to exercise such rights and realize the benefits therefrom are subject to a number of risks. See “Risk Factors—Risks Related to Our Business—Our ability to exercise our cleanup call rights may be limited or delayed if a third party contests our ability to exercise our cleanup call rights, if the related securitization trustee refuses to permit the exercise of such rights, or if a related party is subject to bankruptcy proceedings.” The actual UPB of the residential mortgage loans on which we can successfully exercise call rights and realize the benefits therefrom may differ materially from our initial assumptions.
Residential Mortgage Loans
We have accumulated our residential mortgage loan portfolio through various bulk acquisitions and the execution of call rights. Additionally, through our Mortgage Company, we originate residential mortgage loans for sale and securitization to third parties.
Loans are accounted for based on our strategy for the loan and on whether the loan was performing or non-performing at the date of acquisition. Acquired performing loans means that, at the time of acquisition, it is likely the borrower will continue making payments in accordance with contractual terms. Purchased non-performing loans means that at the time of acquisition, the borrower will not likely make payments in accordance with contractual terms (i.e., credit-impaired). We account for loans based on the following categories:
•Loans held-for-investment, at fair value
•Loans held-for-sale, at lower of cost or fair value
•Loans held-for-sale, at fair value
As of December 31, 2023, we had approximately $3.0 billion outstanding face amount of residential mortgage loans (see below). These investments were financed with secured financing agreements with an aggregate face amount of approximately $1.9 billion and secured notes and bonds payable with an aggregate face amount of approximately $0.7 billion. We acquired these loans through open market purchases, loan origination through our Mortgage Company and the exercise of call rights and acquisitions.
87
The following table presents the total residential mortgage loans outstanding by loan type at December 31, 2023 (dollars in thousands).
| Outstanding Face Amount | Carrying Value | Loan Count | Weighted Average Yield | Weighted Average Life (Years)(A) | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total residential mortgage loans, held-for-investment, at fair value | $ | 448,060 | $ | 379,044 | 8,328 | 8.1 | % | 5.5 | ||||||||
| Acquired performing loans(B) | 67,955 | 57,038 | 1,887 | 8.1 | % | 5.9 | ||||||||||
| Acquired non-performing loans(C) | 26,381 | 21,839 | 326 | 8.5 | % | 5.6 | ||||||||||
| Total residential mortgage loans, held-for-sale, at lower of cost or fair value | $ | 94,336 | $ | 78,877 | 2,213 | 8.2 | % | 5.8 | ||||||||
| Acquired performing loans(B)(D) | 423,644 | 400,603 | 1,972 | 5.7 | % | 16.4 | ||||||||||
| Acquired non-performing loans(C)(D) | 220,962 | 204,950 | 1,135 | 4.6 | % | 25.2 | ||||||||||
| Originated loans | 1,816,318 | 1,856,312 | 5,850 | 7.1 | % | 29.4 | ||||||||||
| Total residential mortgage loans, held-for-sale, at fair value | $ | 2,460,924 | $ | 2,461,865 | 8,957 | 6.6 | % | 26.8 |
(A)For loans classified as Level 3 in the fair value hierarchy, the weighted average life is based on the expected timing of the receipt of cash flows. For Level 2 loans, the weighted average life is based on the contractual term of the loan.
(B)Performing loans are generally placed on non-accrual status when principal or interest is 90 days or more past due.
(C)As of December 31, 2023, we have placed all Non-Performing Loans, held-for-sale on non-accrual status, except as described in (D) below.
(D)Includes $224.5 million and $198.2 million UPB of Ginnie Mae EBO performing and non-performing loans, respectively, on accrual status as contractual cash flows are guaranteed by the FHA.
We consider the delinquency status, LTV ratios and geographic area of residential mortgage loans as our credit quality indicators.
We finance a significant portion of our investments in residential mortgage loans with borrowings under repurchase agreements. These recourse borrowings generally bear variable interest rates offered by the counterparty for the term of the proposed repurchase transaction, generally less than one year, of a specified margin over SOFR. At December 31, 2023 and 2022, the Company pledged residential mortgage loans with a carrying value of approximately $2.2 billion and $3.0 billion, respectively, as collateral for borrowings under repurchase agreements. A portion of collateral for borrowings under repurchase agreements is subject to daily mark-to-market fluctuations and margin calls. A portion of collateral for borrowings under repurchase agreements is not subject to daily margin calls unless the collateral coverage percentage, a quotient expressed as a percentage equal to the current carrying value of outstanding debt divided by the market value of the underlying collateral, becomes greater than or equal to a collateral trigger. The difference between the collateral coverage percentage and the collateral trigger is referred to as a “margin holiday.” See Note 19 to our Consolidated Financial Statements for further information regarding financing of our residential mortgage loans, including a summary of activity related to financing from December 31, 2022 to December 31, 2023.
See Note 9 to our Consolidated Financial Statements for additional information including a summary of activity related to residential mortgage loans from December 31, 2022 to December 31, 2023.
Consumer Loans
The table below summarizes the collateral characteristics of the consumer loans, including the portfolio of consumer loans purchased from Goldman Sachs in June 2023 (the “Marcus loans” or “Marcus”) and those held by Rithm Capital, through
88
certain limited liability companies (together, the “Consumer Loan Companies”), as of December 31, 2023 (dollars in thousands):
| Collateral Characteristics | |||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| UPB | Number of Loans | Weighted Average Coupon | Adjustable Rate Loan % | Average Loan Age (months) | Average Expected Life (Months) | Delinquency 90+ Days(A) | 3-Month Average CRR(B) | 3-Month Average CDR(C) | |||||||||||||||||||
| SpringCastle | $ | 260,102 | 43,451 | 18.2 | % | 14.4 | % | 229 | 44.4 | 1.6 | % | 16.0 | % | 4.3 | % | ||||||||||||
| Marcus | $ | 1,048,672 | 100,855 | 10.5 | % | — | % | 19 | 14.4 | 3.3 | % | 20.1 | % | 2.4 | % | ||||||||||||
| Consumer Loans | $ | 1,308,774 | 144,306 | 12.0 | % | 2.9 | % | 61 | 20.4 | 2.9 | % | 19.3 | % | 2.8 | % |
(A) Represents the percentage of the total principal balance of the pool that corresponds to loans that are delinquent by 90 or more days.
(B) Represents the annualized rate of the voluntary prepayments during the three months as a percentage of the total principal balance of the pool.
(C) Represents the annualized rate of the involuntary prepayments (defaults) during the three months as a percentage of the total principal balance of the pool.
We have financed our investments in the SpringCastle loans with securitized non-recourse long-term notes with a stated maturity date of May 2036. The Marcus loans were financed with long-term notes with a stated maturity date of June 2028. See Note 19 to our Consolidated Financial Statements for further information regarding financing of our consumer loans, including a summary of activity related to financing from December 31, 2022 to December 31, 2023.
See Note 10 to our Consolidated Financial Statements for additional information including a summary of activity related to consumer loans from December 31, 2022 to December 31, 2023.
Single-Family Rental (SFR) Portfolio
We continue to invest in our SFR portfolio and strive to become a leader in the SFR sector by acquiring and maintaining a geographically diversified portfolio of high-quality single-family homes and leasing them to high quality residents. As of December 31, 2023, our SFR portfolio consists of 3,888 properties with an aggregate carrying value of $1.0 billion, up from 3,731 units with an aggregate carrying value of $971.3 million as of December 31, 2022. During the years ended December 31, 2023 and 2022, we acquired 182 and 1,196 SFR units, respectively.
Our ability to identify and acquire properties that meet our investment criteria is impacted by property prices in our target markets, the inventory of properties available, competition for our target assets and our available capital. Properties added to our portfolio through traditional acquisition channels require expenditures in addition to payment of the purchase price, including property inspections, closing costs, liens, title insurance, transfer taxes, recording fees, broker commissions, property taxes and HOA fees, when applicable. In addition, we typically incur costs to renovate a property acquired through traditional acquisition channels to prepare it for rental. Renovation work varies, but may include paint, flooring, cabinetry, appliances, plumbing, hardware and other items required to prepare the property for rental. The time and cost involved to prepare our properties for rental can impact our financial performance and varies among properties based on several factors, including the source of acquisition channel and age and condition of the property. Additionally, we have acquired and are continuing to acquire additional homes through the purchase of communities and portions of communities built for renting from regional and national home builders. Our operating results are also impacted by the amount of time it takes to market and lease a property, which can vary greatly among properties, and is impacted by local demand, our marketing techniques and the size of our available inventory.
Our revenues are derived primarily from rents collected from tenants for our SFR properties under lease agreements which typically have a term of one to two years. Our rental rates and occupancy levels are affected by macroeconomic factors and local and property-level factors, including market conditions, seasonality and tenant defaults, and the amount of time it takes to turn properties when tenants vacate.
Once a property is available for its initial lease, we incur ongoing property-related expenses, which consist primarily of property taxes, insurance, HOA fees (when applicable), utility expenses, repairs and maintenance, leasing costs, marketing expenses and property administration. Prior to a property being rentable, certain of these expenses are capitalized as building and improvements. Once a property is rentable, expenditures for ordinary repairs and maintenance thereafter are expensed as incurred, and we capitalize expenditures that improve or extend the life of a property.
89
The following table summarizes certain key SFR property metrics as of December 31, 2023 (dollars in thousands):
| Number of SFR Properties | % of Total SFR Properties | Net Book Value | % of Total Net Book Value | Average Gross Book Value per Property | % of Rented SFR Properties | % of Occupied Properties | % of Stabilized Occupied Properties | Average Monthly Rent | Average Sq. Ft. | ||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Alabama | 96 | 2.5 | % | $ | 18,473 | 1.8 | % | $ | 192 | 94.8 | % | 93.8 | % | 96.8 | % | $ | 1,542 | 1,578 | |||||||||||||
| Arizona | 148 | 3.8 | % | 58,768 | 5.9 | % | 397 | 95.2 | % | 95.2 | % | 95.2 | % | 2,048 | 1,528 | ||||||||||||||||
| Florida | 837 | 21.5 | % | 228,823 | 22.8 | % | 273 | 95.1 | % | 94.3 | % | 94.3 | % | 1,929 | 1,428 | ||||||||||||||||
| Georgia | 756 | 19.4 | % | 182,969 | 18.3 | % | 242 | 93.1 | % | 91.7 | % | 92.5 | % | 1,876 | 1,769 | ||||||||||||||||
| Indiana | 120 | 3.1 | % | 26,816 | 2.7 | % | 223 | 99.2 | % | 98.3 | % | 98.3 | % | 1,654 | 1,625 | ||||||||||||||||
| Mississippi | 157 | 4.0 | % | 31,676 | 3.2 | % | 202 | 86.0 | % | 82.8 | % | 92.9 | % | 1,707 | 1,652 | ||||||||||||||||
| Missouri | 360 | 9.3 | % | 73,303 | 7.3 | % | 204 | 94.7 | % | 94.4 | % | 95.0 | % | 1,587 | 1,407 | ||||||||||||||||
| Nevada | 108 | 2.8 | % | 36,637 | 3.7 | % | 339 | 93.5 | % | 92.6 | % | 92.6 | % | 1,881 | 1,457 | ||||||||||||||||
| North Carolina | 445 | 11.4 | % | 131,596 | 13.1 | % | 296 | 97.3 | % | 96.4 | % | 96.6 | % | 1,815 | 1,542 | ||||||||||||||||
| Oklahoma | 52 | 1.3 | % | 12,509 | 1.2 | % | 241 | 98.1 | % | 94.2 | % | 94.2 | % | 1,544 | 1,592 | ||||||||||||||||
| Tennessee | 88 | 2.3 | % | 29,949 | 3.0 | % | 340 | 93.2 | % | 93.2 | % | 94.3 | % | 1,981 | 1,500 | ||||||||||||||||
| Texas | 719 | 18.5 | % | 169,911 | 17.0 | % | 236 | 76.5 | % | 75.2 | % | 91.9 | % | 1,964 | 1,812 | ||||||||||||||||
| Other U.S. | 2 | 0.1 | % | 498 | — | % | 249 | 100.0 | % | 100.0 | % | 100.0 | % | 1,794 | 1,574 | ||||||||||||||||
| Total / Weighted Average | 3,888 | 100.0 | % | $ | 1,001,928 | 100.0 | % | $ | 258 | 91.2 | % | 90.1 | % | 94.0 | % | $ | 1,853 | 1,604 |
We primarily rely on the use of credit facilities, term loans and securitizations to finance purchases of SFR properties. See Note 19 to our Consolidated Financial Statements for further information regarding financing of our SFR properties.
Investment Portfolio Businesses
Our investment portfolio segment also includes the activity from several wholly-owned subsidiaries or minority investments in companies that perform various services in the mortgage and real estate sectors. This includes our subsidiary Guardian, which is a national provider of field services and property management services, and Adoor, which is focused on the acquisition and management of our SFR properties.
Additionally, in the fourth quarter of 2023, we entered into a strategic partnership with Darwin to establish a new property management platform, APM. Our SFR properties are managed through an external property manager and APM.
Mortgage Loans Receivable
Through our wholly-owned subsidiary Genesis, we specialize in originating and managing a portfolio of primarily short-term business purpose mortgage loans to fund single-family and multi-family real estate developers with construction, renovation and bridge loans.
Construction — Loans provided for ground-up construction, including mid-construction refinancing of ground-up construction and the acquisition of such properties.
Renovation — Acquisition or refinance loans for properties requiring renovation, excluding ground-up construction.
Bridge — Loans for initial purchase, refinance of completed projects or rental properties.
We currently finance construction, renovation and bridge loans using a warehouse credit facility and revolving securitization structures.
Properties securing our loans are typically secured by a mortgage or a first deed of trust lien on real estate. Depending on loan type, the size of each loan committed is based on a maximum loan value in accordance with our lending policy. For construction and renovation loans, we generally use loan-to-cost (“LTC”) or loan-to-after-repair-value (“LTARV”) ratio. For bridge loans, we use an LTV ratio. LTC and LTARV are measured by the total commitment amount of the loan at origination
90
divided by the total estimated cost of a project or value of a property after renovations and improvements to a property. LTV is measured by the total commitment amount of the loan at origination divided by the “as-complete” appraisal.
At the time of origination, the difference between the initial outstanding principal and the total commitment is the amount held back for future release subject to property inspections, progress reports and other conditions in accordance with the loan documents. Loan ratios described above do not reflect interim activity such as construction draws or interest payments capitalized to loans, or partial repayments of the loan.
Each loan is typically backed by a corporate or personal guarantee to provide further credit support for the loan. The guarantee may be collaterally secured by a pledge of the guarantor’s interest in the borrower or other real estate or assets owned by the guarantor.
Loan commitments at origination are typically interest only and bear a variable interest rate tied to the SOFR plus a spread ranging from 4.0% to 12.0% and have initial terms typically ranging from 6 to 120 months in duration based on the size of the project and expected timeline for completion of construction, which we often elect to extend for several months based on our evaluation of the project. As of December 31, 2023, the average commitment size of our loans was $2.5 million, and the weighted average remaining term to contractual maturity of our loans was 12.4 months.
We receive loan origination fees, or “points” at an average of 1.0% of the total commitment at origination. These origination fees factor in the term of the loan, the quality of the borrower and the underlying collateral. In addition, we charge fees on past due receivables and receive reimbursements from borrowers for costs associated with services provided by us, such as closing costs, collection costs on defaulted loans and inspection fees. In addition to origination fees, we earn loan extension fees when maturing loans are renewed or extended and amendment fees when loan terms are modified, such as increases in interest reserves and construction holdbacks in line with our underwriting criteria or upon modification of a loan. Loans are generally only renewed or extended if the loan is not in default and satisfies our underwriting criteria, including our maximum LTV ratios of the appraised value as determined at the time of loan origination or based on an updated appraisal, if required. Loan origination and renewal fees are deferred and recognized in income over the contractual maturity of the underlying loan.
Typical borrowers include real estate investors and developers. Loan proceeds are used to fund the construction, development, investment, land acquisition and refinancing of residential properties and to a lesser extent mixed-use properties. We also make loans to fund the renovation and rehabilitation of residential properties. Our loans are generally structured with partial funding at closing and additional loan installments disbursed to the borrower upon satisfactory completion of previously agreed stages of construction.
A principal source of new loans has been repeat business from our customers and their referral of new business. Our retention originations typically have lower customer acquisition costs than originations to new customers, positively impacting our profit margins.
The following table summarizes certain information related to our mortgage loans receivable activity as of and for the year ended December 31, 2023 (dollars in thousands):
| Loans acquired | $ | 146,631 |
|---|---|---|
| Loans originated | $ | 2,138,895 |
| Loans repaid(A) | $ | 2,011,368 |
| Number of loans acquired | 315 | |
| Number of loans originated | 1,088 | |
| UPB | $ | 2,234,399 |
| Total commitment | $ | 2,922,886 |
| Average total commitment | $ | 2,975 |
| Weighted average contractual interest(B) | 10.5 | % |
(A)Based on commitment.
(B)Excludes loan fees and based on commitment at funding.
91
The following table summarizes our total mortgage loans receivable portfolio by loan purpose as of December 31, 2023 (dollars in thousands):
| Number of Loans | % | Total Commitment | % | Weighted Average Committed Loan Balance to Value(A) | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Construction | 371 | 27.0 | % | $ | 1,577,547 | 54.0 | % | 74.0% / 63.0% | |||||||
| Bridge | 652 | 47.6 | % | 1,020,508 | 34.9 | % | 68.8% | ||||||||
| Renovation | 349 | 25.4 | % | 324,831 | 11.1 | % | 80.5%/ 68.6% | ||||||||
| Total | 1,372 | 100.0 | % | $ | 2,922,886 | 100.0 | % | N/A |
(A)Weighted by commitment LTV for bridge loans and LTC or LTARV for construction and renovation loans.
The following table summarizes our total mortgage loans receivable portfolio by geographic location as of December 31, 2023 (dollars in thousands):
| Number of Loans | % of Total | Total Commitment | % of Total | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| California | 570 | 41.5 | % | $ | 1,407,950 | 48.2 | % | ||||||
| Washington | 99 | 7.2 | % | 229,827 | 7.9 | % | |||||||
| Florida | 133 | 9.7 | % | 213,544 | 7.3 | % | |||||||
| New York | 41 | 3.0 | % | 188,658 | 6.5 | % | |||||||
| Colorado | 45 | 3.3 | % | 145,119 | 5.0 | % | |||||||
| Arizona | 35 | 2.6 | % | 136,669 | 4.7 | % | |||||||
| Virginia | 16 | 1.2 | % | 102,114 | 3.5 | % | |||||||
| Texas | 77 | 5.6 | % | 72,654 | 2.5 | % | |||||||
| Georgia | 45 | 3.3 | % | 71,549 | 2.4 | % | |||||||
| Illinois | 16 | 1.2 | % | 66,752 | 2.3 | % | |||||||
| Other U.S. | 295 | 21.4 | % | 288,050 | 9.7 | % | |||||||
| Total | 1,372 | 100.0 | % | $ | 2,922,886 | 100.0 | % |
See Note 12 to our Consolidated Financial Statements for additional information, including a summary of activity related to mortgage loans receivable from December 31, 2022 to December 31, 2023.
Asset Management
Our asset management business primarily operates through our wholly-owned subsidiary, Sculptor. Sculptor is a leading global alternative asset manager and a specialist in opportunistic investing. Sculptor provides asset management services and investment products across credit, real estate and multi-strategy platforms with approximately $32.8 billion in AUM as of December 31, 2023. Sculptor serves its global client base through our commingled funds, separate accounts and other alternative investment vehicles. We acquired Sculptor on November 17, 2023.
AUM refers to the assets for which we provide investment management, advisory or certain other investment-related services. This is generally equal to the sum of (i) net asset value of the funds, (ii) uncalled capital commitments, (iii) total capital commitments for certain real estate funds and (iv) par value of CLOs.
AUM includes amounts that are not subject to management fees, incentive income or other amounts earned on AUM. Our calculation of AUM may differ from the calculations of other asset managers, and as a result, may not be comparable to similar measures presented by other asset managers. Our calculations of AUM are not based on any definition set forth in the governing documents of the investment funds and are not calculated pursuant to any regulatory definitions.
Growth in fee paying AUM in Sculptor’s funds and positive investment performance of Sculptor’s funds drive growth in our asset management fees and earnings. Conversely, poor investment performance slows our growth by decreasing our AUM and increasing the potential for redemptions from our funds, which would have a negative effect on our revenues and earnings.
92
Management fees are generally calculated based on the AUM we manage. Management fees are generally calculated and paid to Sculptor on a quarterly basis in advance, based on the amount of AUM at the beginning of the quarter. Management fees are prorated for capital inflows and redemptions during the quarter. Certain of Sculptor’s management fees are paid on a quarterly basis in arrears.
Incentive income is generally based on the investment performance of funds. Incentive income is generally equal to 20% of the profits, net of management fees, attributable to each fund investor. Incentive income may be subject to hurdle rates, where Sculptor is not entitled to incentive income until the investment performance exceed an agreed upon benchmark with a preferential “catch-up” allocation once the rate has been exceeded, or a perpetual “high-water mark”, where any losses generated in a fund must be recouped before taking incentive income.
The asset management business generates its revenues primarily through management fees and incentive income, each as described above.
For the quarter ended December 31, 2023, since the Sculptor Acquisition, our asset management revenues were $82.7 million, driven primarily by management and incentive income. Our asset management expenses were $63.9 million in the fourth quarter of 2023, since the Sculptor Acquisition, driven primarily by amortization of intangibles related to the acquisition, compensation and benefits expense, and office and professional expenses.
Our asset management business retains and owns investments in the CLOs we manage in accordance with EU and UK risk retention regulations. As of December 31, 2023, substantially all of our CLO portfolio was related to bonds retained pursuant to these regulations. Through CLOs, we invest in performing credit including leveraged loans, high-yield bonds, private credit/bespoke financings, and investment grade credit.
The following table summarizes our CLO portfolio as of December 31, 2023 (dollars in thousands):
| Asset Type | Outstanding Face Amount | Amortized Cost Basis | Gross Unrealized | CarryingValue(A) | Outstanding Debt | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gains | Losses | ||||||||||||||||||||||
| CLOs | $ | 244,336 | $ | 223,634 | $ | 2,896 | $ | (44) | $ | 226,486 | $ | 216,836 |
(A)Fair value, which is equal to carrying value for all securities.
The following tables summarize the characteristics of our CLO portfolio as of December 31, 2023 (dollars in thousands):
| CLO Characteristics | ||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Securities | Outstanding Face Amount | Amortized Cost Basis | Carrying Value | Weighted Average Life (Years) | Weighted Average Coupon | |||||||||||||||||||||
| Total / weighted average | 88 | $ | 244,336 | $ | 223,634 | $ | 226,486 | 9.1 | 5.7 | % |
The following table summarizes the net interest spread of our CLO portfolio for the year ended December 31, 2023:
| Net Interest Spread(A) | ||
|---|---|---|
| Weighted average asset yield | 6.12 | % |
| Weighted average funding cost | 6.52 | % |
| Net interest spread | (0.40) | % |
(A)The CLO portfolio consists of 94.2% floating rate securities and 5.8% fixed-rate securities (based on amortized cost basis).
TAXES
We have elected to be treated as a REIT for U.S. federal income tax purposes. As a REIT, we generally pay no federal, state or local income tax on income that is currently distributed to our stockholders if we distribute at least 90% of our taxable income each year.
We hold certain assets, including servicer advance investments and MSRs, in TRSs that are subject to federal, state and local income tax because these assets either do not qualify under the REIT requirements or the status of these assets is uncertain. We also operate our securitization program and our servicing, origination, services and asset management businesses through TRSs.
93
As part of the Sculptor Acquisition, Rithm Capital acquired a net deferred tax asset of $305.0 million, primarily composed of net operating losses and tax deductible goodwill. As of December 31, 2023, Sculptor recorded a net deferred tax asset of $279.0 million, which is reported within other assets in the Consolidated Balance Sheets. As of December 31, 2023, Rithm Capital recorded a net deferred tax liability of $801.9 million, primarily composed of deferred tax liabilities generated through the deferral of gains from residential mortgage loans sold by the origination business and changes in fair value of MSRs, loans and swaps held within taxable entities, which is reported within accrued expenses and other liabilities in the Consolidated Balance Sheets.
For the year ended December 31, 2023, we recognized deferred tax expense (benefit) of $116.3 million primarily reflecting deferred tax expense generated from changes in the fair value of MSRs, loans, and swaps held within taxable entities, as well as income in our servicing and origination and asset management segments.
CRITICAL ACCOUNTING POLICIES AND USE OF ESTIMATES
The Company’s accounting policies are more fully described in Note 2 to the Consolidated Financial Statements. As disclosed in Note 2 to the Consolidated Financial Statements, the preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions about future events that affect the amounts reported in the financial statements and accompanying notes. Actual results could differ significantly from those estimates. The Company believes that the following discussion addresses the Company’s most critical accounting policies, which are those that are most important to the portrayal of the Company’s financial condition and results of operations and require management’s most difficult, subjective and complex judgments.
The mortgage and financial sectors operate in a challenging and uncertain economic environment. Financial and real estate companies continue to be affected by, among other things, market volatility, heightened interest rates and inflationary pressures. We believe the estimates and assumptions underlying our Consolidated Financial Statements are reasonable and supportable based on the information available as of December 31, 2023; however, uncertainty over the current macroeconomic conditions makes any estimates and assumptions as of December 31, 2023 inherently less certain than they would be absent the current economic environment. Actual results may materially differ from those estimates. Market volatility and inflationary pressures and their impact on the current financial, economic and capital markets environment, and future developments in these and other areas present uncertainty and risk with respect to our financial condition, results of operations, liquidity and ability to pay distributions.
MSRs and MSR Financing Receivables
Classification and valuation — An MSR can be created or acquired through a variety of means, including explicitly through a contract or implicitly through the origination and sale of a loan with servicing retained. As an approved owner of MSRs, we account for our MSRs as servicing assets or servicing liabilities, as we have undertaken an obligation to service financial assets. We measure our MSRs at fair value at acquisition and elect to subsequently measure at fair value at each reporting date using the fair value measurement method. Our MSRs are categorized as Level 3 under the GAAP fair value hierarchy, as described in Note 20 to our Consolidated Financial Statements. The inputs used in the valuation of MSRs include prepayment rate, delinquency rate, mortgage servicing amount, discount rate, and estimated market level future costs to service. These inputs are primarily based on current market data obtained from servicers and other third parties, which may be adjusted based on our expectations for the future, and requires significant judgement. The determination of estimated cash flows used in pricing models is inherently subjective and imprecise. The methods used to estimate fair value may not result in an amount that is indicative of net realizable value or reflective of future fair values. Changes in market conditions, as well as changes in the assumptions or methodology used to determine fair value, could result in a significant increase or decrease in fair value.
In order to evaluate the reasonableness of our fair value determinations, we engage an independent valuation firm to separately measure the fair value of our MSRs. The independent valuation firm determines an estimated fair value range based on its own models. We compare the range provided by the independent valuation firm to the values generated by our internal models. To date, we have not made any significant valuation adjustments as a result of the values provided by the third-party valuation adjustments.
In certain cases, we have legally purchased MSRs or the right to the economic interest in MSRs; however, we determined that the respective purchase agreement would not be treated as a sale under GAAP. Therefore, rather than recording an investment in MSRs, we have recorded an investment in MSR financing receivables. Income from this investment (net of subservicing fees) is recorded as interest income and is grouped and presented as part of Servicing Revenue, Net in the Consolidated Statements of Operations. Additionally, we elected to measure MSR Financing Receivables at fair value, with changes in fair value flowing through Servicing Revenue, Net in the Consolidated Statements of Operations. In order to evaluate the
94
reasonableness of our fair value determinations, similar to MSRs, we engage an independent valuation firm to separately measure the fair value of our MSR Financing Receivables.
Revenue and interest income recognition — We recognize income from investment in MSRs and MSR Financing Receivables as Servicing Revenue, Net which comprises (i) income from the MSRs, plus or minus (ii) the mark-to-market on the MSRs including change in fair value due to realization of cash flows.
Real Estate and Other Securities
Classification and valuation — Our securities portfolio primarily consists of Agency RMBS and Non-Agency residential and other securities. Agency RMBS are securities issued or guaranteed as to principal and/or interest by a federally chartered corporation, such as the GSEs, or an agency of the U.S. Government, such as Ginnie Mae. Non-Agency securities are not issued or guaranteed by the GSEs or Ginnie Mae and are therefore subject to credit risk. Securities investments are classified as either available-for-sale or accounted for under the fair value option. We determine the appropriate classification of our securities at the time they are acquired and evaluate the appropriateness of such classifications at each balance sheet date. If classified as available-for-sale, investments are carried at fair value, with net unrealized gains or losses reported as a component of accumulated other comprehensive income and are evaluated for allowance for credit loss in other income in the Consolidated Statements of Operations. If classified under the fair value option, changes in fair value are recorded as a component of realized and unrealized gains (losses), net in the Consolidated Statements of Operations.
We generally categorize Agency RMBS under Level 2 and Non-Agency residential and other securities as Level 3 of the GAAP hierarchy. We estimate the fair value of the majority of our securities based upon broker quotations, counterparty quotations or pricing service quotations. Pricing services generally develop their pricing based on transaction prices of recent trades for similar financial instruments, when available. When recent trades for similar financial instruments are not available, cash flow models or other pricing models are used. The significant inputs used in the valuation of our securities include the discount rate, prepayment rates, default rates and loss severities, as well as other variables.
The determination of estimated cash flows used in pricing models is inherently subjective and imprecise. The methods used to estimate fair value may not be indicative of net realizable value or reflective of future fair values. Changes in market conditions, as well as changes in the assumptions or methodology used to determine fair value, could result in a significant increase or decrease in fair value.
Residential Mortgage Loans
Classification and valuation — Loans are classified as (i) held-for-investment at fair value, (ii) held-for-sale at fair value or (iii) held-for-sale at lower of cost or fair value. Loans are also eligible to be accounted for under the fair value option which are recorded on the Consolidated Balance Sheets at fair value and the periodic changes in fair value is recorded as a component of realized and unrealized gains (losses), net in the Consolidated Statements of Operations. When we have the intent and ability to hold loans for the foreseeable future or to maturity/payoff, such loans are classified as held-for-investment. When we have the intent to sell loans, such loans are classified as held-for-sale.
Our loans are generally categorized as Level 2 or 3 under the GAAP fair value hierarchy, as described in Note 20 to our Consolidated Financial Statements. The fair value of loans is affected by, among other things, changes in interest rates, credit performance, prepayments, and market liquidity. To the extent interest rates change or market liquidity and or credit conditions materially change, the value of these loans could decline, which could have a material effect on reported earnings.
For originated residential mortgage loans measured at fair value, the fair value is generally determined using a market approach by utilizing either (i) the fair value of securities backed by similar residential mortgage loans, adjusted for certain factors to approximate the fair value of a whole residential mortgage loan, (ii) current commitments to purchase loans or (iii) recent observable market trades for similar loans, adjusted for credit risk and other individual loan characteristics.
For acquired residential mortgage loans measured at fair value, the fair value is generally determined by discounting the expected future cash flows using inputs such as default rates, prepayment speeds and discount rates.
For loans measured at the lower of cost or fair value, we account for any excess of cost over fair value as a valuation allowance and include changes in the valuation allowance in the period in which the change occurs. Purchase price discounts or premiums are deferred in a contra loan account until the related loan is sold. The deferred discounts or premiums are an adjustment to the basis of the loan and are included in the quarterly determination of the lower of cost or fair value adjustments and/or the gain or loss recognized at the time of sale.
95
A loan is determined to be past due when a monthly payment is due and unpaid for 30 days or more. Loans, other than purchase credit deteriorated loans, are placed on non-accrual status and considered non-performing when full payment of principal and interest is in doubt, which generally occurs when principal or interest is 90 days or more past due unless the loan is both well secured and in the process of collection. Loans held-for-sale are subject to the non-accrual policy. A loan may be returned to accrual status when repayment is reasonably assured and there has been demonstrated performance under the terms of the loan or, if applicable, the terms of the restructured loan. Our ability to recognize interest income on non-accrual loans as cash interest payments are received rather than as a reduction of the carrying value of the loans is based on the recorded loan balance being deemed fully collectible.
Business Combinations and Asset Acquisitions
When the assets acquired and liabilities assumed constitute a business, then the acquisition is a business combination. If substantially all of the fair value of the gross asset acquired is concentrated in a single identifiable asset or group of similar identifiable assets, the asset is not considered a business. Business combinations are accounted for under the acquisition method. On acquisition, the identifiable assets, liabilities and contingent liabilities are measured at their fair values at the date of acquisition. Any excess of the cost of acquisition over the fair values of the identifiable net assets acquired is recognized as goodwill. In instances where the cost of acquisition is lower than the fair values of the identifiable net assets acquired (i.e., bargain purchase), the difference is recognized in earnings in the period of acquisition. The consideration transferred for an acquisition is measured at fair value of the consideration given. Acquisition related costs are expensed as incurred. The results of operations of acquired businesses are included from the date of acquisition.
If the initial accounting for a business combination is incomplete by the end of the reporting period in which the combination occurs, we will recognize a measurement-period adjustment during the period in which we determine the amount of the adjustment, including the effect on earnings of any amounts we would have recorded in previous periods if the accounting had been completed at the acquisition date.
Investment Consolidation
Variable interest entities (“VIEs”) are defined as entities in which equity investors do not have the characteristics of a controlling financial interest or do not have sufficient equity at risk for the entity to finance its activities without additional subordinated financial support from other parties. A VIE is required to be consolidated by its primary beneficiary, and only by its primary beneficiary, which is defined as the party who has the power to direct the activities of a VIE that most significantly impact its economic performance and who has the obligation to absorb losses or the right to receive benefits from the VIE that could potentially be significant to the VIE. The analysis as to whether to consolidate an entity is subject to a significant amount of judgment. Some of the criteria considered are the determination as to the degree of control over an entity by its various equity holders, the design of the entity, how closely related the entity is to each of its equity holders, the relation of the equity holders to each other and a determination of the primary beneficiary in entities in which we have a variable interest. These analyses involve estimates, based on our assumptions, as well as judgments regarding significance and the design of entities.
For additional information on VIEs, see “Item 8. Consolidated Financial Statements—Note 21. Variable Interest Entities.”
Income Taxes
We intend to operate in a manner that allows us to qualify for taxation as a REIT. As a result of our expected REIT qualification, we do not generally expect to pay U.S. federal or state and local corporate level taxes on income earned outside of our TRSs. Many of the REIT requirements, however, are highly technical and complex. If we were to fail to meet the REIT requirements, we would be subject to U.S. federal, state and local income and franchise taxes, and we would face a variety of adverse consequences. See “Risk Factors—Risks Related to Our Taxation as a REIT.” Rithm Capital operates various business segments, including servicing, origination, asset management and portions of our investment portfolio, through TRSs that are subject to regular corporate income taxes.
RECENT ACCOUNTING PRONOUNCEMENTS
See Note 2 to our Consolidated Financial Statements.
96
Accounting Impact of Valuation Changes
Rithm Capital’s assets fall into three general categories as disclosed in the table below. These categories are:
Marked to Market Assets (“MTM Assets”) — Assets that are marked to market through the Consolidated Statements of Operations. Changes in the value of these assets (i) are recorded in the Consolidated Statement of Operations, as unrealized gains or losses that impact net income, and (ii) impact our Total Rithm Capital Stockholders’ Equity (net book value).
Other Comprehensive Income Assets (“OCI Assets”) — Assets that are marked to market through the Consolidated Statements of Comprehensive Income. Changes in the value of these assets (i) are recorded in the Consolidated Statements of Comprehensive Income as unrealized gains or losses, and therefore do not impact net income on the Consolidated Statement of Operations, and (ii) impact our Total Rithm Capital Stockholders’ Equity (net book value).
Cost Assets — Assets that are not marked to market. Changes in value of these assets do not impact net income in the Consolidated Statement of Operations nor do they impact our Total Rithm Capital Stockholders’ Equity (net book value).
An exception to these descriptions results from changes in value that represent impairment. Any such change (i) is recorded in the Consolidated Statements of Operations, as impairment that impacts net income, and (ii) impacts our Total Rithm Capital Stockholders’ Equity (net book value). In the case of residential mortgage loans, held-for-sale, at lower of cost or fair value, any reductions in value are considered impairment. Impairment on loans and REO, as well as securities, is subject to reversal if values subsequently increase.
All of Rithm Capital’s liabilities, with the exception of derivatives, residential mortgage loan repurchase liability and certain debt accounted for under the fair value option, are recorded at their amortized cost basis.
The table below summarizes Rithm Capital’s assets by category as of December 31, 2023:
| MTM Assets | OCI Assets | Cost Assets | ||
|---|---|---|---|---|
| Real estate and other securities accounted for under the fair value option | Real estate and other securities, available-for-sale | Residential mortgage loans, held-for-sale, at lower of cost or fair value | ||
| Excess MSRs, equity method investees | U.S. Treasury Bills | |||
| MSRs and MSR financing receivables | SFR properties | |||
| Servicer advance investments | REO | |||
| Certain assets within Other assets, primarily derivatives and equity investments | Servicer advances receivable | |||
| Residential mortgage loans, held-for-sale at fair value | Trades receivable | |||
| Residential mortgage loans, held-for-investment, at fair value | Deferred taxes | |||
| Consumer loans | Other assets, except as described above | |||
| Mortgage loans receivable |
97
RESULTS OF OPERATIONS
Factors Impacting Comparability of Our Results of Operations
Our net income is primarily generated from net interest income, servicing fee revenue less cost and gain on sale of loans less cost to originate. Changes in various factors such as market interest rates, prepayment speeds, estimated future cash flows, servicing costs and credit quality could affect the amount of basis premium to be amortized or discount to be accreted into interest income for a given period. Prepayment speeds vary according to the type of investment, conditions in the financial markets, competition and other factors, none of which can be predicted with any certainty. Our operating results may also be affected by credit losses in excess of initial estimates or unanticipated credit events experienced by borrowers whose mortgage loans underlie the MSRs, mortgage loans receivable, or the non-Agency RMBS held in our investment portfolio.
During the year ended December 31, 2023, interest rates remained elevated. Higher interest rates can decrease a borrower’s ability or willingness to enter into mortgage transactions, including residential, business purpose and commercial loans. Higher interest rates also increase our financing costs.
In the fourth quarter of 2023, we acquired Sculptor. As a result of this acquisition, our revenues, specifically asset management revenues, and expenses include Sculptor from the date of acquisition, as well as include acquisition- and integration-related costs.
98
Summary of Results of Operations
The following table summarizes the changes in our results of operations for the year ended December 31, 2023 compared to the year ended December 31, 2022 (dollars in thousands). Our results of operations are not necessarily indicative of our future performance.
| Year Ended December 31, | Increase (Decrease) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | Amount | % | |||||||||||
| Revenues | ||||||||||||||
| Origination and Servicing, Investment Portfolio, Mortgage Loans Receivable and Corporate | ||||||||||||||
| Servicing fee revenue, net and interest income from MSRs and MSR financing receivables | $ | 1,860,255 | $ | 1,831,964 | $ | 28,291 | 1.5 | % | ||||||
| Change in fair value of MSRs and MSR financingreceivables (includes realization of cash flows of $(518,978) and $(631,120), respectively) | (565,684) | 727,334 | (1,293,018) | (177.8) | % | |||||||||
| Servicing revenue, net | 1,294,571 | 2,559,298 | (1,264,727) | (49.4) | % | |||||||||
| Interest income | 1,676,324 | 1,075,981 | 600,343 | 55.8 | % | |||||||||
| Gain on originated residential mortgage loans, held-for-sale, net | 508,434 | 1,086,232 | (577,798) | (53.2) | % | |||||||||
| Other revenues | 236,167 | 230,905 | 5,262 | 2.3 | % | |||||||||
| 3,715,496 | 4,952,416 | (1,236,920) | (25.0) | % | ||||||||||
| Asset Management: | ||||||||||||||
| Asset management revenues | 82,681 | — | 82,681 | n/m | ||||||||||
| 3,798,177 | 4,952,416 | (1,154,239) | (23.3) | % | ||||||||||
| Expenses | ||||||||||||||
| Interest expense and warehouse line fees | 1,421,254 | 791,001 | 630,253 | 79.7 | % | |||||||||
| General and administrative | 730,752 | 875,428 | (144,676) | (16.5) | % | |||||||||
| Compensation and benefits | 787,092 | 1,231,446 | (444,354) | (36.1) | % | |||||||||
| Management fee to affiliate | — | 46,174 | (46,174) | n/m | ||||||||||
| Termination fee to affiliate | — | 400,000 | (400,000) | n/m | ||||||||||
| 2,939,098 | 3,344,049 | (404,951) | (12.1) | % | ||||||||||
| Other Income (Loss) | ||||||||||||||
| Realized and unrealized gains (losses), net | (37,236) | (200,181) | 162,945 | (81.4) | % | |||||||||
| Other income (loss), net | (69,010) | (145,385) | 76,375 | (52.5) | % | |||||||||
| (106,246) | (345,566) | 239,320 | (69.3) | % | ||||||||||
| Income Before Income Taxes | 752,833 | 1,262,801 | (592,649) | (46.9) | % | |||||||||
| Income tax expense | 122,159 | 279,516 | (157,357) | (56.3) | % | |||||||||
| Net Income | $ | 630,674 | $ | 983,285 | $ | (352,611) | (35.9) | % | ||||||
| Noncontrolling interests in income of consolidated subsidiaries | 8,417 | 28,766 | (20,349) | (70.7) | % | |||||||||
| Dividends on preferred stock | 89,579 | 89,726 | (147) | (0.2) | % | |||||||||
| Net Income Attributable to Common Stockholders | $ | 532,678 | $ | 864,793 | $ | (332,115) | (38.4) | % |
Percentage changes in the table above deemed “n/m” are not meaningful.
99
Servicing Revenue, Net
Servicing revenue, net consists of the following:
| Year Ended December 31, | Increase (Decrease) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | Amount | % | |||||||||||
| Servicing fee revenue, net and interest income from MSRs and MSR financing receivables | $ | 1,735,958 | $ | 1,699,587 | $ | 36,371 | 2.1 | % | ||||||
| Ancillary and other fees | 124,297 | 132,377 | (8,080) | (6.1) | % | |||||||||
| Servicing fee revenue, net and fees | 1,860,255 | 1,831,964 | 28,291 | 1.5 | % | |||||||||
| Change in fair value due to: | ||||||||||||||
| Realization of cash flows | (518,978) | (631,120) | 112,142 | (17.8) | % | |||||||||
| Change in valuation inputs and assumptions, net of realized gains (losses)(A) | (46,706) | 1,448,811 | (1,495,517) | (103.2) | % | |||||||||
| Change in fair value of derivative instruments | — | (11,316) | 11,316 | n/m | ||||||||||
| Gain (loss) on settlement of derivative instruments | — | (79,041) | 79,041 | n/m | ||||||||||
| Servicing revenue, net | $ | 1,294,571 | $ | 2,559,298 | $ | (1,264,727) | (49.4) | % |
Percentage changes in the table above deemed “n/m” are not meaningful.
(A)The following table summarizes the components of servicing revenue, net related to changes in valuation inputs and assumptions:
| Year Ended December 31, | Increase (Decrease) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | Amount | % | |||||||||||
| Changes in interest rates and prepayment rates | $ | 206,970 | $ | 2,165,802 | $ | (1,958,832) | (90.4) | % | ||||||
| Changes in discount rates | 11,122 | (187,494) | 198,616 | (105.9) | % | |||||||||
| Changes in other factors | (264,798) | (529,497) | 264,699 | (50.0) | % | |||||||||
| Change in valuation and assumptions | $ | (46,706) | $ | 1,448,811 | $ | (1,495,517) | (103.2) | % |
The table below summarizes loan UPB by Servicing Portfolio of our Mortgage Company and third-party serviced MSRs and MSR financing receivables:
| Unpaid Principal Balance as of December 31, | Increase (Decrease) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in millions) | 2023 | 2022 | Amount | % | ||||||||||
| Performing Servicing | $ | 445,838 | $ | 393,299 | $ | 52,539 | 13.4 | % | ||||||
| Special Servicing | 122,155 | 110,264 | 11,891 | 10.8 | % | |||||||||
| Total Servicing Portfolio | 567,993 | 503,563 | 64,430 | 12.8 | % | |||||||||
| Third-party serviced MSRs and MSR financing receivables | 71,460 | 138,011 | (66,551) | (48.2) | % | |||||||||
| Total | $ | 639,453 | $ | 641,574 | $ | (2,121) | (0.3) | % |
Servicing revenue, net decreased $1.3 billion, primarily driven by a $1.5 billion net change from increase in the fair value of our MSR portfolio to decrease in fair value during the year ended December 31, 2023. While interest rates were volatile throughout 2023, the forward interest curve at the beginning and end of year remained relatively unchanged, resulting in a $46.7 million, or approximately 0.5%, negative mark on our over $8.4 billion MSR value. The decrease was offset by (i) a $112.1 million decrease in realization of cash flows as a result of slower prepayments and (ii) a $90.4 million change in MSR hedge activity.
As of December 31, 2023, the performing loan servicing division serviced $445.8 billion UPB of loans and the special servicing division serviced $122.2 billion UPB of loans, including $102.5 billion UPB of third-party servicing, for a total servicing portfolio of $568.0 billion UPB, representing a 12.8% increase from December 31, 2022, contributing to the increase in
100
servicing fee revenue. This increase was partially offset by sales of a portion of our MSRs “excess servicing strip” on agency loans with a total UPB of approximately $91.4 billion during the second and third quarters of 2023.
Interest Income
Interest income for the year ended December 31, 2023 increased $600.3 million, primarily driven by higher interest rates during 2023, including higher float income earned on custodial accounts associated with our MSRs and mortgage loans receivable, the addition of the Marcus loans and higher coupon Agency RMBS and residential mortgage loan portfolios.
Gain on Originated Residential Mortgage Loans, Held-for-Sale, Net
The following table provides information regarding gain on originated residential mortgage loans, held-for-sale, net as a percentage of pull through adjusted lock volume, by channel:
| Year Ended December 31, | |||||
|---|---|---|---|---|---|
| 2023 | 2022 | ||||
| Gain on originated residential mortgage loans, as a percentage of pull through adjusted lock volume, by channel: | |||||
| Direct to Consumer | 3.99 | % | 3.70 | % | |
| Retail / Joint Venture | 3.52 | % | 3.29 | % | |
| Wholesale | 1.35 | % | 1.08 | % | |
| Correspondent | 0.47 | % | 0.31 | % | |
| Total gain on originated residential mortgage loans, as a percentage of pull through adjusted lock volume | 1.31 | % | 1.70 | % |
The following table summarizes funded loan production by channel:
| Unpaid Principal Balance for the Year Ended December 31, | Increase (Decrease) | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (in millions) | 2023 | % of Total | 2022 | % of Total | Amount | % | ||||||||||
| Production by Channel | ||||||||||||||||
| Direct to Consumer | $ | 1,956 | 5% | $ | 8,263 | 12% | $ | (6,307) | (76.3) | % | ||||||
| Retail / Joint Venture | 6,130 | 17% | 19,037 | 28% | (12,907) | (67.8) | % | |||||||||
| Wholesale | 4,795 | 13% | 11,000 | 16% | (6,205) | (56.4) | % | |||||||||
| Correspondent | 24,012 | 66% | 29,308 | 43% | (5,296) | (18.1) | % | |||||||||
| Total Production by Channel | $ | 36,893 | 100% | $ | 67,608 | 100% | $ | (30,715) | (45.4) | % |
Gain on originated residential mortgage loans, held-for-sale, net decreased $0.6 billion year over year, primarily driven by a reduction in the pull through adjusted lock volume attributable to an increase in interest rates during the year. For the year ended December 31, 2023, loan origination volume was $36.9 billion, down from $67.6 billion in the prior year. 13% of all funded origination volume during 2023 was refinance, down from 30% in 2022. Similar trends were noted industry-wide; as of December 2023, the MBA estimated total U.S. origination volume for 2023 was $1.6 trillion, down 25% from an estimated $2.2 trillion in 2022. Furthermore, 19% of 2023 activity was related to refinance volume, a decline from 30% in 2022.
During 2023, gain on sale margin continued to revert to historical levels largely driven by weakening demand for loans amid excess industry capacity due to a higher rate environment. Gain on sale margin for the year ended December 31, 2023 was 1.31%, 39 bps lower than 1.70% for the prior year. The lower gain on sale margin for 2023 was driven by channel mix—funded loan production in our lower margin Correspondent channel outpaced production in higher margin channels.
Other Revenues
Other revenues increased $5.3 million year over year, primarily attributable to increased rental revenues on our growing SFR business.
101
Asset Management Revenues
Asset management revenues of $82.7 million were attributable to the Sculptor Acquisition during the fourth quarter of 2023.
Interest Expense and Warehouse Line Fees
Interest expense increased $0.6 billion year over year, primarily attributable to the higher average interest rates in 2023, the acquisition of the Marcus loans during second quarter of 2023 and Agency RMBS purchases.
General and Administrative
General and administrative expenses consists of the following:
| Year Ended December 31, | Increase (Decrease) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | Amount | % | |||||||||||
| Legal and professional | $ | 103,795 | $ | 78,837 | $ | 24,958 | 31.7 | % | ||||||
| Loan origination | 45,123 | 108,149 | (63,026) | (58.3) | % | |||||||||
| Occupancy | 55,883 | 116,526 | (60,643) | (52.0) | % | |||||||||
| Subservicing | 130,346 | 162,972 | (32,626) | (20.0) | % | |||||||||
| Loan servicing | 16,185 | 11,759 | 4,426 | 37.6 | % | |||||||||
| Property and maintenance | 97,582 | 93,689 | 3,893 | 4.2 | % | |||||||||
| Other | 281,838 | 303,496 | (21,658) | (7.1) | % | |||||||||
| Total | $ | 730,752 | $ | 875,428 | $ | (144,676) | (16.5) | % |
General and administrative expenses decreased $144.7 million year over year, primarily attributable to (i) a decrease in loan origination and occupancy expense due to right-sizing of operations in view of lower loan production volume throughout the second half of 2022 and 2023 commensurate with the higher rate environment and (ii) a decrease in subservicing fees due to MSR servicing transfers from third-party subservicers to the Mortgage Company. As of December 31, 2023, 86.5% of the owned MSRs are serviced by the Mortgage Company, compared to 74.5% in the prior year. The decrease was partially offset by an increase in legal and professional fees primarily due to deal activity in 2023 related to the Sculptor Acquisition.
Compensation and Benefits
Compensation and benefits decreased $444.4 million year over year, primarily due to a lower overall average headcount of approximately 6,166 during the year ended December 31, 2023, compared to approximately 9,030 during the year ended December 31, 2022. The decrease was driven by right-sizing operations in view of lower loan production volume throughout the second half of 2022 and 2023 commensurate with the higher rate environment. This was partially offset by an increase in compensation expense associated with the Sculptor Acquisition.
Management Fee to Affiliate
Management fee to affiliate of $46.2 million in the prior year was attributable to the Internalization effective June 17, 2022. See Note 1 to our Consolidated Financial Statements for further information regarding the management fee to affiliate.
Termination Fee to Affiliate
The termination fee to affiliate of $400.0 million in the prior year was attributable to the Internalization effective June 17, 2022. See Note 1 to our Consolidated Financial Statements for further information regarding the management fee to affiliate.
102
Other Income (Loss)
The following table summarizes the components of other income (loss):
| Year Ended December 31, | Increase (Decrease) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | Amount | % | |||||||||||
| Real estate and other securities | $ | 39,362 | $ | (1,499,418) | $ | 1,538,780 | (103) | % | ||||||
| Residential mortgage loans and REO | 19,861 | (160,985) | 180,846 | (112.3) | % | |||||||||
| Derivative and hedging instruments | (54,342) | 1,468,931 | (1,523,273) | (103.7) | % | |||||||||
| Notes and bonds payable | (12,843) | 45,792 | (58,635) | (128.0) | % | |||||||||
| Other(A) | (29,274) | (54,501) | 25,227 | (46.3) | % | |||||||||
| Realized and unrealized gains (losses), net | (37,236) | (200,181) | 162,945 | (81.4) | % | |||||||||
| Other income (loss), net | (69,010) | (145,385) | 76,375 | (52.5) | % | |||||||||
| Total other income (loss) | $ | (106,246) | $ | (345,566) | $ | 239,320 | (69.3) | % |
Percentage changes in the table above deemed “n/m” are not meaningful.
(A)Includes excess MSRs, servicer advance investments, consumer loans and other.
Total other income (loss) was $106.2 million loss in 2023 compared to $345.6 million loss in the prior year. The decrease in loss year over year was primarily due to (i) a $1.7 billion increase in realized and unrealized gain on residential loans and real estate securities and (ii) a $63.3 million loss recognized during 2022, reflecting the write-off of our remaining interest in Covius Holdings Inc., partially offset by a $1.5 billion increase in loss on the associated economic hedges driven by moderating interest rates in 2023.
Income Tax Expense (Benefit)
Income tax expense decreased $157.4 million, of which $2.5 million and $154.9 million relate to current and deferred tax expense, respectively. The decrease in deferred tax expense was primarily driven by changes in the fair value of MSRs, loans and swaps held within taxable entities, offset by income generated by the origination and servicing and asset management business segments. Current tax expense is driven primarily by return to provision adjustments related to the Company’s 2022 tax filings.
LIQUIDITY AND CAPITAL RESOURCES
Liquidity is a measurement of our ability to meet potential cash requirements, including ongoing commitments to repay borrowings, fund and maintain investments and other general business needs. Additionally, to maintain our status as a REIT under the Internal Revenue Code, we must distribute annually at least 90% of our REIT taxable income. We note that a portion of this requirement may be able to be met in future years through stock dividends, rather than cash, subject to limitations based on the value of our stock.
Our primary sources of funds are cash provided by operating activities (primarily income from loan originations and servicing), sales of and repayments from our investments, potential debt financing sources, including securitizations, and the issuance of equity securities, when feasible and appropriate.
Our primary uses of funds are the payment of interest, servicing and subservicing expenses, outstanding commitments (including margins and loan originations), other operating expenses, repayment of borrowings and hedge obligations, dividends and funding of future servicer advances. Our total cash and cash equivalents at December 31, 2023 was $1.3 billion.
The Company intends to use a mix of existing cash and available liquidity on the balance sheet, as well as additional MSR and servicer advance financing to finance the Computershare Acquisition in the amount of $720 million, which management expects to close in the first quarter of 2024. See Note 1 to our Consolidated Financial Statements for further information regarding the Computershare Acquisition. In addition, at any given time, we may be evaluating or pursuing opportunities for acquisitions and dispositions of assets, financing transactions or other transactions to enhance our liquidity position. There can be no assurance if or when any such transactions will be completed, or the terms hereof.
Our ability to utilize funds generated by the MSRs held in our servicer subsidiaries, NRM and the Mortgage Company are subject to and limited by certain regulatory requirements, including maintaining liquidity, tangible net worth and ratio of capital
103
to assets. Moreover, our ability to access and utilize cash generated from our regulated entities is an important part of our dividend paying ability. As of December 31, 2023, approximately $1.2 billion of available liquidity was held at NRM and the Mortgage Company, of which $0.7 billion were in excess of the new regulatory liquidity requirements made effective during 2023. NRM and the Mortgage Company are expected to maintain compliance with applicable liquidity and net worth requirements.
On August 17, 2022, the FHFA and Ginnie Mae released updated capital and liquidity standards for loan sellers and servicers. In regard to capital requirements, the updated standards require all loan sellers and servicers to maintain a minimum tangible net worth of $2.5 million plus 25 bps for Fannie Mae, Freddie Mac and private label servicing UPB plus 35 bps for Ginnie Mae servicing. This change aligns the existing Ginnie Mae capital requirement with the FHFA’s. In addition, the definition of tangible net worth has been changed to remove deferred tax assets, though the tangible net worth to tangible asset ratio remained unchanged at 6% or greater. In regard to liquidity requirements, the updated standards require all non-depositories to maintain base liquidity of 3.5 bps of Fannie Mae, Freddie Mac and private label servicing UPB plus 10 bps for Ginnie Mae servicing. This change is an increase in required liquidity for the Ginnie Mae balances and aligns with the FHFA’s. Furthermore, specific to FHFA, all non-banks will have to hold additional origination liquidity of 50 bps times loans held-for-sale plus pipeline loans. Large non-banks with greater than $50 billion UPB in servicing will have to hold an additional liquidity buffer of 2 bps on Fannie Mae and Freddie Mac servicing balances and 5 bps on Ginnie Mae servicing. Notwithstanding Ginnie Mae’s risk-based capital requirement, the updated standards became effective on September 30, 2023. As of December 31, 2023, Rithm Capital maintained compliance with the required capital and liquidity standards. Noncompliance with the capital and liquidity requirements can result in the FHFA and Ginnie Mae taking various remedial actions up to and including removing our ability to sell loans to and service loans on behalf of the FHFA and Ginnie Mae. Currently, Ginnie Mae’s risk-based capital requirement is expected to go into effect on December 31, 2024. The FHFA’s revised requirements are expected to increase our capital and liquidity requirement and lower our return on capital.
Currently, our primary sources of financing are secured financing agreements and secured notes and bonds payable, although we have in the past and may in the future also pursue one or more other sources of financing such as securitizations and other secured and unsecured forms of borrowing. As of December 31, 2023, we had outstanding secured financing agreements with an aggregate face amount of approximately $12.6 billion to finance our investments. The financing of our entire RMBS portfolio, which generally has 30- to 90-day terms, is subject to margin calls. Under secured financing agreements, we sell a security to a counterparty and concurrently agree to repurchase the same security at a later date for a higher specified price. The sale price represents financing proceeds and the difference between the sale and repurchase prices represents interest on the financing. The price at which the security is sold generally represents the market value of the security less a discount or “haircut,” which can range broadly. During the term of the secured financing agreement, the counterparty holds the security as collateral. If the agreement is subject to margin calls, the counterparty monitors and calculates what it estimates to be the value of the collateral during the term of the agreement. If this value declines by more than a de minimis threshold, the counterparty could require us to post additional collateral, or margin, in order to maintain the initial haircut on the collateral. This margin is typically required to be posted in the form of cash and cash equivalents. Furthermore, we may, from time to time, be a party to derivative agreements or financing arrangements that may be subject to margin calls based on the value of such instruments. In addition, $5.0 billion face amount of our MSR and Excess MSR financing is subject to mandatory monthly repayment to the extent that the outstanding balance exceeds the market value (as defined in the related agreement) of the financed asset multiplied by the contractual maximum LTV ratio. We seek to maintain adequate cash reserves and other sources of available liquidity to meet any margin calls or related requirements resulting from decreases in value related to a reasonably possible (in our opinion) change in interest rates.
Our ability to obtain borrowings and to raise future equity capital is dependent on our ability to access borrowings and the capital markets on attractive terms. We continually monitor market conditions for financing opportunities and at any given time may be entering or pursuing one or more of the transactions described above. Our senior management team has extensive long-term relationships with investment banks, brokerage firms and commercial banks, which we believe enhance our ability to source and finance asset acquisitions on attractive terms and access borrowings and the capital markets at attractive levels.
Our ability to fund our operations, meet financial obligations and finance acquisitions may be impacted by our ability to secure and maintain our secured financing agreements, credit facilities and other financing arrangements. Because secured financing agreements and credit facilities are short-term commitments of capital, lender responses to market conditions may make it more difficult for us to renew or replace, on a continuous basis, our maturing short-term borrowings and have imposed, and may continue to impose, more onerous conditions when rolling such financings. If we are not able to renew our existing facilities or arrange for new financing on terms acceptable to us, or if we default on our covenants or are otherwise unable to access funds under our financing facilities or if we are required to post more collateral or face larger haircuts, we may have to curtail our asset acquisition activities and/or dispose of assets.
104
The use of TBA dollar roll transactions generally increases our funding diversification, expands our available pool of assets and increases our overall liquidity position, as TBA contracts typically have lower implied haircuts relative to Agency RMBS pools funded with repurchase financing. TBA dollar roll transactions may also have a lower implied cost of funds than comparable repurchase funded transactions offering incremental return potential. However, if it were to become uneconomical to roll our TBA contracts into future months it may be necessary to take physical delivery of the underlying securities and fund those assets with cash or other financing sources, which could reduce our liquidity position.
If the regulatory capital requirements imposed on our lenders change, they may be required to significantly increase the cost of the financing that they provide to us. Our lenders also have revised and may continue to revise their eligibility requirements for the types of assets they are willing to finance or the terms of such financings, including haircuts and requiring additional collateral in the form of cash, based on, among other factors, the regulatory environment and their management of actual and perceived risk. Moreover, the amount of financing we receive under our secured financing agreements will be directly related to our lenders’ valuation of our assets that cover the outstanding borrowings.
With respect to the next 12 months, we expect that our cash on hand, combined with our cash flow provided by operations and our ability to roll our secured financing agreements and servicer advance financings will be sufficient to satisfy our anticipated liquidity needs with respect to our current investment portfolio, including related financings, potential margin calls, loan origination and operating expenses. Our ability to roll over short-term borrowings is critical to our liquidity outlook. We have a significant amount of near-term maturities, which we expect to be able to refinance. If we cannot repay or refinance our debt on favorable terms, we will need to seek out other sources of liquidity. While it is inherently more difficult to forecast beyond the next 12 months, we currently expect to meet our long-term liquidity requirements through our cash on hand and, if needed, additional borrowings, proceeds received from secured financing agreements and other financings, proceeds from equity offerings and the liquidation or refinancing of our assets.
These short-term and long-term expectations are forward-looking and subject to a number of uncertainties and assumptions, including those described under “—Market Considerations” as well as Part I, Item 1A. “Risk Factors.” If our assumptions about our liquidity prove to be incorrect, we could be subject to a shortfall in liquidity in the future, and such a shortfall may occur rapidly and with little or no notice, which could limit our ability to address the shortfall on a timely basis and could have a material adverse effect on our business.
Our cash flow provided by operations differs from our net income due to these primary factors: (i) the difference between (a) accretion and amortization and unrealized gains and losses recorded with respect to our investments and (b) cash received therefrom, (ii) unrealized gains and losses on our derivatives, and recorded impairments, if any, (iii) deferred taxes and (iv) principal cash flows related to held-for-sale loans, which are characterized as operating cash flows under GAAP.
105
Debt Obligations
The following table summarizes Secured Financing Agreements, Secured Notes and Bonds Payable and debt obligations related to consolidated funds:
| December 31, 2023 | December 31, 2022 | |||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Collateral | ||||||||||||||||||||||||||||||||||
| Debt Obligations/Collateral(C) | Outstanding Face Amount | Carrying Value(A) | Final Stated Maturity(B) | Weighted Average Funding Cost | Weighted Average Life (Years) | Outstanding Face | Amortized Cost Basis | Carrying Value | Weighted Average Life (Years) | Carrying Value(A) | ||||||||||||||||||||||||
| Secured Financing Agreements | ||||||||||||||||||||||||||||||||||
| Warehouse Credit Facilities-Residential Mortgage Loans(D) | $ | 1,940,295 | $ | 1,940,038 | Jan-24 to Nov-25 | 6.8 | % | 0.6 | $ | 2,201,857 | $ | 2,315,385 | $ | 2,235,311 | 21.5 | $ | 2,601,327 | |||||||||||||||||
| Warehouse Credit Facility-Mortgage Loans Receivable(E) | 1,337,010 | 1,337,010 | May-24 to Dec-25 | 8.2 | % | 1.7 | 1,610,728 | 1,609,242 | 1,609,242 | 1.2 | 1,220,662 | |||||||||||||||||||||||
| Agency RMBS or Treasuries(F) | 8,152,469 | 8,152,469 | Jan-24 to Jul-24 | 5.5 | % | 0.2 | 8,588,624 | 8,415,294 | 8,566,211 | 8.2 | 6,821,788 | |||||||||||||||||||||||
| Non-Agency RMBS(E) | 610,189 | 610,189 | Jan-24 to Oct-28 | 7.6 | % | 0.8 | 15,285,491 | 932,248 | 958,292 | 6.1 | 609,282 | |||||||||||||||||||||||
| SFR Properties(E) | 20,534 | 20,534 | Dec-24 | 8.2 | % | 1.0 | N/A | 47,433 | 47,433 | N/A | 4,677 | |||||||||||||||||||||||
| CLOs(G) | 186,378 | 183,947 | Jan-30 to Jul-35 | 6.4 | % | 8.9 | 186,378 | 184,112 | 184,112 | 8.9 | — | |||||||||||||||||||||||
| Commercial Notes Receivable | 323,452 | 317,096 | Dec-24 | 6.5 | % | 0.9 | 429,240 | 364,977 | 364,977 | N/A | — | |||||||||||||||||||||||
| Total Secured Financing Agreements | 12,570,327 | 12,561,283 | 6.1 | % | 0.6 | 11,257,736 | ||||||||||||||||||||||||||||
| Secured Notes and Bonds Payable | ||||||||||||||||||||||||||||||||||
| Excess MSRs(E) | 181,522 | 181,522 | Oct-25 | 8.7 | % | 1.8 | 60,049,904 | 235,395 | 272,308 | 6.1 | 227,596 | |||||||||||||||||||||||
| MSRs(H) | 4,807,776 | 4,800,728 | Dec-24 to Nov-27 | 7.5 | % | 1.9 | 522,025,042 | 6,367,520 | 8,340,171 | 7.5 | 4,791,543 | |||||||||||||||||||||||
| Servicer Advance Investments(I) | 278,845 | 278,042 | Mar-24 to Aug-24 | 7.5 | % | 0.2 | 314,442 | 353,113 | 367,803 | 8.2 | 318,445 | |||||||||||||||||||||||
| Servicer Advances(I) | 2,254,515 | 2,254,369 | Feb-24 to Sep-25 | 7.7 | % | 0.4 | 2,856,680 | 2,760,250 | 2,760,250 | 0.7 | 2,361,259 | |||||||||||||||||||||||
| Residential Mortgage Loans(J) | 650,000 | 650,000 | May-24 | 6.5 | % | 0.4 | 649,978 | 651,948 | 652,059 | 29.2 | 769,988 | |||||||||||||||||||||||
| Consumer Loans(K) | 1,134,666 | 1,106,974 | Jun-28 to Sep 37 | 7.0 | % | 4.2 | 1,308,774 | 1,269,872 | 1,274,005 | 1.7 | 299,498 | |||||||||||||||||||||||
| SFR Properties(L) | 833,386 | 789,174 | Mar-26 to Sep-27 | 4.1 | % | 3.3 | N/A | 952,923 | 952,923 | N/A | 817,695 | |||||||||||||||||||||||
| Mortgage Loans Receivable(M) | 524,062 | 518,998 | Jul 26 to Dec-26 | 5.7 | % | 2.8 | 578,314 | 578,314 | 578,314 | 1.0 | 512,919 | |||||||||||||||||||||||
| Secured Facility- Asset Management | 75,000 | 69,121 | Nov-25 | 8.8 | % | 1.8 | N/A | N/A | N/A | N/A | — | |||||||||||||||||||||||
| CLOs(G) | 30,458 | 30,258 | May-30 to Oct-34 | 7.1 | % | 6.7 | 30,458 | 30,425 | 30,425 | 6.7 | — | |||||||||||||||||||||||
| Total Secured Notes and Bonds Payable | 10,770,230 | 10,679,186 | 7.1 | % | 1.9 | 0 | 10,098,943 | |||||||||||||||||||||||||||
| Liabilities of Consolidated Funds(N) | ||||||||||||||||||||||||||||||||||
| Consolidated funds(O) | 222,250 | 218,157 | May-37 | 5.0 | % | 4.8 | 205,723 | N/A | 203,794 | N/A | — | |||||||||||||||||||||||
| Total / Weighted Average | $ | 23,562,807 | $ | 23,458,626 | 6.6 | % | 1.2 | $ | 21,356,679 |
(A)Net of deferred financing costs.
(B)All debt obligations with a stated maturity through the date of issuance were refinanced, extended or repaid.
(C)Includes approximately $142.3 million of associated accrued interest payable as of December 31, 2023.
(D)Includes $233.9 million which bear interest at an average fixed rate of 5.0% with the remaining having SOFR-based floating interest rates.
(E)All SOFR-based floating interest rates.
(F)All repurchase agreements have a fixed rate. Collateral carrying value includes margin deposits.
(G)All SOFR or EURIBOR-based floating interest rate.
(H)Includes $3.8 billion of MSR notes which bear interest equal to the sum of (i) a floating rate index equal to SOFR and (ii) a margin ranging from 2.5% to 3.7%; and $1.0 billion of MSR notes with fixed interest rates ranging 3.0% to 5.4%. The outstanding face amount of the collateral represents the UPB of the residential mortgage loans underlying the MSRs and MSR financing receivables securing these notes.
(I)Includes debt bearing interest equal to the sum of (i) a floating rate index equal to SOFR and (ii) a margin ranging from 1.5% to 3.7%. Collateral includes servicer advance investments, as well as servicer advances receivable related to the MSRs and MSR financing receivables owned by NRM and the Mortgage Company.
(J)Represents $650.0 million securitization backed by a revolving warehouse facility to finance newly originated first-lien, fixed- and adjustable-rate residential mortgage loans which bears interest equal to SOFR plus 1.2%. Collateral carrying value includes cash held in the securitization trust required to meet collateral requirements.
(K)Includes (i) SpringCastle debt, which is primarily composed of the following classes of asset-backed notes held by third parties: $205.2 million UPB of Class A notes with a coupon of 2.0% and $53.0 million of Class B notes with a coupon of 2.7% and (ii) $871.2 million of debt collateralized by the Marcus loans bearing interest at the sum of SOFR plus a margin of 3.0%.
(L)Includes $833.4 million of fixed rate notes which bear interest ranging from 3.5% to 7.1%.
(M)Includes $238.1 million which bear interest at an average fixed rate of 4.6% with the remaining having SOFR-based floating interest rates.
(N)Included within accrued expenses and other liabilities in the Consolidated Balance Sheets (Note 14).
106
(O)Includes $120.0 million UPB of Class A notes with a fixed coupon of 4.3%, $70.0 million UPB of Class B notes with a fixed coupon of 5.3%, $15.0 million UPB of Class C notes with a fixed coupon of 6.3% and $17.3 million UPB of Subordinated notes, held within consolidated funds (Note 21). Weighted average life is based off expected maturity.
Certain of the debt obligations included above are obligations of our consolidated subsidiaries, for which own the related collateral. In some cases, such collateral is not available to other creditors of ours.
We have margin exposure on $12.6 billion of secured financing agreements. To the extent that the value of the collateral underlying these secured financing agreements declines, we may be required to post margin, which could significantly impact our liquidity.
The following tables provide additional information regarding our short-term borrowings (dollars in thousands):
| Year Ended December 31, 2023 | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| OutstandingBalance at December 31, 2023 | Average Daily Amount Outstanding(A) | Maximum Amount Outstanding | Weighted Average Daily Interest Rate | |||||||||||
| Secured Financing Agreements | ||||||||||||||
| Agency RMBS | $ | 8,152,469 | $ | 8,395,162 | $ | 9,675,592 | 5.2 | % | ||||||
| Non-Agency RMBS | 610,189 | 1,883,834 | 2,331,053 | 7.1 | % | |||||||||
| Residential mortgage loans | 1,552,331 | 1,858,204 | 2,683,396 | 6.6 | % | |||||||||
| Mortgage loans receivable | 86,325 | 408,636 | 713,604 | 7.3 | % | |||||||||
| Secured Notes and Bonds Payable | ||||||||||||||
| MSRs | 1,544,013 | 1,265,253 | 1,778,513 | 8.1 | % | |||||||||
| Servicer advances | 2,270,418 | 2,040,154 | 2,757,347 | 4.0 | % | |||||||||
| Residential mortgage loans | 650,000 | 669,726 | 750,000 | 6.4 | % | |||||||||
| Total / weighted average | $ | 14,865,745 | $ | 16,520,969 | $ | 20,689,505 | 5.6 | % |
(A)Represents the average for the period the debt was outstanding.
| Average Daily Amount Outstanding(A) | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Three Months Ended | ||||||||||||||
| December 31, 2023 | September 30, 2023 | June 30, 2023 | March 31, 2023 | |||||||||||
| Secured Financing Agreements | ||||||||||||||
| Agency RMBS | $ | 8,833,800 | $ | 9,130,197 | $ | 7,787,408 | $ | 7,514,693 | ||||||
| Non-Agency RMBS | 618,758 | 576,820 | 592,829 | 604,806 | ||||||||||
| Residential mortgage loans and REO | 1,280,958 | 2,063,804 | 2,062,667 | 1,751,530 | ||||||||||
| Mortgage loans receivable | 100,855 | 556,952 | 425,081 | 555,018 |
(A)Represents the average for the period the debt was outstanding.
Corporate Debt
On September 16, 2020, we, as issuer, completed a private offering of $550.0 million aggregate principal amount of our 2025 Senior Notes. Interest on the 2025 Senior Notes accrue at the rate of 6.250% per annum with interest payable semi-annually in arrears on each April 15 and October 15, commencing on April 15, 2021. Net proceeds from the offering were approximately $544.5 million, after deducting the initial purchasers’ discounts and commissions and estimated offering expenses payable by us.
The 2025 Senior Notes mature on October 15, 2025. The notes became redeemable at any time and from time to time, on or after October 15, 2022. The Company may redeem the notes in 2024 or thereafter at a fixed redemption price of 100%.
For additional information on our debt activities, see Note 19 to our Consolidated Financial Statements.
107
Maturities
Our debt obligations as of December 31, 2023, as summarized in Note 19 to our Consolidated Financial Statements, had contractual maturities as follows (in thousands):
| Year Ending | Nonrecourse(A) | Recourse(B) | Total | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | $ | 3,726,128 | $ | 12,050,512 | $ | 15,776,640 | |||||
| 2025 | 287,753 | 3,724,031 | 4,011,784 | ||||||||
| 2026 | — | 1,595,894 | 1,595,894 | ||||||||
| 2027 | 734,737 | 420,000 | 1,154,737 | ||||||||
| 2028 and thereafter | 1,573,752 | — | 1,573,752 | ||||||||
| $ | 6,322,370 | $ | 17,790,437 | $ | 24,112,807 |
(A)Includes secured financing agreements, secured notes and bonds payable, and unsecured notes net of issuance costs of $0.9 billion, $5.2 billion, and $0.2 billion, respectively.
(B)Includes secured financing agreements, secured notes and bonds payable, and unsecured notes net of issuance costs of $11.7 billion, $5.6 billion, and $0.5 billion, respectively.
The weighted average differences between the fair value of the assets and the face amount of available financing for the Agency RMBS repurchase agreements (including amounts related to trades receivables and treasury securities) and Non-Agency RMBS repurchase agreements were 4.8% and 36.3%, respectively, and for residential mortgage loans was 13.2% during the year ended December 31, 2023.
Borrowing Capacity
The following table summarizes our borrowing capacity as of December 31, 2023 (in thousands):
| Debt Obligations / Collateral | Borrowing Capacity | Balance Outstanding | Available Financing(A) | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Secured Financing Agreements | |||||||||||||
| Residential mortgage loans, mortgage loans receivable, SFR, and commercial notes receivable | $ | 6,433,613 | $ | 2,200,908 | $ | 4,232,705 | |||||||
| Loan origination | 5,246,552 | 1,420,382 | 3,826,170 | ||||||||||
| CLOs | 320,810 | 186,378 | 134,432 | ||||||||||
| Secured Notes and Bonds Payable | |||||||||||||
| Excess MSRs | 286,380 | 181,521 | 104,859 | ||||||||||
| MSRs | 5,997,814 | 4,807,776 | 1,190,038 | ||||||||||
| Servicer advances | 3,805,000 | 2,533,360 | 1,271,640 | ||||||||||
| SFR | 296,762 | 195,411 | 101,351 | ||||||||||
| Consolidated funds | 52,500 | — | $ | 52,500 | |||||||||
| $ | 22,439,431 | $ | 11,525,736 | $ | 10,913,695 |
(A)Although available financing is uncommitted, our unused borrowing capacity is available to us if we have additional eligible collateral to pledge and meet other borrowing conditions as set forth in the applicable agreements, including any applicable advance rate.
Covenants
Certain of the debt obligations are subject to customary loan covenants and event of default provisions, including event of default provisions triggered by certain specified declines in our equity or failure to maintain a specified tangible net worth, liquidity or indebtedness to tangible net worth ratio. We were in compliance with all of our debt covenants as of December 31, 2023.
108
Stockholders’ Equity
Preferred Stock
Pursuant to our certificate of incorporation, we are authorized to designate and issue up to 100.0 million shares of preferred stock, par value of $0.01 per share, in one or more classes or series.
The following table summarizes preferred shares:
| Number of Shares | Liquidation Preference(A) | Dividends Declared per Share | ||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, | Year Ended December 31, | |||||||||||||||||||||||||||||||
| Series | 2023 | 2022 | 2023 | 2022 | Issuance Discount | Carrying Value(B) | 2023 | 2022 | 2021 | |||||||||||||||||||||||
| Series A, 7.50% issued July 2019(C) | 6,200 | 6,200 | $ | 155,002 | $ | 155,002 | 3.15 | % | $ | 149,822 | $ | 1.88 | $ | 1.88 | $ | 1.88 | ||||||||||||||||
| Series B, 7.125% issued August 2019(C) | 11,261 | 11,261 | 281,518 | $ | 281,518 | 3.15 | % | 272,654 | 1.78 | 1.78 | 1.78 | |||||||||||||||||||||
| Series C, 6.375% issued February 2020(C) | 15,903 | 15,903 | 397,584 | $ | 397,584 | 3.15 | % | 385,289 | 1.59 | 1.59 | 1.59 | |||||||||||||||||||||
| Series D, 7.00% issued September 2021(D) | 18,600 | 18,600 | 465,000 | $ | 465,000 | 3.15 | % | 449,489 | 1.75 | 1.75 | 0.72 | |||||||||||||||||||||
| Total | 51,964 | 51,964 | $ | 1,299,104 | $ | 1,299,104 | $ | 1,257,254 | $ | 7.00 | $ | 7.00 | $ | 5.97 |
(A)Each series has a liquidation preference of $25.00 per share.
(B)Carrying value reflects par value less discount and issuance costs.
(C)Fixed-to-floating rate cumulative redeemable preferred.
(D)Fixed-rate reset cumulative redeemable preferred.
Our Series A, Series B, Series C and 7.00% Fixed-to-Floating Rate Cumulative Redeemable Preferred Stock (“Series D”) rank senior to all classes or series of our common stock and to all other equity securities issued by us that expressly indicate are subordinated to the Series A, Series B, Series C and Series D with respect to rights to the payment of dividends and the distribution of assets upon our liquidation, dissolution or winding up. Our Series A, Series B, Series C and Series D have no stated maturity, are not subject to any sinking fund or mandatory redemption and rank on parity with each other. Under certain circumstances upon a change of control, our Series A, Series B, Series C and Series D are convertible to shares of our common stock.
From and including the date of original issue, July 2, 2019, August 15, 2019, February 14, 2020 and September 17, 2021 but excluding August 15, 2024, August 15, 2024, February 15, 2025 and November 15, 2026, holders of shares of our Series A, Series B, Series C and Series D are entitled to receive cumulative cash dividends at a rate of 7.50%, 7.125%, 6.375% and 7.00% per annum of the $25.00 liquidation preference per share (equivalent to $1.875, $1.781, $1.594 and $1.750 per annum per share), respectively, and from and including August 15, 2024, August 15, 2024 and February 15, 2025, at a floating rate per annum which is determined pursuant to the USD-LIBOR cessation fallback language in the Certificate of Designations for each of our Series A, Series B and Series C. Holders of shares of our Series D, from and including November 15, 2026, are entitled to receive cumulative cash dividends based on the five-year Treasury rate plus a spread of 6.223%. Dividends for the Series A, Series B, Series C and Series D are payable quarterly in arrears on or about the 15th day of each February, May, August and November.
The Series A and Series B will not be redeemable before August 15, 2024, the Series C will not be redeemable before February 15, 2025, and the Series D will not be redeemable before November 15, 2026, except under certain limited circumstances intended to preserve our qualification as a REIT for U.S. federal income tax purposes or upon the occurrence of a Change of Control (as defined in the Certificate of Designations). On or after August 15, 2024, for the Series A and Series B, February 15, 2025 for the Series C and November 15, 2026 for the Series D, we may, at our option, upon not less than 30 nor more than 60 days’ written notice, redeem the Series A, Series B, Series C and Series D in whole or in part, at any time or from time to time, for cash at a redemption price of $25.00 per share, plus any accumulated and unpaid dividends thereon (whether or not authorized or declared) to, but excluding, the redemption date, without interest.
We may from time to time seek to repurchase our outstanding preferred stock, through open market purchases, privately negotiated transactions or otherwise. Such repurchases, if any, will depend on prevailing market conditions, our liquidity requirements, contractual restrictions and other factors.
Additionally, in connection with the phase out of LIBOR that occurred in 2023, we do not currently intend to amend any of our Series A, Series B or Series C to change the existing USD-LIBOR cessation fallback language. Consequently, higher interest rates on dividends paid on our preferred stock that reset to floating rates would adversely affect our cash flows.
109
Common Stock
Our certificate of incorporation authorizes 2.0 billion shares of common stock, par value $0.01 per share.
On August 5, 2022, we entered into a Distribution Agreement to sell shares of our common stock, par value $0.01 per share, having an aggregate offering price of up to $500.0 million, from time to time, through an “at-the-market” equity offering program (the “ATM Program”). No share issuances were made during the year ended December 31, 2023 under the ATM Program.
In December 2022, Rithm Capital’s board of directors authorized the repurchase of up to $200.0 million of its common stock and $100.0 million of its preferred stock through December 31, 2023. On February 5, 2024, our board of directors renewed the stock repurchase program, authorizing the repurchase of up to $200.0 million of our common stock and $100.0 million of our preferred stock for the period from January 1, 2024 through December 31, 2024. The objective of the stock repurchase program is to seek flexibility to return capital when deemed accretive to shareholders. Repurchases may be made from time to time through open market purchases or privately negotiated transactions, pursuant to one or more plans established pursuant to Rule 10b5-1 under the Exchange Act or by means of one or more tender offers, in each case, as permitted by securities laws and other legal requirements. During the year ended December 31, 2023, we did not repurchase any shares of our common stock or our preferred stock.
Purchases and sales of Rithm Capital’s securities by the Company’s officers and directors are subject to the Rithm Capital Corp. Insider Trading Compliance Policy.
The following table summarizes outstanding options as of December 31, 2023:
| Held by our Former Manager | 21,471,990 |
|---|---|
| Issued to the independent directors | 2,000 |
| Total | 21,473,990 |
As of December 31, 2023, outstanding options had a weighted average exercise price of $13.26.
Common Dividends
We are organized and intend to conduct our operations to qualify as a REIT for U.S. federal income tax purposes. We intend to make regular quarterly distributions to holders of our common stock. U.S. federal income tax law generally requires that a REIT distribute annually at least 90% of its REIT taxable income, without regard to the deduction for dividends paid and excluding net capital gains, and that it pay tax at regular corporate rates to the extent that it annually distributes less than 100% of its taxable income. We intend to make regular quarterly distributions of our taxable income to holders of our common stock out of assets legally available for this purpose, if and to the extent authorized by our board of directors. Before we pay any dividend, whether for U.S. federal income tax purposes or otherwise, we must first meet both our operating requirements and debt service on our secured financing agreements and other debt payable. If our cash available for distribution is less than our taxable income, we could be required to sell assets or raise capital to make cash distributions or we may make a portion of the required distribution in the form of a taxable stock distribution or distribution of debt securities.
We make distributions based on a number of factors, including an estimate of taxable earnings per common share. Dividends distributed and taxable and GAAP earnings will typically differ due to items such as fair value adjustments, differences in premium amortization and discount accretion, other differences in method of accounting, non-deductible general and administrative expenses, taxable income arising from certain modifications of debt instruments and investments held in TRSs. Our quarterly dividend per share may be substantially different than our quarterly taxable earnings and GAAP earnings per share.
We will continue to monitor market conditions and the potential impact the ongoing volatility and uncertainty may have on our business. Our board of directors will continue to evaluate the payment of dividends as market conditions evolve, and no definitive determination has been made at this time. While the terms and timing of the approval and declaration of cash dividends, if any, on shares of our capital stock is at the sole discretion of our board of directors and we cannot predict how market conditions may evolve, we intend to distribute to our stockholders an amount equal to at least 90% of our REIT taxable
110
income determined before applying the deduction for dividends paid and by excluding net capital gains consistent with our intention to maintain our qualification as a REIT under the Code.
The following table summarizes common dividends declared for the periods presented:
| Common Dividends Declared for the Period Ended | Paid/Payable | Amount Per Share | ||
|---|---|---|---|---|
| December 31, 2022 | January 2023 | 0.25 | ||
| March 31, 2023 | April 2023 | 0.25 | ||
| June 30, 2023 | July 2023 | 0.25 | ||
| September 30, 2023 | October 2023 | 0.25 | ||
| December 31, 2023 | January 2024 | 0.25 |
Cash Flows
The following table summarizes changes to our cash, cash equivalents and restricted cash for the periods presented:
| For the Year Ended December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | Increase (Decrease) | |||||||||
| Beginning of period — cash, cash equivalents and restricted cash | $ | 1,617,634 | $ | 1,528,442 | $ | 89,192 | |||||
| Net cash provided by (used in) operating activities | 1,101,554 | 6,874,063 | (5,772,509) | ||||||||
| Net cash provided by (used in) investing activities | 252,518 | 198,253 | 54,265 | ||||||||
| Net cash provided by (used in) financing activities | (1,298,887) | (6,983,124) | 5,684,237 | ||||||||
| Net increase (decrease) in cash, cash equivalents and restricted cash | 55,185 | 89,192 | (34,007) | ||||||||
| End of period — cash, cash equivalents and restricted cash | $ | 1,672,819 | $ | 1,617,634 | $ | 55,185 |
Operating Activities
Net cash provided by (used in) operating activities were approximately $1.1 billion and $6.9 billion for the years ended December 31, 2023 and 2022, respectively. Operating cash inflows for the year ended December 31, 2023 primarily consist of proceeds from sales and principal repayments of purchased residential mortgage loans, held-for-sale, servicing fees received, net interest income received and net recoveries of servicer advances receivable. Operating cash outflows primarily consist of purchases of residential mortgage loans, held-for-sale, loan originations, compensation and benefits, general and administrative expenses and subservicing fees paid.
Investing Activities
Net cash provided by (used in) investing activities were approximately $0.3 billion and $0.2 billion for the years ended December 31, 2023 and 2022, respectively. Investing activities primarily consist of cash paid for real estate securities, U.S. Treasury Bills, the funding of servicer advance investments net of principal repayments from servicer advance investments, MSRs, real estate securities, loans, consumer loans and net settlement of derivatives, proceeds from the sale of real estate securities, as well as the Sculptor Acquisition, net of cash acquired.
Financing Activities
Net cash provided by (used in) financing activities were approximately $(1.3) billion and $(7.0) billion for the years ended December 31, 2023 and 2022, respectively. Financing activities primarily consist of borrowings net of repayments under debt obligations, margin deposits net of returns, and payment of dividends.
111
INTEREST RATE, CREDIT AND SPREAD RISK
We are subject to interest rate, credit and spread risk with respect to our investments. These risks are further described in “Quantitative and Qualitative Disclosures About Market Risk.”
OFF-BALANCE SHEET ARRANGEMENTS
We have material off-balance sheet arrangements related to our non-consolidated securitizations of residential mortgage loans treated as sales in which we retained certain interests. We believe that these off-balance sheet structures presented the most efficient and least expensive form of financing for these assets at the time they were entered and represented the most common market-accepted method for financing such assets. Our exposure to credit losses related to these non-recourse, off-balance sheet financings is limited to $1.0 billion. As of December 31, 2023, there was $10.9 billion in total outstanding UPB of residential mortgage loans underlying such securitization trusts that represent off-balance sheet financings.
We have material off-balance sheet arrangements related to our asset management business non-consolidated securitizations. The Company’s involvement in these off-balance sheet arrangements is generally limited to providing asset management services and, in certain cases, investments in the non-consolidated entities. As of December 31, 2023, our maximum exposure to loss of $821.3 million represents the potential loss of current investments or income and fees receivables from these entities, as well as the obligation to repay unearned revenues, primarily incentive income subject to clawback, in the event of any future fund losses, as well as unfunded commitments to certain funds. The Company does not provide, nor is it required to provide, any type of non-contractual financial or other support beyond its share of capital commitments.
We are party to mortgage loan participation purchase and sale agreements, pursuant to which we have access to uncommitted facilities that provide liquidity for recently sold MBS up to the MBS settlement date. These facilities, which we refer to as gestation facilities, are a component of our financing strategy and are off-balance sheet arrangements.
TBA dollar roll transactions represent a form of off-balance sheet financing accounted for as derivative instruments. In a TBA dollar roll transaction, we do not intend to take physical delivery of the underlying agency MBS and will generally enter into an offsetting position and net settle the paired-off positions in cash. However, under certain market conditions, it may be uneconomical for us to roll our TBA contracts into future months and we may need to take or make physical delivery of the underlying securities. If we were required to take physical delivery to settle a long TBA contract, we would have to fund our total purchase commitment with cash or other financing sources and our liquidity position could be negatively impacted.
As of December 31, 2023, we did not have any other commitments or obligations, including contingent obligations, arising from arrangements with unconsolidated entities or persons that have or are reasonably likely to have a material current or future effect on our financial condition, changes in financial condition, revenues or expenses, results of operations, liquidity, cash requirements or capital resources.
CONTRACTUAL OBLIGATIONS
As of December 31, 2023, we had the following material contractual obligations:
| Contract | Terms | |
|---|---|---|
| Debt Obligations | ||
| Secured Financing Agreements | Described under Note 19 to our Consolidated Financial Statements. | |
| Secured Notes and Bonds Payable | Described under Note 19 to our Consolidated Financial Statements. | |
| Unsecured Senior Notes | Described under Note 19 to our Consolidated Financial Statements. | |
| Other Contractual Obligations | ||
| Lease Liability | Described under Note 17 to our Consolidated Financial Statements. | |
| Interest Rate Swaps | Described under Note 18 to our Consolidated Financial Statements. |
See Note 23 and Note 27 to our Consolidated Financial Statements for information regarding commitments and material contracts entered into subsequent to December 31, 2023, if any. As described in Note 23, we have committed to purchase certain future servicer advances. The actual amount of future advances is subject to significant uncertainty. However, we currently expect that net recoveries of servicer advances will exceed net fundings for the foreseeable future. This expectation is
112
based on judgments, estimates and assumptions, all of which are subject to significant uncertainty. In addition, the Consumer Loan Companies have invested in loans with an aggregate of $176.6 million of unfunded and available revolving credit privileges as of December 31, 2023. However, under the terms of these loans, requests for draws may be denied and unfunded availability may be terminated at management’s discretion. Lastly, each of Genesis and Rithm Capital had commitments to fund up to $591.5 million and $3.6 million, respectively, of additional advances on existing mortgage loans as of December 31, 2023. These commitments are generally subject to loan agreements with covenants regarding the financial performance of the customer and other terms regarding advances that must be met before Genesis and Rithm Capital fund the commitment.
INFLATION
Virtually all of our assets and liabilities are financial in nature. As a result, interest rates and other factors affect our performance more so than inflation, although inflation rates can often have a meaningful influence over the direction of interest rates. Furthermore, our financial statements are prepared in accordance with GAAP and our distributions are determined by our board of directors primarily based on our taxable income, and, in each case, our activities and balance sheet are measured with reference to historical cost and/or fair market value without considering inflation. See “Quantitative and Qualitative Disclosures About Market Risk—Interest Rate Risk.”
FY 2022 10-K MD&A
SEC filing source: 0001556593-23-000012.
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Management’s discussion and analysis of financial condition and results of operations should be read in conjunction with the Consolidated Financial Statements and notes thereto, and with Part I, Item 1A, “Risk Factors.”
Management’s discussion and analysis of financial condition and results of operations is intended to allow readers to view our business from management’s perspective by (i) providing material information relevant to an assessment of our financial condition and results of operations, including an evaluation of the amount and certainty of cash flows from operations and from outside sources, (ii) focusing the discussion on material events and uncertainties known to management that are reasonably likely to cause reported financial information not to be indicative of future operating results or future financial condition, including descriptions and amounts of matters that are reasonably likely, based on management’s assessment, to have a material impact on future operations and (iii) discussing the financial statements and other statistical data management believes will enhance the reader’s understanding of our financial condition, changes in financial condition, cash flows and results of operations.
This section generally discusses 2022 and 2021 items and year-to-year comparisons between 2022 and 2021. Discussions of 2021 items and year-to-year comparisons between 2021 and 2020 that are not included in this Form 10-K can be found in “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in Part II, Item 7 of our Annual Report on Form 10-K for the fiscal year ended December 31, 2021.
COMPANY OVERVIEW
Rithm Capital is an investment manager that operates a vertically integrated mortgage platform and invests in real estate and related opportunities. We are structured as an internally managed REIT for U.S. federal income tax purposes. We seek to generate long-term value for our investors by using our investment expertise to identify, manage and invest in real estate related assets, including operating companies, that offer attractive risk-adjusted returns. Our investment strategy also involves opportunistically pursuing acquisitions and seeking to establish strategic partnerships that we believe enable us to maximize the value of our investments by offering products and services to customers, servicers and other parties through the lifecycle of transactions that affect each mortgage loan and underlying residential property or collateral. For more information about our investment guidelines, see “—Investment Guidelines.”
Our portfolio is currently composed of mortgage servicing rights, mortgage origination and servicing companies (including ancillary mortgage services businesses), residential mortgage-backed securities, single-family rental properties, mortgage loans, consumer loans and other opportunistic investments. We conduct our business through the following segments: Origination, Servicing, MSR Related Investments, Residential Securities, Properties and Loans, Consumer Loans and Mortgage Loans Receivable. Within our portfolio, we target complementary assets that generate stable long-term cash flows and employ conservative capital structures in an effort to generate returns across different interest rate environments. Our investment approach and capital allocation decisions combine a focus on asset selection, relative value, and risk management, taking into consideration available financing, and other relevant macroeconomic factors. In our efforts to identify and invest in target assets, we compete with banks, other REITs, non-bank mortgage lenders and servicers, private equity firms, alternative assets managers, hedge funds and other large financial services companies. In the face of this competition, the experience of members of our management team and dedicated investment professionals provide us with a competitive advantage when pursuing attractive investment opportunities.
Our investments in operating entities include our mortgage origination and servicing subsidiaries, Newrez and Caliber, and special servicing divisions, as well as investments in related businesses. Our residential mortgage origination business sources and originates loans through four distinct channels: Direct to Consumer, Retail, Wholesale and Correspondent. Our servicing platforms offer our subsidiaries and third-party clients performing and special servicing capabilities. Within our operating entities, we also have a title company called Avenue 365 and an appraisal company called eStreet. We also have investments in Guardian and non-controlling interest in, and partnerships with, Covius and other entities that provide services that support the mortgage and housing industries. Lastly, in 2021, we acquired Genesis, a provider of mortgage loans to developers of new construction, renovation and rental to hold projects. Our acquisition of Genesis has bolstered and complemented our existing business strategy.
We seek to protect book value and the value of our assets by actively managing and hedging our portfolio. Diversification of our overall portfolio, including our portfolio assets and operating entities, and a variety of hedging strategies help contribute to
63
book value stability. Both our portfolio composition (inclusive of long and short duration instruments and various operating businesses) and specific hedging instruments (including Agency MBS TBAs, interest rate swaps and others) are employed to mitigate book value volatility. We believe that the actions we have taken over the past number of years to diversify and grow our portfolio have allowed us to operate efficiently and perform dynamically across economic conditions.
We also seek to protect our assets and reduce the impact of prepayments on our MSRs and Excess MSR investments through own recapture efforts and agreements with our subservicers. Under our agreements with subservicers, Rithm Capital is generally entitled to the MSRs or a pro rata interest in the Excess MSRs on any initial or subsequent refinancing of loans relating to MSRs and Excess MSRs subserviced or serviced by PHH, LoanCare, Flagstar, Mr. Cooper, Valon, or SLS.
As of December 31, 2022, we had $32.5 billion in total assets and 5,763 employees, including those individuals employed by our operating entities.
We have elected to be treated as a REIT for U.S. federal income tax purposes. Rithm Capital became a publicly-traded entity on May 15, 2013.
INTERNALIZATION OF MANAGEMENT
On June 17, 2022, we entered into definitive agreements with the Former Manager to internalize our management function. As part of the termination of the existing Management Agreement, we agreed to pay $400.0 million (subject to certain adjustments) to the Former Manager. Following the Internalization, we no longer pay a management or incentive fee to the Former Manager.
In connection with the termination of the Management Agreement, we entered into a Transition Services Agreement with the Former Manager (the “Transition Services Agreement”) in order to facilitate the transition of management functions and operations through the earliest to occur of (i) the date on which no remaining service is to be provided under the Transition Services Agreement or (ii) December 31, 2022. Under the Transition Services Agreement, the Former Manager provided (or caused to be provided), at cost, all of the services it was previously providing to us immediately prior to the Effective Date (“Transition Services”). The Former Manager ceased providing Transition Services as of December 31, 2022 in accordance with the Transition Services Agreement. The Transition Services primarily included information technology, legal, regulatory compliance, tax and accounting services. The Transition Services were provided for a fee intended to be equal to the Former Manager’s cost of providing the Transition Services, including the allocated cost of, among other things, overhead, employee wages and compensation and actually incurred out-of-pocket expenses and were invoiced on a monthly basis. We incurred $4.9 million in costs for Transition Services for the year ended December 31, 2022 and these costs are reported in General and Administrative expense in the Consolidated Statements of Income.
BOOK VALUE PER COMMON SHARE
The following table summarizes the calculation of book value per common share:
| $ in thousands except per share amounts | December 31, 2022 | September 30, 2022 | June 30, 2022 | March 31, 2022 | December 31, 2021 | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total equity | $ | 7,010,068 | $ | 7,061,626 | $ | 7,062,998 | $ | 7,184,712 | $ | 6,669,380 | ||||||||
| Less: Preferred Stock Series A, B, C and D | 1,257,254 | 1,258,667 | 1,258,667 | 1,258,667 | 1,262,481 | |||||||||||||
| Less: Noncontrolling interests of consolidated subsidiaries | 67,067 | 71,055 | 69,171 | 62,078 | 65,348 | |||||||||||||
| Total equity attributable to common stock | $ | 5,685,747 | $ | 5,731,904 | $ | 5,735,160 | $ | 5,863,967 | $ | 5,341,551 | ||||||||
| Common stock outstanding | 473,715,100 | 473,715,100 | 466,856,753 | 466,786,526 | 466,758,266 | |||||||||||||
| Book value per common share | $ | 12.00 | $ | 12.10 | $ | 12.28 | $ | 12.56 | $ | 11.44 |
Refer to Item 7A. “Quantitative and Qualitative Disclosures About Market Risk” for interest rate risk and its impact on fair value.
MARKET CONSIDERATIONS
Summary
64
Economic data and indicators regarding the overall financial health and condition of the U.S. for 2022 were mixed. On one hand, the U.S. economy showed resilience in the face of persistent COVID-19 pandemic-related economic headwinds bolstered by the combination of a strong rebound in real gross domestic product (“GDP”) in the second half of 2022 and tight labor markets, with the unemployment rate returning to the pre-COVID-19 pandemic and half-century low. In addition, widespread vaccination and less lethal strains of COVID-19 led to lower fatality rates, allowing the U.S. to move back toward normal economic activity. However, ongoing supply chain disruptions, the lingering effect of fiscal stimulus and the war in Ukraine caused inflation to surge to its highest level in 40 years. In response, the Federal Reserve tightened rates, triggering sharp selloffs in both fixed income and equity markets. With respect to the housing market, market corrections continued to accelerate in the second half of 2022 due to depressed demand from rapidly rising mortgage rates and elevated home prices.
Looking beyond 2022, while supply-chain disruptions have been easing, wage growth is beginning to slow. In addition, the U.S. and global economic growth continues to be threatened by the ongoing war in Ukraine, financial uncertainty in several major international economies, and renewed supply-chain disruptions due to resurgence of the COVID-19 pandemic in parts of Asia, all of which may lead to subpar growth or even a modest recession in 2023.
Labor Markets
The recovery of the U.S. labor market from the depths of the COVID-19 pandemic has been historic. In a little more than two years, the economy has recovered all jobs lost during the 2021 recession, and the unemployment rate remains near 50-year lows—as of December 31, 2022, the unemployment rate was 3.5%. Although the gap between labor supply and demand remains significant, there have been some signs of easing with the labor force participation rate trending higher and labor demand starting to soften toward the end of 2022. Even so, the demand for labor currently hovers near record highs.
Prices
In nearly every advanced economy, including in the U.S., inflation throughout 2022 rose to a level higher than historic averages, putting pressure on individuals, businesses and the stability of economies. Inflation has been primarily driven by supply being insufficient to meet demand and largely attributable to the aftereffects of the COVID-19 pandemic, including the ongoing supply chain issues which have created bottlenecks for specific goods. Additionally, the war in Ukraine has added ongoing upward pressure on energy and food costs.
Housing Market
Starting in the second quarter of 2022, the correction observed in housing markets became more pronounced throughout the remainder of the year as rising mortgage rates and elevated house prices significantly curtailed demand. Since the start of 2022, existing and new home sales have trended lower; existing home sales—which account for substantially all home sales—declined 17% year over year. Given falling sales, inventories of homes available for sale have risen from all-time lows.
Measured with a lag, house prices remain elevated after accelerating sharply over the past two years. Nonetheless, house prices have slowed during 2022 as demand has declined. The Case-Shiller national house price index—which measures sales prices of existing homes—was up 7.7% over the year ended in November 2022, slowing markedly from the 18.9% advance of the year through November 2021. Similarly, the FHFA house price index was up 8.2% over the year ended in November 2022, down from 17.0% pace during the previous year through November 2021. Meanwhile, new construction starts and permits for future starts weakened further in 2022. Single-family housing starts dropped 21.8% year over year. Single-family permits also were down, decreasing 29.9% compared to 2021.
The National Association of Home Builders’ housing market index dropped to 31 in December 2022 on a preliminary basis, less than half the level of 84 at the end of 2021, suggesting that home builder sentiment has deteriorated sharply in the wake of higher mortgage rates and rising materials costs.
As of January 2023, the MBA estimated total U.S. origination volume for 2022 was $2.2 trillion, down from an estimated $4.4 trillion, or 49%, in 2021. Furthermore, 30% of 2022 activity was related to refinance volume, a decline from 58% in 2021. Looking forward, the MBA forecasts origination volumes to decline in 2023 to $1.9 trillion before increasing to $2.3 trillion in 2024. Furthermore, refinance activity for 2023 and 2024 is forecasted to be 24% and 28%, respectively. With respect to the purchase market, despite rising mortgage rates leading to a drop in refinances, the economy is expected to continue supporting an increase in home sales in 2023 largely driven by continued shortages of construction materials, buildable lots and other inputs. The MBA views 2023 as predominantly a purchase market.
65
The market conditions discussed above influence our investment strategy and results, many of which have been impacted since mid-March 2020 by the COVID-19 pandemic as well as the other events such as the war in Ukraine beginning in February of 2022.
The following table summarizes the annualized GDP growth rate:
| Three Months Ended | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, 2022 | September 30, 2022 | June 30, 2022 | March 31, 2022 | December 31, 2021 | |||||||||
| Real GDP | 2.9%(A) | 3.2 | % | (0.6) | % | (1.6) | % | 6.9 | % |
(A)Annualized rate based on the advance estimate.
The following table summarizes the U.S. unemployment rate according to the U.S. Department of Labor:
| December 31, 2022 | September 30, 2022 | June 30, 2022 | March 31, 2022 | December 31, 2021 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Unemployment rate | 3.5 | % | 3.5 | % | 3.6 | % | 3.6 | % | 3.9 | % |
The following table summarizes the 10-year Treasury rate and the 30-year fixed mortgage rates:
| December 31, 2022 | September 30, 2022 | June 30, 2022 | March 31, 2022 | December 31, 2021 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 10-year U.S. Treasury rate | 3.9 | % | 3.8 | % | 3.0 | % | 2.3 | % | 1.5 | % | ||||
| 30-year fixed mortgage rate | 6.4 | % | 6.7 | % | 5.7 | % | 4.7 | % | 3.1 | % |
Since May 2022, in response to the inflationary pressures, the Federal Reserve has rapidly raised interest rates and indicated it anticipates further interest rate increases. Rising interest rates would result in increased interest expense on our outstanding variable rate and future variable and fixed rate debt, thereby adversely affecting cash flow and our ability to service our indebtedness and pay distributions. In addition, in the event of a significant rising interest rate environment and/or economic downturn, loan and collateral defaults may increase and result in credit losses that would adversely affect our liquidity and operating results. Additionally, higher interest rates on dividends paid on certain of our preferred stock that reset to floating rates would adversely affect our cash flows.
We believe the estimates and assumptions underlying our consolidated financial statements are reasonable and supportable based on the information available as of December 31, 2022; however, uncertainty related to market volatility and inflationary pressures, the ultimate impact of the COVID-19 pandemic, as well as the geopolitical risks associated with the war in Ukraine will have on the global economy generally, and our business in particular, makes any estimates and assumptions as of December 31, 2022 inherently less certain than they would be absent the current economic environment, potential impacts of the COVID-19 pandemic and the ongoing war in Ukraine. Actual results may materially differ from those estimates. Market volatility and inflationary pressures, the COVID-19 pandemic, and the war in Ukraine and their impact on the current financial, economic and capital markets environment, and future developments in these and other areas present uncertainty and risk with respect to our financial condition, results of operations, liquidity and ability to pay distributions.
CHANGES TO LIBOR
LIBOR is used extensively in the U.S. and globally as a “benchmark” or “reference rate” for various commercial and financial contracts, including corporate and municipal bonds and loans, floating rate mortgages, asset-backed securities, consumer loans, and interest rate swaps and other derivatives. It had been expected that a number of private-sector banks currently reporting information used to set LIBOR would stop doing so after 2021 when their current reporting commitment ends, which would either cause LIBOR to stop publication immediately or cause LIBOR’s regulator to determine that its quality has degraded to the degree that it is no longer representative of its underlying market. On March 5, 2021, Intercontinental Exchange Inc. (“ICE”) announced that ICE Benchmark Administration Limited, the administrator of LIBOR, intends to stop publication of the majority of USD-LIBOR tenors (overnight, 1-, 3-, 6-, and 12-month) on June 30, 2023. On January 1, 2022, ICE discontinued the publication of the 1-week and 2-month tenors of USD-LIBOR. In the U.S., the Alternative Reference Rates Committee (“ARRC”) has identified the SOFR as its preferred alternative rate for U.S. dollar-based LIBOR. SOFR is a measure of the cost of borrowing cash overnight, collateralized by U.S. Treasury securities, and is based on directly observable U.S. Treasury-backed repurchase transactions. However, some market participants are still evaluating what convention of SOFR will be adopted for various types of financial instruments and securitization vehicles. For example, the mortgage and derivatives markets have adopted the daily compounded and paid in arrears SOFR convention. In contrast, GSEs, such as Fannie Mae and
66
Freddie Mac, have begun issuing adjustable rate mortgages and mortgage-backed securities indexed to the 30-, 90-, and 180-day Average SOFR rates published by the Federal Reserve Bank of New York as well as term SOFR rates in the future.
We have material contracts that are indexed to USD-LIBOR and are monitoring this activity, evaluating the related risks and our exposure, and adding alternative language to contracts, where necessary. Certain contracts, such as interest rate swaps, have an orderly market transition already in process. However, it is not possible to predict the effect of any of these developments, and any future initiatives to regulate, reform or change the manner of administration of LIBOR could result in adverse consequences to the rate of interest payable and receivable on, market value of and market liquidity for LIBOR-based financial instruments. We do not currently intend to amend our 7.50% Series A-, 7.125% Series B-, 6.375% Series C- Fixed-to-Floating Rate Cumulative Redeemable Preferred Stock to change the existing USD-LIBOR cessation fallback language.
The Financial Accounting Standards Board has issued accounting guidance that provides optional expedients and exceptions to contracts, hedging relationships and other transactions impacted by LIBOR transition if certain criteria are met. The guidance can be applied as of January 1, 2020. In preparation for the phase-out of LIBOR, the Company has adopted and implemented the SOFR index for its Freddie Mac and Fannie Mae adjustable-rate mortgages. For debt facilities that do not mature prior to the phase-out of LIBOR, the Company adopted the allowable contract modification relief optional expedient and has begun amending terms to transition to an alternative benchmark. During the year ended December 31, 2022, new and renewed facilities began adopting the SOFR index, while other facilities early adopted and transitioned to the SOFR index.
OUR PORTFOLIO
Our portfolio, as of December 31, 2022, is composed of servicing and origination, including our subsidiary operating entities, residential securities and loans and other investments, as described in more detail below (dollars in thousands).
| Origination and Servicing | Residential Securities, Properties and Loans | ||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Origination | Servicing | MSR Related Investments | Total Origination and Servicing | Real Estate Securities | Properties and Residential Mortgage Loans | Consumer Loans | Mortgage Loans Receivable | Corporate | Total | ||||||||||||||||||||||||||||||
| 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 |
Operating Investments
Origination
Our origination business operates within our Mortgage Company. We have a multi-channel lending platform, offering purchase and refinance loan products. We originate loans through our Retail channel, provide refinance opportunities to eligible existing servicing customers through our Direct to Consumer channel, and purchase originated loans through our Wholesale and Correspondent channels. We originate or purchase residential mortgage loans conforming to the underwriting standards of the Agencies, government-insured residential mortgage loans which are insured by the FHA, VA and USDA, and Non-Agency and non-QM loans, through our SMART Loan Series. Our non-QM loan products provide a variety of options for highly qualified borrowers who fall outside the specific requirements of Agency residential mortgage loans.
We generate revenue through sales of residential mortgage loans, including, but not limited to, gain on residential loans originated and sold and the value of MSRs retained on transfer of the loans. Profit margins per loan vary by channel, with
67
correspondent typically being the lowest and DTC being the highest. We sell conforming loans to the GSEs and securitize Non-QM residential loans. We utilize warehouse financing to fund loans at origination through the sale date.
For the full year ended December 31, 2022, funded loan origination volume was $67.6 billion, down from $123.3 billion in the year prior, primarily attributable to a higher interest rate environment that drove decreases in origination volumes across all channels. Additionally, 70% of all funded production during 2022 was purchase origination, up from 42% for the prior year. Lastly, for the full year ended December 31, 2022, approximately 58.0% of funded production was Agency, 37.0% was Government, 1.0% was Non-QM and 3.0% was Non-Agency residential mortgage loans.
Gain on sale margins for the full year ended December 31, 2022 was 1.70%, 19 bps higher than 1.51% for the same period in 2021. During 2022, gain on sale margins continued to level off to more normal levels largely driven by weakening demand for loans amid excess industry capacity due to an escalating interest rate environment weighing on the residential real estate market.
Included in our Origination segment are the financial results of two services businesses, eStreet and Avenue 365. EStreet offers appraisal valuation services and Avenue 365 provides title insurance and settlement services to our Mortgage Company and third parties.
68
The tables below provide selected operating statistics for our Origination segment:
| Unpaid Principal Balance for the Year Ended December 31, | Increase (Decrease) | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (in millions) | 2022 | % of Total | 2021 | % of Total | Amount | % | ||||||||||
| Production by Channel | ||||||||||||||||
| Direct to Consumer | $ | 8,263 | 12% | $ | 25,182 | 20% | $ | (16,919) | (67) | % | ||||||
| Retail | 19,037 | 28% | 16,781 | 14% | 2,256 | 13 | % | |||||||||
| Wholesale | 11,000 | 16% | 16,189 | 13% | (5,189) | (32) | % | |||||||||
| Correspondent | 29,308 | 44% | 65,137 | 53% | (35,829) | (55) | % | |||||||||
| Total Production by Channel | $ | 67,608 | 100% | $ | 123,289 | 100% | $ | (55,681) | (45) | % | ||||||
| Production by Product | ||||||||||||||||
| Agency | $ | 38,937 | 58% | 88,272 | 72% | (49,335) | (56) | % | ||||||||
| Government | 24,810 | 37% | 32,380 | 26% | (7,570) | (23) | % | |||||||||
| Non-QM | 1,356 | 1% | 603 | 1% | 753 | 125 | % | |||||||||
| Non-Agency | 1,902 | 3% | 1,690 | 1% | 212 | 13 | % | |||||||||
| Other | 603 | 1% | 344 | —% | 259 | 75 | % | |||||||||
| Total Production by Product | $ | 67,608 | 100% | $ | 123,289 | 100% | $ | (55,681) | (45) | % | ||||||
| % Purchase | 70 | % | 42 | % | ||||||||||||
| % Refinance | 30 | % | 58 | % |
| Year Ended December 31, | Increase (Decrease) | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | 2022 | 2021 | Amount | % | ||||||||
| Gain on originated residential mortgage loans, held-for-sale, net(A)(B)(C)(D) | $ | 1,039,939 | $ | 1,704,363 | $ | (664,424) | (39.0) | % | ||||
| Pull through adjusted lock volume | $ | 61,138,009 | $ | 112,644,932 | $ | (51,506,923) | (45.7) | % | ||||
| Gain on originated residential mortgage loans, as a percentage of pull through adjusted lock volume, by channel: | ||||||||||||
| Direct to Consumer | 3.70 | % | 3.97 | % | ||||||||
| Retail | 3.29 | % | 3.66 | % | ||||||||
| Wholesale | 1.09 | % | 1.09 | % | ||||||||
| Correspondent | 0.31 | % | 0.28 | % | ||||||||
| Total gain on originated residential mortgage loans, as a percentage of pull through adjusted lock volume | 1.70 | % | 1.51 | % |
(A)Includes realized gains on loan sales and related new MSR capitalization, changes in repurchase reserves, changes in fair value of IRLCs, changes in fair value of loans held for sale and economic hedging gains and losses.
(B)Includes loan origination fees of $0.6 billion and $2.3 billion for the year ended December 31, 2022 and 2021, respectively.
(C)Excludes $46.3 million and $122.5 million of Gain on Originated Residential Mortgage Loans, Held-for-Sale, Net for the year ended December 31, 2022 and 2021, respectively, related to the MSR Related Investments, Servicing, and Residential Securities and Mortgage Loans segments, as well as intercompany eliminations (Note 9 to the Consolidated Financial Statements).
(D)Excludes mortgage servicing rights revenue on recaptured loan volume delivered back to NRM.
Servicing
Our servicing business operates through our SMS performing and special servicing divisions. The performing loan servicing division services performing Agency and government-insured loans. SMS services delinquent government-insured, Agency and Non-Agency loans on behalf of the owners of the underlying mortgage loans. We are highly experienced in loan servicing, including loan modifications, and seek to help borrowers avoid foreclosure. As of December 31, 2022, the performing loan
69
servicing division serviced $393.3 billion UPB of loans and the special servicing division serviced $110.3 billion UPB of loans, for a total servicing portfolio of $503.6 billion UPB, representing a 4.3% increase from December 31, 2021.
The table below provides the mix of our serviced assets portfolio between subserviced performing servicing on behalf of Rithm Capital or its subsidiaries (labeled as “Performing Servicing”) and subserviced non-performing, or special servicing (labeled as “Special Servicing”) for third parties and delinquent loans subserviced for other Rithm Capital subsidiaries for the periods presented.
| Unpaid Principal Balance as of December 31, | Increase (Decrease) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (in millions) | 2022 | 2021 | Amount | % | ||||||||||
| Performing Servicing | ||||||||||||||
| MSR Assets | $ | 391,284 | $ | 376,218 | $ | 15,066 | 4.0 | % | ||||||
| Residential Whole Loans | 1,932 | 7,539 | (5,607) | (74.4) | % | |||||||||
| Third Party | 83 | 509 | (426) | (83.7) | % | |||||||||
| Total Performing Servicing | 393,299 | 384,266 | 9,033 | 2.4 | % | |||||||||
| Special Servicing | ||||||||||||||
| MSR Assets | $ | 10,613 | $ | 13,634 | $ | (3,021) | (22.2) | % | ||||||
| Residential Whole Loans | 6,698 | 6,558 | 140 | 2.1 | % | |||||||||
| Third Party | 92,953 | 78,305 | 14,648 | 18.7 | % | |||||||||
| Total Special Servicing | 110,264 | 98,497 | 11,767 | 11.9 | % | |||||||||
| Total Servicing Portfolio | $ | 503,563 | $ | 482,763 | $ | 20,800 | 4.3 | % | ||||||
| Agency Servicing | ||||||||||||||
| MSR Assets | $ | 276,555 | $ | 272,919 | $ | 3,636 | 1.3 | % | ||||||
| Third Party | 9,286 | 11,027 | (1,741) | (15.8) | % | |||||||||
| Total Agency Servicing | 285,841 | 283,946 | 1,895 | 0.7 | % | |||||||||
| Government Servicing | ||||||||||||||
| MSR Assets | $ | 120,733 | $ | 109,577 | $ | 11,156 | 10.2 | % | ||||||
| Total Government Servicing | 120,733 | 109,577 | 11,156 | 10.2 | % | |||||||||
| Non-Agency (Private Label) Servicing | ||||||||||||||
| MSR Assets | $ | 4,609 | $ | 7,356 | $ | (2,747) | (37.3) | % | ||||||
| Residential Whole Loans | 8,630 | 14,097 | (5,467) | (38.8) | % | |||||||||
| Third Party | 83,750 | 67,787 | 15,963 | 23.5 | % | |||||||||
| Total Non-Agency (Private Label) Servicing | 96,989 | 89,240 | 7,749 | 8.7 | % | |||||||||
| Total Servicing Portfolio | $ | 503,563 | $ | 482,763 | $ | 20,800 | 4.3 | % |
The table below summarizes base servicing fees and other fees for the periods presented:
70
| Year Ended December 31, | Increase (Decrease) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (in thousands) | 2022 | 2021 | Amount | % | ||||||||||
| Base Servicing Fees | ||||||||||||||
| MSR Assets | $ | 1,187,130 | $ | 731,924 | $ | 455,206 | 62.2 | % | ||||||
| Residential Whole Loans | 11,354 | 16,448 | (5,094) | (31.0) | % | |||||||||
| Third Party | 92,589 | 103,617 | (11,028) | (10.6) | % | |||||||||
| Total Base Servicing Fees | 1,291,073 | 851,989 | 439,084 | 51.5 | % | |||||||||
| Other Fees | ||||||||||||||
| Incentive | 63,213 | 85,789 | (22,576) | (26.3) | % | |||||||||
| Ancillary | 53,019 | 49,900 | 3,119 | 6.3 | % | |||||||||
| Boarding | 6,301 | 9,720 | (3,419) | (35.2) | % | |||||||||
| Other | 18,341 | 28,490 | (10,149) | (35.6) | % | |||||||||
| Total Other Fees(A) | 140,874 | 173,899 | (33,025) | (19.0) | % | |||||||||
| Total Servicing Fees | $ | 1,431,947 | $ | 1,025,888 | $ | 406,059 | 39.6 | % |
(A)Includes other fees earned from third parties of $39.5 million and $54.9 million for the year ended December 31, 2022 and 2021, respectively.
MSR Related Investments
MSRs and MSR Financing Receivables
Our MSR related investments include MSRs, MSR finance receivables and Excess MSRs. An MSR provides a mortgage servicer with the right to service a pool of residential mortgage loans in exchange for a portion of the interest payments made on the underlying residential mortgage loans, plus ancillary income and custodial interest. An MSR is made up of two components: a basic fee and an excess MSR. The basic fee is the amount of compensation for the performance of servicing duties (including advance obligations), and the Excess MSR is the amount that exceeds the basic fee.
We finance our investments in MSRs and MSR Financing Receivables with short- and medium-term bank and public capital markets notes. These borrowings are primarily recourse debt and bear both fixed and variable interest rates offered by the counterparty for the term of the notes of a specified margin over LIBOR or SOFR. The capital markets notes are typically issued with a collateral coverage percentage, which is a quotient expressed as a percentage equal to the aggregate note amount divided by the market value of the underlying collateral. The market value of the underlying collateral is generally updated on a quarterly basis and if the collateral coverage percentage becomes greater than or equal to a collateral trigger, generally 90%, we may be required to add funds, pay down principal on the notes, or add additional collateral to bring the collateral coverage percentage below 90%. The difference between the collateral coverage percentage and the collateral trigger is referred to as a “margin holiday.”
See Note 19 to our Consolidated Financial Statements for further information regarding financing of our MSRs and MSR Financing Receivables.
We have contracted with certain subservicers to perform the related servicing duties on the residential mortgage loans underlying our MSRs. As of December 31, 2022, these subservicers include PHH, Mr. Cooper, LoanCare, Valon and Flagstar, which subservice 9.2%, 8.0%, 6.0%, 2.0% and 0.3% of the underlying UPB of the related mortgages, respectively (includes both MSRs and MSR Financing Receivables). The remaining 74.5% of the underlying UPB of the related mortgages is serviced by our Mortgage Company.
We are generally obligated to fund all future servicer advances related to the underlying pools of mortgages on our MSRs and MSR Financing Receivables, as well as Servicer Advance Investments. Generally, we will advance funds when the borrower fails to meet contractual payments (e.g., principal, interest, property taxes, insurance). We will also advance funds to maintain and report foreclosed real estate properties on behalf of investors. Advances are recovered through claims to the related investor and subservicers. Per the servicing agreements, we are obligated to make certain advances on mortgages to be in compliance with applicable requirements. In certain instances, the subservicer is required to reimburse us for any advances that were deemed nonrecoverable or advances that were not made in accordance with the related servicing contract.
71
We finance our servicer advances with short- and medium-term collateralized borrowings. These borrowings are non-recourse committed facilities that are not subject to margin calls and bear both fixed and variable interest rates offered by the counterparty for the term of the notes, generally less than one year, of a specified margin over LIBOR or SOFR. See Note 19 to our Consolidated Financial Statements for further information regarding financing of our servicer advances.
The table below summarizes our MSRs and MSR Financing Receivables as of December 31, 2022.
| (dollars in millions) | Current UPB | Weighted Average MSR (bps) | Carrying Value | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Agency | $ | 364,879.1 | 30 | $ | 6,022.3 | |||||||||
| Non-Agency | 53,881.9 | 46 | 794.4 | |||||||||||
| Ginnie Mae | 121,136.3 | 41 | 2,072.7 | |||||||||||
| Total | $ | 539,897.3 | 34 | $ | 8,889.4 |
The following tables summarize the collateral characteristics of the loans underlying our investments in MSRs and MSR Financing Receivables as of December 31, 2022 (dollars in thousands):
| Collateral Characteristics | |||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Carrying Amount | Current Principal Balance | Number of Loans | WA FICO Score(A) | WA Coupon | WA Maturity (months) | Average Loan Age (months) | Adjustable Rate Mortgage %(B) | Three Month Average CPR(C) | Three Month Average CRR(D) | Three Month Average CDR(E) | Three Month Average Recapture Rate | ||||||||||||||||||||||||||||
| Agency | $ | 6,022,266 | $ | 364,879,106 | 1,957,959 | 755 | 3.7 | % | 279 | 52 | 1.4 | % | 5.3 | % | 5.2 | % | — | % | 4.2 | % | |||||||||||||||||||
| Non-Agency | 794,459 | 53,881,903 | 484,870 | 635 | 4.3 | % | 289 | 200 | 10.0 | % | 6.6 | % | 4.7 | % | 1.9 | % | 2.9 | % | |||||||||||||||||||||
| Ginnie Mae | 2,072,678 | 121,136,315 | 520,997 | 694 | 3.4 | % | 329 | 28 | 0.6 | % | 4.6 | % | 4.5 | % | — | % | 5.3 | % | |||||||||||||||||||||
| Total | $ | 8,889,403 | $ | 539,897,324 | 2,963,826 | 729 | 3.7 | % | 291 | 61 | 2.1 | % | 5.2 | % | 5.0 | % | 0.2 | % | 4.3 | % |
| Collateral Characteristics | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Delinquency | Loans in Foreclosure | Real Estate Owned | Loans in Bankruptcy | ||||||||||||
| 90+ Days(F) | |||||||||||||||
| Agency | 0.5 | % | 0.2 | % | — | % | 0.1 | % | |||||||
| Non-Agency | 5.0 | % | 6.1 | % | 0.8 | % | 2.5 | % | |||||||
| Ginnie Mae | 2.1 | % | 0.5 | % | — | % | 0.5 | % | |||||||
| Weighted Average | 1.3 | % | 0.9 | % | 0.1 | % | 0.4 | % |
(A)Based on the weighted average of information provided by the loan servicer on a monthly basis. The loan servicer generally updates the FICO score when loans are refinanced or become delinquent.
(B)Represents the percentage of the total principal balance of the pool that corresponds to adjustable rate mortgages.
(C)Represents the annualized rate of the prepayments during the quarter as a percentage of the total principal balance of the pool.
(D)Represents the annualized rate of the voluntary prepayments during the quarter as a percentage of the total principal balance of the pool.
(E)Represents the annualized rate of the involuntary prepayments (defaults) during the quarter as a percentage of the total principal balance of the pool.
(F)Represents the percentage of the total principal balance of the pool that corresponds to loans that are delinquent by 90 or more days.
Excess MSRs
The tables below summarize the terms of our Excess MSRs:
| MSR Component(A) | Excess MSR | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Direct Excess MSRs | Current UPB (billions) | Weighted Average MSR (bps) | Weighted Average Excess MSR (bps) | Interest in Excess MSR (%) | Carrying Value (millions) | |||||||||||||||
| Total/Weighted Average | $ | 48.2 | 32 | 18 | 32.5% – 100% | $ | 249.4 |
(A)The MSR is a weighted average as of December 31, 2022, and the Excess MSR represents the difference between the weighted average MSR and the basic fee (which fee remains constant).
72
(B)Serviced by Mr. Cooper and SLS, we also invested in related Servicer Advance Investments, including the basic fee component of the related MSR (Note 7 to our Consolidated Financial Statements) on $17.0 billion UPB underlying these Excess MSRs.
| MSR Component(A) | |||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Excess MSRs Through Equity Method Investees | Current UPB (billions) | Weighted Average MSR (bps) | Weighted Average Excess MSR (bps) | Rithm Capital Interest in Investee (%) | Investee Interest in Excess MSR (%) | Rithm Capital Effective Ownership (%) | Investee Carrying Value (millions) | ||||||||||||||||
| Agency | $ | 19.3 | 33 | 21 | 50.0 | % | 66.7 | % | 33.3 | % | $ | 135.4 |
(A)The MSR is a weighted average as of December 31, 2022, and the Excess MSR represents the difference between the weighted average MSR and the basic fee (which fee remains constant).
The following tables summarize the collateral characteristics of the loans underlying our direct Excess MSR investments as of December 31, 2022 (dollars in thousands):
| Collateral Characteristics | ||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Carrying Amount | Current Principal Balance | Number of Loans | WA FICO Score(A) | WA Coupon | WA Maturity (months) | Average Loan Age (months) | Three Month Average CPR(C) | Three Month Average CRR(D) | Three Month Average CDR(E) | Three Month Average Recapture Rate | ||||||||||||||||||||||||||||
| Total/Weighted Average(I) | $ | 249,366 | $ | 48,154.644 | 326,497 | 711 | 4.4 | % | 247 | 156 | 7.1 | % | 6.5 | % | 0.7 | % | 13.0 | % |
| Collateral Characteristics | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Delinquency | Loans in Foreclosure | Real Estate Owned | Loans in Bankruptcy | ||||||||||||
| 90+ Days(F) | |||||||||||||||
| Total/Weighted Average(G) | 1.8 | % | 2.8 | % | 0.7 | % | 0.3 | % |
(A)Based on the weighted average of information provided by the loan servicer on a monthly basis. The loan servicer generally updates the FICO score when loans are refinanced or become delinquent.
(B)Represents the percentage of the total principal balance of the pool that corresponds to adjustable rate mortgages.
(C)Constant prepayment rate represents the annualized rate of the prepayments during the quarter as a percentage of the total principal balance of the pool.
(D)Voluntary prepayment rate represents the annualized rate of the voluntary prepayments during the quarter as a percentage of the total principal balance of the pool.
(E)Involuntary prepayment rate represents the annualized rate of the involuntary prepayments (defaults) during the quarter as a percentage of the total principal balance of the pool.
(F)Represents the percentage of the total principal balance of the pool that corresponds to loans that are delinquent by 90 or more days.
(G)Weighted averages exclude collateral information for which collateral data was not available as of the report date.
The following tables summarize the collateral characteristics as of December 31, 2022 of the loans underlying Excess MSR investments made through joint ventures accounted for as equity method investees (dollars in thousands). For each of these pools, we own a 50% interest in an entity that invested in a 66.7% interest in the Excess MSRs.
| Collateral Characteristics | |||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Carrying Amount | Current Principal Balance | Rithm Capital Effective Ownership (%) | Number of Loans | WA FICO Score(A) | WA Coupon | WA Maturity (months) | Average Loan Age (months) | Three Month Average CPR(C) | Three Month Average CRR(D) | Three Month Average CDR(E) | Three Month Average Recapture Rate | ||||||||||||||||||||||||||||||
| Total/Weighted Average | $ | 135,356 | $ | 19,299,726 | 33.3 | % | 188,183 | 722 | 4.5 | % | 229 | 116 | 7.7 | % | 7.6 | % | 0.1 | % | 21.0 | % |
| Collateral Characteristics | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Delinquency | Loans in Foreclosure | Real Estate Owned | Loans in Bankruptcy | ||||||||||||
| 90+ Days(F) | |||||||||||||||
| Agency(G) | 1.2 | % | 0.5 | % | 0.1 | % | 0.1 | % |
(A)Based on the weighted average of information provided by the loan servicer on a monthly basis. The loan servicer generally updates the FICO score on a monthly basis.
(B)Represents the percentage of the total principal balance of the pool that corresponds to adjustable rate mortgages.
(C)Constant prepayment rate represents the annualized rate of the prepayments during the quarter as a percentage of the total principal balance of the pool.
73
(D)Voluntary prepayment rate represents the annualized rate of the voluntary prepayments during the quarter as a percentage of the total principal balance of the pool.
(E)Involuntary prepayment rate represents the annualized rate of the involuntary prepayments (defaults) during the quarter as a percentage of the total principal balance of the pool.
(F)Represents the percentage of the total principal balance of the pool that corresponds to loans that are delinquent by 90 or more days.
(G)Weighted averages exclude collateral information for which collateral data was not available as of the report date.
Servicer Advance Investments
Servicer advances are a customary feature of residential mortgage securitization transactions and represent one of the duties for which a servicer is compensated since the advances are non-interest bearing. Servicer advances are generally reimbursable payments made by a servicer (i) when the borrower fails to make scheduled payments due on a residential mortgage loan or (ii) to support the value of the collateral property. Servicer Advance Investments are associated with specified pools of residential mortgage loans in which we have contractually assumed the servicing advance obligation and include the related outstanding servicer advances, the requirement to purchase future servicer advances and the rights to the basic fee component of the related MSR. We have purchased Servicer Advance Investments on certain loan pools underlying our Excess MSRs.
The following tables summarize our Servicer Advance Investments, including the right to the basic fee component of the related MSRs (dollars in thousands):
| December 31, 2022 | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Amortized Cost Basis | Carrying Value(A) | UPB of Underlying Residential Mortgage Loans | Outstanding Servicer Advances | Servicer Advances to UPB of Underlying Residential Mortgage Loans | ||||||||||||||
| Mr. Cooper and SLS serviced pools | $ | 392,749 | $ | 398,820 | $ | 17,033,753 | $ | 341,628 | 2.0 | % |
(A)Carrying value represents the fair value of the Servicer Advance Investments, including the basic fee component of the related MSRs.
The following summarizes additional information regarding our Servicer Advance Investments, and related financing, as of and for the year ended, December 31, 2022 (dollars in thousands):
| Weighted Average Discount Rate | Weighted Average Life (Years)(C) | Year Ended December 31, 2022 | Face Amount of Secured Notes and Bonds Payable | Loan-to-Value (“LTV”)(A) | Cost of Funds(B) | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Change in Fair Value | Gross | Net(D) | Gross | Net | |||||||||||||||||||||
| Servicer Advance Investments(E) | 5.7 | % | 8.4 | $ | (9,950) | $ | 319,276 | 90.2 | % | 88.3 | % | 6.5 | % | 5.9 | % |
(A)Based on outstanding servicer advances, excluding purchased but unsettled servicer advances.
(B)Annualized measure of the cost associated with borrowings. Gross Cost of Funds primarily includes interest expense and facility fees. Net Cost of Funds excludes facility fees.
(C)Represents the weighted average expected timing of the receipt of expected net cash flows for this investment.
(D)Ratio of face amount of borrowings to par amount of servicer advance collateral, net of any general reserve.
(E)The following types of advances are included in Servicer Advance Investments:
| December 31, 2022 | |||
|---|---|---|---|
| Principal and interest advances | $ | 66,892 | |
| Escrow advances (taxes and insurance advances) | 155,438 | ||
| Foreclosure advances | 119,298 | ||
| Total | $ | 341,628 |
MSR Related Services Businesses
Our MSR related investments segment also includes the activity from several wholly-owned subsidiaries or minority investments in companies that perform various services in the mortgage and real estate industries. Our subsidiary Guardian is a national provider of field services and property management services. We also made a strategic minority investment in Covius, a provider of various technology-enabled services to the mortgage and real estate industries. As of December 31, 2022, our ownership interest in Covius is 18.1%.
74
Residential Securities and Loans
Real Estate Securities
Agency RMBS
The following table summarizes our Agency RMBS portfolio as of December 31, 2022 (dollars in thousands):
| Gross Unrealized | ||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Type | Outstanding Face Amount | Amortized Cost Basis | Percentage of Total Amortized Cost Basis | Gains | Losses | CarryingValue(A) | Count | Weighted Average Life (Years) | 3-Month CPR(B) | Outstanding Repurchase Agreements | ||||||||||||||||||||||||
| Agency RMBS | $ | 7,463,522 | $ | 7,290,473 | 100.0 | % | $ | 91,770 | $ | (43,826) | $ | 7,338,417 | 36 | 8.6 | 1.3 | % | $ | 6,821,788 |
(A)Carrying value equals fair value.
(B)Represents the annualized rate of the prepayments during the quarter as a percentage of the total amortized cost basis.
The following table summarizes the net interest spread of our Agency RMBS portfolio for the year ended December 31, 2022:
| Net Interest Spread(A) | |||
|---|---|---|---|
| Weighted Average Asset Yield | 4.98 | % | |
| Weighted Average Funding Cost | 4.14 | % | |
| Net Interest Spread | 0.84 | % |
(A)The Agency RMBS portfolio consists of 100.0% fixed rate securities (based on amortized cost basis). See table above for details on rate resets of the floating rate securities.
We largely employ our Agency RMBS position as a hedge to our MSR portfolio. Our Agency RMBS portfolio was $7.3 billion as of December 31, 2022 compared to $8.4 billion as of December 31, 2021. We finance our Agency RMBS with short-term borrowings under master repurchase agreements. These borrowings generally bear interest rates offered by the counterparty for the term of the proposed repurchase transaction (e.g., 30 days, 60 days, etc.) of a specified margin over one-month LIBOR. The repurchase agreements represent uncommitted financing. At December 31, 2022 and 2021, the Company pledged Agency RMBS with a carrying value of approximately $7.1 billion and $8.4 billion, respectively, as collateral for borrowings under repurchase agreements. To the extent available on desirable terms, we expect to continue to finance our acquisitions of Agency RMBS with repurchase agreement financing. See Note 19 to our Consolidated Financial Statements for further information regarding financing of our Agency RMBS.
Non-Agency RMBS
Within our Non-Agency RMBS portfolio, we retain and own risk retention bonds from our securitizations in conjunction with risk retention regulations under the Dodd-Frank Act. As of December 31, 2022, 57.4% of our Non-Agency RMBS portfolio was related to bonds retained pursuant to required risk retention regulations.
The following table summarizes our Non-Agency RMBS portfolio as of December 31, 2022 (dollars in thousands):
| Asset Type | Outstanding Face Amount | Amortized Cost Basis | Gross Unrealized | CarryingValue(A) | Outstanding Repurchase Agreements | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gains | Losses | ||||||||||||||||||||||
| Non-Agency RMBS | $ | 17,907,412 | $ | 947,346 | $ | 128,567 | $ | (125,053) | $ | 950,860 | $ | 608,675 |
(A)Fair value, which is equal to carrying value for all securities.
The following tables summarize the characteristics of our Non-Agency RMBS portfolio and of the collateral underlying our Non-Agency RMBS as of December 31, 2022 (dollars in thousands):
| Non- Agency RMBS Characteristics | ||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Securities | Outstanding Face Amount | Amortized Cost Basis | Percentage of Total Amortized Cost Basis | Carrying Value | Principal Subordination(A) | Excess Spread(B) | Weighted Average Life (Years) | Weighted Average Coupon(C) | ||||||||||||||||||||||||
| Non-Agency RMBS | 669 | $ | 17,906,380 | $ | 946,814 | 100.0 | % | $ | 949,805 | 22.7 | % | 0.2 | % | 7.1 | 3.0 | % |
75
| Collateral Characteristics | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Average Loan Age (years) | Collateral Factor(D) | 3-Month CPR(E) | Delinquency(F) | Cumulative Losses to Date | |||||||||||
| Non-Agency RMBS | 10.9 | 0.6 | 6.6 | % | 2.7 | % | 0.7 | % |
(A)The percentage of amortized cost basis of securities and residual interests that is subordinate to our investments. This excludes interest-only bonds.
(B)The current amount of interest received on the underlying loans in excess of the interest paid on the securities, as a percentage of the outstanding collateral balance for the quarter ended December 31, 2022.
(C)Excludes residual bonds, and certain other Non-Agency bonds, with a carrying value of $16.6 million and $1.1 million, respectively, for which no coupon payment is expected.
(D)The ratio of original UPB of loans still outstanding.
(E)Three month average constant prepayment rate and default rates.
(F)The percentage of underlying loans that are 90+ days delinquent, or in foreclosure or considered REO.
The following table summarizes the net interest spread of our Non-Agency RMBS portfolio as of December 31, 2022:
| Net Interest Spread(A) | ||
|---|---|---|
| Weighted Average Asset Yield | 4.28 | % |
| Weighted Average Funding Cost | 6.45 | % |
| Net Interest Spread | (2.17) | % |
(A)The Non-Agency RMBS portfolio consists of 35.0% floating rate securities and 65.0% fixed rate securities (based on amortized cost basis).
We finance our Non-Agency RMBS with short-term borrowings under master repurchase agreements. These borrowings generally bear interest rates offered by the counterparty for the term of the proposed repurchase transaction (e.g., 30 days, 60 days, etc.) of a specified margin over one-month LIBOR. The repurchase agreements represent uncommitted financing. At December 31, 2022 and 2021, the Company pledged Non-Agency RMBS with a carrying value of approximately $946.2 million and $924.9 million, respectively, as collateral for borrowings under repurchase agreements. A portion of collateral for borrowings under repurchase agreements is subject to daily mark-to-market fluctuations and margin calls. In addition, a portion of collateral for borrowings under repurchase agreements is not subject to daily margin calls unless the collateral coverage percentage, a quotient expressed as a percentage equal to the current carrying value of outstanding debt divided by the market value of the underlying collateral, becomes greater than or equal to a collateral trigger. The difference between the collateral coverage percentage and the collateral trigger is referred to as a “margin holiday.” See Note 19 to our Consolidated Financial Statements for further information regarding financing of our Non-Agency RMBS.
Call Rights
We hold a limited right to cleanup call options with respect to certain securitization trusts serviced or master serviced by Mr. Cooper whereby, when the UPB of the underlying residential mortgage loans falls below a pre-determined threshold, we can effectively purchase the underlying residential mortgage loans at par, plus unreimbursed servicer advances, resulting in the repayment of all of the outstanding securitization financing at par, in exchange for a fee of 0.75% of UPB paid to Mr. Cooper at the time of exercise. We similarly hold a limited right to cleanup call options with respect to certain securitization trusts master serviced by SLS for no fee, and also with respect to certain securitization trusts serviced or master serviced by Ocwen subject to a fee of 0.5% of UPB on loans that are current or thirty (30) days or less delinquent, paid to Ocwen at the time of exercise. The aggregate UPB of the underlying residential mortgage loans within these various securitization trusts is approximately $76.0 billion.
We continue to evaluate the call rights we acquired from each of our servicers, and our ability to exercise such rights and realize the benefits therefrom are subject to a number of risks. See “Risk Factors—Risks Related to Our Business—Our ability to exercise our cleanup call rights may be limited or delayed if a third party contests our ability to exercise our cleanup call rights, if the related securitization trustee refuses to permit the exercise of such rights, or if a related party is subject to bankruptcy proceedings.” The actual UPB of the residential mortgage loans on which we can successfully exercise call rights and realize the benefits therefrom may differ materially from our initial assumptions.
We have exercised our call rights with respect to Non-Agency RMBS trusts and purchased performing and non-performing residential mortgage loans and REO contained in such trusts prior to their termination. In certain cases, we sold portions of the purchased loans through securitizations, and retained bonds issued by such securitizations. In addition, we received par on the
76
securities issued by the called trusts which we owned prior to such trusts’ termination. Refer to Note 9 in our Consolidated Financial Statements for further details on these transactions.
Refer to Note 24 in our Consolidated Financial Statements for further details on these transactions for additional discussion regarding call rights and transactions with affiliates.
Residential Mortgage Loans
We have accumulated our residential mortgage loan portfolio through various bulk acquisitions and the execution of call rights. Additionally, through our Mortgage Company, we originate residential mortgage loans for sale and securitization to third parties and we generally retain the servicing rights on the underlying loans.
Loans are accounted for based on our strategy for the loan and on whether the loan was performing or non-performing at the date of acquisition. Acquired performing loans means that at the time of acquisition it is likely the borrower will continue making payments in accordance with contractual terms. Purchased non-performing loans means that at the time of acquisition the borrower will not likely make payments in accordance with contractual terms (i.e., credit-impaired). We account for loans based on the following categories:
•Loans held-for-investment, at fair value
•Loans held-for-sale, at lower of cost or fair value
•Loans held-for-sale, at fair value
As of December 31, 2022, we had approximately $4.0 billion outstanding face amount of residential mortgage loans. These investments were financed with secured financing agreements with an aggregate face amount of approximately $2.6 billion and secured notes and bonds payable with an aggregate face amount of approximately 0.8 billion.
The following table presents the total residential mortgage loans outstanding by loan type at December 31, 2022 (dollars in thousands).
| Outstanding Face Amount | Carrying Value | Loan Count | Weighted Average Yield | Weighted Average Life (Years)(A) | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total residential mortgage loans, held-for-investment, at fair value(B) | $ | 538,710 | $ | 452,519 | 9,612 | 8.5 | % | 4.3 | ||||||||
| Acquired performing loans(C) | 85,049 | 72,425 | 2,249 | 8.5 | % | 5.2 | ||||||||||
| Acquired non-performing loans(D) | 32,798 | 28,602 | 448 | 7.8 | % | 3.0 | ||||||||||
| Total residential mortgage loans, held-for-sale, at lower of cost or market | $ | 117,847 | $ | 101,027 | 2,697 | 8.3 | % | 4.6 | ||||||||
| Acquired performing loans(C)(E) | 947,910 | 890,131 | 4,474 | 5.7 | % | 19.2 | ||||||||||
| Acquired non-performing loans(D)(E) | 369,220 | 340,342 | 1,938 | 4.3 | % | 27.9 | ||||||||||
| Originated loans | 2,070,758 | 2,066,798 | 5,760 | 6.5 | % | 29.5 | ||||||||||
| Total residential mortgage loans, held-for-sale, at fair value | $ | 3,387,888 | $ | 3,297,271 | 12,172 | 6.0 | % | 26.4 |
(A)For loans classified as Level 3 in the fair value hierarchy, the weighted average life is based on the expected timing of the receipt of cash flows. For Level 2 loans, the weighted average life is based on the contractual term of the loan.
(B)Residential mortgage loans, held-for-investment, at fair value is grouped and presented as part of Residential Loans and Variable Interest Entity Consumer Loans, Held-for-Investment, at Fair Value on the Consolidated Balance Sheets.
(C)Performing loans are generally placed on nonaccrual status when principal or interest is 90 days or more past due.
(D)As of December 31, 2022, Rithm Capital has placed non-performing loans, held-for-sale on non-accrual status, except as described in (E) below.
(E)Includes $523.1 million and $299.2 million UPB of Ginnie Mae EBO performing and non-performing loans, respectively, on accrual status as contractual cash flows are guaranteed by the FHA.
We consider the delinquency status, LTV ratios, and geographic area of residential mortgage loans as our credit quality indicators.
77
We finance a significant portion of our residential mortgage loans with borrowings under repurchase agreements. These recourse borrowings bear variable interest rates offered by the counterparty for the term of the proposed repurchase transaction, generally less than one year, of a specified margin over the one-month LIBOR or SOFR. At December 31, 2022 and 2021, the Company pledged residential mortgage loans with a carrying value of approximately $3.0 billion and $11.0 billion, respectively, as collateral for borrowings under repurchase agreements. A portion of collateral for borrowings under repurchase agreements is subject to daily mark-to-market fluctuations and margin calls. A portion of collateral for borrowings under repurchase agreements is not subject to daily margin calls unless the collateral coverage percentage, a quotient expressed as a percentage equal to the current carrying value of outstanding debt divided by the market value of the underlying collateral, becomes greater than or equal to a collateral trigger. The difference between the collateral coverage percentage and the collateral trigger is referred to as a “margin holiday.” See Note 19 to our Consolidated Financial Statements for further information regarding financing of our residential mortgage loans.
Other
Consumer Loans
The table below summarizes the collateral characteristics of the consumer loans, including those held in the Consumer Loan Companies and those acquired from the Consumer Loan Seller, as of December 31, 2022 (dollars in thousands):
| Collateral Characteristics | |||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| UPB | Number of Loans | Weighted Average Coupon | Adjustable Rate Loan % | Average Loan Age (months) | Average Expected Life (Years) | Delinquency 90+ Days(A) | 12-Month CRR(B) | 12-Month CDR(C) | |||||||||||||||||||||||||||||
| Consumer loans, held-for-investment | $ | 330,428 | 55,281 | 17.9 | % | 13.7 | % | 216 | 3.4 | 1.4 | % | 21.3 | % | 4.3 | % |
(A) Represents the percentage of the total principal balance of the pool that corresponds to loans that are delinquent by 90 or more days.
(B) Represents the annualized rate of the voluntary prepayments during the three months as a percentage of the total principal balance of the pool.
(C) Represents the annualized rate of the involuntary prepayments (defaults) during the three months as a percentage of the total principal balance of the pool.
We have financed our investments in consumer loans with securitized non-recourse long-term notes with a stated maturity date of May 2036. See Note 19 to our Consolidated Financial Statements for further information regarding financing of our consumer loans.
Single-Family Rental (“SFR”) Portfolio
We continue to invest in and grow our SFR portfolio and strive to become a leader in the SFR industry by acquiring and maintaining a geographically diversified portfolio of high-quality single-family homes. As of December 31, 2022, our SFR portfolio consisted of approximately 3,761 units with an aggregate carrying value of $971.3 million, up from 2,551 units with an aggregate carrying value of $579.6 million as of December 31, 2021. During the years ended December 31, 2022 and 2021, we acquired approximately 1,226 and 2,294 SFR units, respectively.
The following table summarizes certain key SFR property metrics as of December 31, 2022 (dollars in thousands):
78
| Number of SFR Properties | % of Total SFR Properties | Net Book Value | % of Total Net Book Value | Average Gross Book Value per Property | % of Rented SFR Properties | Average Monthly Rent | Average Sq. Ft. | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Alabama | 96 | 2.6 | % | $ | 17,949 | 1.8 | % | $ | 187 | 79.2 | % | $ | 1,480 | 1,578 | |||||||||||
| Arizona | 154 | 4.1 | % | 60,262 | 6.2 | % | 391 | 87.6 | % | 2,000 | 1,543 | ||||||||||||||
| Florida | 843 | 22.4 | % | 225,414 | 23.2 | % | 267 | 91.1 | % | 1,868 | 1,448 | ||||||||||||||
| Georgia | 757 | 20.1 | % | 178,190 | 18.3 | % | 235 | 83.3 | % | 1,811 | 1,769 | ||||||||||||||
| Indiana | 120 | 3.2 | % | 26,280 | 2.7 | % | 219 | 90.0 | % | 1,597 | 1,625 | ||||||||||||||
| Mississippi | 127 | 3.4 | % | 22,473 | 2.3 | % | 177 | 92.0 | % | 1,582 | 1,652 | ||||||||||||||
| Missouri | 362 | 9.6 | % | 71,227 | 7.3 | % | 197 | 75.3 | % | 1,542 | 1,469 | ||||||||||||||
| Nevada | 109 | 2.9 | % | 35,863 | 3.7 | % | 329 | 97.2 | % | 1,842 | 1,456 | ||||||||||||||
| North Carolina | 445 | 11.8 | % | 128,835 | 13.3 | % | 290 | 84.1 | % | 1,740 | 1,543 | ||||||||||||||
| Oklahoma | 57 | 1.5 | % | 12,898 | 1.3 | % | 226 | 80.7 | % | 1,521 | 1,627 | ||||||||||||||
| Tennessee | 88 | 2.3 | % | 29,192 | 3.0 | % | 332 | 87.5 | % | 1,909 | 1,500 | ||||||||||||||
| Texas | 571 | 15.2 | % | 154,494 | 15.9 | % | 271 | 93.5 | % | 1,903 | 1,811 | ||||||||||||||
| Other U.S. | 32 | 0.9 | % | 8,236 | 1.0 | % | 257 | 86.8 | % | 1,733 | 1,585 | ||||||||||||||
| Total/Weighted Average | 3,761 | 100.0 | % | $ | 971,313 | 100.0 | % | $ | 258 | 87.0 | % | $ | 1,786 | 1,606 |
We primarily rely on the use of credit facilities, term loans, and mortgage-backed securitizations to finance purchases of SFR properties. See Note 19 to our Consolidated Financial Statements for further information regarding financing of our SFR properties.
Mortgage Loans Receivable
Through our wholly owned subsidiary Genesis, we specialize in originating and managing a portfolio of primarily short-term mortgage loans to fund single-family and multi-family real estate developers with construction, renovation and bridge loans.
Construction — Loans provided for ground-up construction, including mid-construction refinancing of ground-up construction, and the acquisition of such properties.
Renovation — Acquisition or refinance loans for properties requiring renovation, excluding ground-up construction.
Bridge — Loans for initial purchase, refinance of completed projects, or rental properties.
We currently finance construction, renovation and bridge loans using a warehouse credit facility and revolving securitization structures.
Properties securing our loans are typically secured by a mortgage or a first deed of trust lien on real estate. Depending on loan type, the size of each loan committed is based on a maximum loan value in accordance with our lending policy. For construction and renovation loans, we generally use loan-to-cost (“LTC”) or loan-to-after-repair-value (“LTARV”) ratio. For bridge loans, we use an LTV ratio. LTC and LTARV are measured by the total commitment amount of the loan at origination divided by the total estimated cost of a project or value of a property after renovations and improvements to a property. LTV is measured by the total commitment amount of the loan at origination divided by the “as-complete” appraisal.
At the time of origination, the difference between the initial outstanding principal and the total commitment is the amount held back for future release subject to property inspections, progress reports and other conditions in accordance with the loan documents. Loan ratios described above do not reflect interim activity such as construction draws or interest payments capitalized to loans, or partial repayments of the loan.
Each loan is typically backed by a corporate or personal guarantee to provide further credit support for the loan. The guarantee may be collaterally secured by a pledge of the guarantor’s interest in the borrower or other real estate or assets owned by the guarantor.
79
Loan commitments at origination are typically interest only and bear a variable interest rate tied to either LIBOR or the SOFR plus a spread ranging from 3.8% to 10.0%, and have initial terms typically ranging from 6 to 120 months in duration based on the size of the project and expected timeline for completion of construction, which we often elect to extend for several months based on our evaluation of the project. As of December 31, 2022, the average commitment size of our loans was $1.7 million and the weighted average remaining term to contractual maturity of our loans was 8.8 months.
We typically receive loan origination fees, or “points” of up to 5.3% of the total commitment at origination which varies in amount based upon the term of the loan and the quality of the borrower and the underlying collateral. In addition, we charge fees on past due receivables and receive reimbursements from borrowers for costs associated with services provided by us, such as closing costs, collection costs on defaulted loans, and inspection fees. In addition to origination fees, we earn loan extension fees when maturing loans are renewed or extended and amendment fees when loan terms are modified, such as increases in interest reserves and construction holdbacks in line with our underwriting criteria or upon modification of a loan. Loans are generally only renewed or extended if the loan is not in default and satisfies our underwriting criteria, including our maximum LTV ratios of the appraised value as determined at the time of loan origination or based on an updated appraisal, if required. Loan origination and renewal fees are deferred and recognized in income over the contractual maturity of the underlying loan.
Typical borrowers include real estate investors and developers. Loan proceeds are used to fund the construction, development, investment, land acquisition and refinancing of residential properties and to a lesser extent mixed-use properties. We also make loans to fund the renovation and rehabilitation of residential properties. Our loans are generally structured with partial funding at closing and additional loan installments disbursed to the borrower upon satisfactory completion of previously agreed stages of construction.
A principal source of new loans has been repeat business from our customers and their referral of new business. Our retention originations typically have lower customer acquisition costs than originations to new customers, positively impacting our profit margins.
As of December 31, 2022, we have loans in 33 states with the majority of loans located in California.
The following table summarizes certain information related to our mortgage loans receivable activity as of and for the year ended December 31, 2022 (dollars in thousands):
| Loans originated | $ | 2,411,183 |
|---|---|---|
| Loans repaid(A) | $ | 1,406,936 |
| Number of loans originated | 1,723 | |
| Unpaid principal balance | $ | 2,064,028 |
| Total commitment | $ | 2,887,828 |
| Average total commitment | $ | 1,722 |
| Weighted average contractual interest(B) | 9.6 | % |
(A)Based on commitment.
(B)Excludes loan fees and based on commitment at funding.
80
The following table summarizes our total mortgage loans receivable portfolio by loan purpose as of December 31, 2022 (dollars in thousands):
| Number of Loans | % | Total Commitment | % | Weighted Average Committed Loan Balance to Value(A) | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Construction | 622 | 37.1 | % | $ | 1,738,396 | 60.2 | % | 76.8% / 65.6% | |||||||
| Bridge | 701 | 41.8 | % | 840,264 | 29.1 | % | 75.3% | ||||||||
| Renovation | 354 | 21.1 | % | 309,168 | 10.7 | % | 78.0%/ 66.1% | ||||||||
| Total | 1,677 | 100.0 | % | $ | 2,887,828 | 100.0 | % | N/A |
(A)Weighted by commitment LTV for bridge loans and LTC or LTARV for construction and renovation loans.
The following table summarizes our total mortgage loans receivable portfolio by geographic location as of December 31, 2022 (dollars in thousands):
| Number of Loans | % of Total | Total Commitment | % of Total | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| California | 682 | 40.7 | % | $ | 1,522,338 | 52.7 | % | ||||||
| Washington | 144 | 8.6 | % | 293,768 | 10.2 | % | |||||||
| New York | 41 | 2.4 | % | 170,744 | 5.9 | % | |||||||
| Other U.S. | 810 | 48.3 | % | 900,978 | 31.2 | % | |||||||
| Total | 1,677 | 100.0 | % | $ | 2,887,828 | 100.0 | % |
TAXES
We have elected to be treated as a REIT for U.S. federal income tax purposes. As a REIT we generally pay no federal or state and local income tax on assets that qualify under the REIT requirements if we distribute out at least 90% of the current taxable income generated from these assets.
We hold certain assets, including Servicer Advance Investments and MSRs, in taxable REIT subsidiaries (“TRSs”) that are subject to federal, state and local income tax because these assets either do not qualify under the REIT requirements or the status of these assets is uncertain. We also operate our securitization program, servicing, origination, and service businesses through TRSs.
As our operating investments continue to grow and become a larger component of our total consolidated income, we anticipate income subject to tax will increase, along with a corresponding increase in tax expense and our consolidated effective tax rate.
As of December 31, 2022, we recorded a deferred tax liability of $711.9 million, primarily composed of deferred tax liabilities generated through the deferral of gains from loans sold by our origination business with servicing retained by us as well as deferred tax liabilities generated from changes in fair value of MSRs, loans, and swaps held within taxable entities.
For the year ended December 31, 2022, we recognized deferred tax expense (benefit) of $271.2 million primarily reflecting deferred tax expense generated from changes in the fair value of MSRs, loans, and swaps held within taxable entities as well as income in our servicing and origination business segments.
CRITICAL ACCOUNTING POLICIES AND USE OF ESTIMATES
The Company’s accounting policies are more fully described in Note 2 of the Consolidated Financial Statements. As disclosed in Note 2, the preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions about future events that affect the amounts reported in the financial statements and accompanying notes. Actual results could differ significantly from those estimates. The Company believes that the following discussion addresses the Company’s most critical accounting policies, which are those that are most important to the portrayal of the Company’s financial condition and results of operations and require management’s most difficult, subjective and complex judgments.
81
The mortgage and financial industries are operating in a challenging and uncertain economic environment. Financial and real estate companies continue to be affected by, among other things, market volatility, rapidly rising interest rates and inflationary pressures. We believe the estimates and assumptions underlying our consolidated financial statements are reasonable and supportable based on the information available as of December 31, 2022; however, uncertainty related to market volatility and inflationary pressures, as well as the geopolitical risks associated with the war in Ukraine, will have on the global economy generally, and our business in particular, makes any estimates and assumptions as of December 31, 2022 inherently less certain than they would be absent the current economic environment and the ongoing war in Ukraine. Actual results may materially differ from those estimates. Market volatility and inflationary pressures and the war in Ukraine and their impact on the current financial, economic and capital markets environment, and future developments in these and other areas present uncertainty and risk with respect to our financial condition, results of operations, liquidity and ability to pay distributions.
MSRs and MSR Financing Receivables
Classification and valuation — An MSR can be created or acquired through a variety of means, including explicitly through a contract or implicitly through the origination and sale of a loan with servicing retained. As an approved owner of MSRs, we account for our MSRs as servicing assets or servicing liabilities as we have undertaken an obligation to service financial assets. We measure our MSRs at fair value at acquisition and elect to subsequently measure at fair value at each reporting date using the fair value measurement method. Our MSRs are categorized as Level 3 under the GAAP fair value hierarchy, as described in Note 20 to our Consolidated Financial Statements. The inputs used in the valuation of MSRs include prepayment rate, delinquency rate, mortgage servicing amount, discount rate, and estimated market level future costs to service. These inputs are primarily based on current market data obtained from servicers and other third parties, which may be adjusted based on our expectations for the future, and requires significant judgement. The determination of estimated cash flows used in pricing models is inherently subjective and imprecise. The methods used to estimate fair value may not result in an amount that is indicative of net realizable value or reflective of future fair values. Changes in market conditions, as well as changes in the assumptions or methodology used to determine fair value, could result in a significant increase or decrease in fair value.
In order to evaluate the reasonableness of our fair value determinations, we engage an independent valuation firm to separately measure the fair value of our MSRs. The independent valuation firm determines an estimated fair value range based on its own models. We compare the range provided by the independent valuation firm to the values generated by our internal models. To date, we have not made any significant valuation adjustments as a result of the values provided by the third-party valuation adjustments.
In certain cases, we have legally purchased MSRs or the right to the economic interest in MSRs, however, we determined that the respective purchase agreement would not be treated as a sale under GAAP. Therefore, rather than recording an investment in MSRs, we have recorded an investment in MSR financing receivables. Income from this investment (net of subservicing fees) is recorded as interest income and is grouped and presented as part of Servicing Revenue, Net in the Consolidated Statements of Income. Additionally, we elected to measure MSR Financing Receivables at fair value, with changes in fair value flowing through Servicing Revenue, Net in the Consolidated Statements of Income. In order to evaluate the reasonableness of our fair value determinations, similar to MSRs, we engage an independent valuation firm to separately measure the fair value of our MSR Financing Receivables.
Revenue and interest income recognition — We recognize income from investment in MSRs and MSR Financing Receivables as Servicing Revenue, Net which comprises (i) income from the MSRs, plus or minus (ii) the mark-to-market on the MSRs including change in fair value due to realization of cash flows.
Servicer Advance Investments
Classification and valuation — We have elected to account for the Servicer Advance Investments at fair value. Accordingly, we estimate the fair value of the Servicer Advance Investments at each financial reporting date and reflect changes in the fair value of the Servicer Advance Investments as gains or losses.
We categorize Servicer Advance Investments under Level 3 of the GAAP hierarchy because we use internal pricing models to estimate the future cash flows related to the Servicer Advance Investments that incorporate significant unobservable inputs and include assumptions that are inherently subjective and imprecise. In order to evaluate the reasonableness of our fair value determinations, we engage an independent valuation firm to separately measure the fair value of our Servicer Advance Investments. The independent valuation firm determines an estimated fair value range based on its own models.
Our estimations of future cash flows include the combined cash flows of all of the components that comprise the Servicer Advance Investments: existing advances, the requirement to purchase future advances and the right to the basic fee component
82
of the related MSR. The factors that most significantly impact the fair value include (i) the rate at which the servicer advance balance declines, (ii) the duration of outstanding servicer advances, which we estimate is approximately nine months on average for an advance balance at a given point in time (not taking into account new advances made with respect to the pool), and (iii) the UPB of the underlying loans with respect to which we have the obligation to make advances and own the basic fee component.
Interest income and expense recognition — We recognize income from Servicer Advance Investments in the form of interest income. Interest income is calculated using the interest method, with adjustments to the yield applied based upon changes in actual or expected cash flows under the retrospective method. The servicer advances are not interest-bearing, but we accrete the effective rate of interest applied to the aggregate cash flows from the servicer advances and the basic fee component of the related MSR.
We remit to our servicers a portion of the basic fee component of the MSR related to our Servicer Advance Investments as compensation for acting as servicer, as described in more detail under “—Our Portfolio—Servicing Related Assets—Servicer Advances.” Our interest income is recorded net of the servicing fees owed to our servicers.
Real Estate and Other Securities
Classification and valuation — Our securities portfolio primarily consists of Agency and Non-Agency RMBS. Agency RMBS are securities issued or guaranteed as to principal and/or interest by a federally chartered corporation, such as Fannie Mae or Freddie Mac, or an agency of the U.S. Government, such as Ginnie Mae. Non-Agency RMBS are not issued or guaranteed by Fannie Mae, Freddie Mac, or Ginnie Mae and are therefore subject to credit risk. RMBS investments are classified as either available-for-sale or accounted for under the fair value option. We determine the appropriate classification of our securities at the time they are acquired and evaluate the appropriateness of such classifications at each balance sheet date. If classified as available-for-sale, investments are carried at fair value, with net unrealized gains or losses reported as a component of accumulated other comprehensive income. If classified under the fair value option, changes in fair value are recorded in the Consolidated Statements of Income as a component of Change in Fair Value of Investments.
We generally categorize Agency RMBS under Level 2 and Non-Agency as Level 3 of the GAAP hierarchy. We estimate the fair value of the majority of our RMBS based upon broker quotations, counterparty quotations or pricing service quotations. Pricing services generally develop their pricing of RMBS based on transaction prices of recent trades for similar financial instruments, when available. When recent trades for similar financial instruments are not available, cash flow models or other pricing models are used. The significant inputs used in the valuation of our securities include the discount rate, prepayment rates, default rates and loss severities, as well as other variables.
The determination of estimated cash flows used in pricing models is inherently subjective and imprecise. The methods used to estimate fair value may not be indicative of net realizable value or reflective of future fair values. Changes in market conditions, as well as changes in the assumptions or methodology used to determine fair value, could result in a significant increase or decrease in fair value.
Impairment — We evaluate the cost basis of investments in securities not accounted for under the fair value option on at least a quarterly basis under ASC 326-30, Financial Instruments-Credit Losses: Available-for-Sale Debt Securities. When the fair value of a security is less than its amortized cost basis as of the balance sheet date, the security's cost basis is considered impaired. We must evaluate the decline in the fair value of the impaired security and determine whether such decline resulted from a credit loss or non-credit related factors. In our assessment of whether a credit loss exists, we compare the present value of estimated future cash flows of the impaired security with the amortized cost basis of such security. The estimated future cash flows reflect those that a “market participant” would use and typically include assumptions related to fluctuations in interest rates, prepayment speeds, default rates, collateral performance, and the timing and amount of projected credit losses, as well incorporating observations of current market developments and events. Cash flows are discounted at an interest rate equal to the current yield used to accrete interest income. If the present value of estimated future cash flows is less than the amortized cost basis of the security, an expected credit loss exists and is included in Other Income (Loss) in the Consolidated Statements of Income. If it is determined as of the financial reporting date that all or a portion of a security's cost basis is not collectible, then we will recognize a realized loss to the extent of the adjustment to the security's cost basis. This adjustment to the amortized cost basis of the security is reflected in Gain (Loss) on Settlement of Investments, Net in the Consolidated Statements of Income.
Interest income recognition — There are several different accounting models that may be applicable for purposes of the recognition of interest income on RMBS depending on whether the security is designated as available-for-sale or fair value option.
83
The following accounting models apply to RMBS classified as available-for-sale:
(i) RMBS of high credit quality rated ‘AA’ or higher that, at the time of purchase, we expect to collect all contractual cash flows and the security cannot be contractually prepaid in such a way that we would not recover substantially all of our recorded investment.
(ii) Non-Agency RMBS which are not of high credit quality at the time of purchase or that can be contractually prepaid or otherwise settled in such a way that we would not recover substantially all of our recorded investment.
For RMBS of high credit quality accounted for under (i) above, we recognize interest income by applying the permitted “interest method,” whereby purchase premiums and discounts are amortized and accreted, respectively, as an adjustment to contractual interest income accrued at each security’s stated coupon rate. The interest method is applied at the individual security level based upon each security’s effective interest rate. We calculate each security’s effective interest rate at the time of purchase by solving for the discount rate that equates the present value of that security's remaining contractual cash flows (assuming no principal prepayments) to its purchase price. Because each security’s effective interest rate does not reflect an estimate of future prepayments, we refer to this manner of applying the interest method as the “contractual effective interest method.” When applying the contractual effective interest method to its investments in RMBS, as principal prepayments occur, a proportional amount of the unamortized premium or discount is recognized in interest income such that the contractual effective interest rate on the remaining security balance is unaffected.
For Non-Agency RMBS accounted for under (ii) above, we recognize interest income by applying the required prospective level-yield methodology. Interest income under this methodology is impacted by management judgments around both the amount and timing of credit losses (defaults) and prepayments. Consequently, interest income on these Non-Agency RMBS is recognized based on the timing and amount of cash flows expected to be collected, as opposed to being based on contractual cash flows. These securities are generally purchased at a discount to the principal amount. At the original acquisition date, we estimate the timing and amount of cash flows expected to be collected and calculate the present value of those amounts to our purchase price. In each subsequent balance sheet date, we revise our estimates of the remaining timing and amount of cash flows expected to be collected. If there is a positive change in the amount and timing of future cash flows expected to be collected from the previous estimate, the effective interest rate in future accounting periods may increase resulting in an increase in the reported amount of interest income in future periods. A positive change in the amount and timing of future cash flows expected to be collected is considered to have occurred when the net present value of future cash flows expected to be collected has increased from the previous estimate. This can occur from a change in either the timing of when cash flows are expected to be collected (i.e., from changes in prepayment speeds or the timing of estimated defaults) or in the amount of cash flows expected to be collected (i.e., from reductions in estimates of future defaults). If there is a negative or adverse change in the amount and timing of future cash flows expected to be collected from the previous estimate, and the security's fair value is below its amortized cost, an impairment loss equal to the adverse change in cash flows expected to be collected, discounted using the security's effective rate before impairment, is required to be recorded in current period earnings. Additionally, while the effective interest rate used to accrete interest income after an impairment has been recognized will generally be the same, the amount of interest income recorded in future periods will decline because of the reduced balance of the amortized cost basis of the investment to which such effective interest rate is applied.
The following accounting models apply to RMBS accounted for under the fair value option:
(iii) RMBS of high credit quality rated ‘AA’ or higher that, at the time of purchase, we expect to collect all contractual cash flows and the security cannot be contractually prepaid in such a way that we would not recover substantially all of our recorded investment.
(iv) Non-Agency RMBS which are not of high credit quality at the time of purchase or that can be contractually prepaid or otherwise settled in such a way that we would not recover substantially all of our recorded investment.
Interest income on RMBS accounted for in (iii) above is recognized based on the stated coupon rate and the outstanding principal amount. The original purchase premium or discount is not amortized or accreted as part of interest income but rather reflected as part of the security’s fair value.
Interest income on Non-Agency RMBS accounted for in (iv) above is recognized in accordance with the model described in (ii) above.
Residential Mortgage Loans
84
Classification and valuation — Loans are classified as (i) held-for-investment at fair value, (ii) held-for-sale at fair value or (iii) held-for-sale at lower of cost or fair value. Loans are also eligible to be accounted for under the fair value option which are recorded on the Consolidated Balance Sheets at fair value and the periodic changes in fair value is recorded as a component of Change in Fair Value of Investments in the Consolidated Statements of Income. When we have the intent and ability to hold loans for the foreseeable future or to maturity/payoff, such loans are classified as held for investment. When we have the intent to sell loans, such loans are classified as held for sale.
Our loans are generally categorized as Level 2 or 3 under the GAAP fair value hierarchy, as described in Note 20 to our Consolidated Financial Statements. The fair value of loans is affected by, among other things, changes in interest rates, credit performance, prepayments, and market liquidity. To the extent interest rates change or market liquidity and or credit conditions materially change, the value of these loans could decline, which could have a material effect on reported earnings.
For originated residential mortgage loans measured at fair value, the fair value is generally determined using a market approach by utilizing either (i) the fair value of securities backed by similar residential mortgage loans, adjusted for certain factors to approximate the fair value of a whole residential mortgage loan, (ii) current commitments to purchase loans or (iii) recent observable market trades for similar loans, adjusted for credit risk and other individual loan characteristics.
For acquired residential mortgage loans measured at fair value, the fair value is generally determined by discounting the expected future cash flows using inputs such as default rates, prepayment speeds and discount rates.
For loans measured at the lower of cost or fair value, we account for any excess of cost over fair value as a valuation allowance and include changes in the valuation allowance in in the period in which the change occurs. Purchase price discounts or premiums are deferred in a contra loan account until the related loan is sold. The deferred discounts or premiums are an adjustment to the basis of the loan and are included in the quarterly determination of the lower of cost or fair value adjustments and/or the gain or loss recognized at the time of sale.
Interest income recognition — Interest income on mortgage loans is accrued based on the unpaid principal balance and the contractual interest rate. Interest earned on mortgage loans are reported in Interest Income in the Consolidated Statements of Income. If it’s probable that the Company will be unable to collect the scheduled payments of principal or interest when due according to the original contractual terms of the loan agreement, or if the loan becomes 90 days delinquent, the Company will reverse all prior accrued and unpaid interest on such mortgage loan. The Company will return loans to accrual status only when we reinstate the loan and there is no significant uncertainty as to collectability.
Impairment — Subsequent to the adoption of CECL on January 1, 2020, all residential mortgage loans are carried at fair value or the lower of cost or fair value. As a result, these loans are not subject to an allowance for credit losses under the CECL impairment model.
A loan is determined to be past due when a monthly payment is due and unpaid for 30 days or more. Loans, other than PCD loans, are placed on nonaccrual status and considered non-performing when full payment of principal and interest is in doubt, which generally occurs when principal or interest is 90 days or more past due unless the loan is both well secured and in the process of collection. Loans held-for-sale are subject to the nonaccrual policy. A loan may be returned to accrual status when repayment is reasonably assured and there has been demonstrated performance under the terms of the loan or, if applicable, the terms of the restructured loan. Our ability to recognize interest income on nonaccrual loans as cash interest payments are received rather than as a reduction of the carrying value of the loans is based on the recorded loan balance being deemed fully collectible.
Business Combinations and Asset Acquisitions
When the assets acquired and liabilities assumed constitute a business, then the acquisition is a business combination. If substantially all of the fair value of the gross asset acquired is concentrated in a single identifiable asset or group of similar identifiable assets, the asset is not considered a business. Business combinations are accounted for under the acquisition method. On acquisition, the identifiable assets, liabilities and contingent liabilities are measured at their fair values at the date of
acquisition. Any excess of the cost of acquisition over the fair values of the identifiable net assets acquired is recognized as goodwill. In instances where the cost of acquisition is lower than the fair values of the identifiable net assets acquired (i.e., bargain purchase), the difference is recognized in earnings in the period of acquisition. The consideration transferred for an acquisition is measured at fair value of the consideration given. Acquisition related costs are expensed as incurred. The results of operations of acquired businesses are included from the date of acquisition.
85
If the initial accounting for a business combination is incomplete by the end of the reporting period in which the combination occurs, we will recognize a measurement-period adjustment during the period in which we determine the amount of the adjustment, including the effect on earnings of any amounts we would have recorded in previous periods if the accounting had been completed at the acquisition date.
Investment Consolidation
Variable interest entities (“VIEs”) are defined as entities in which equity investors do not have the characteristics of a controlling financial interest or do not have sufficient equity at risk for the entity to finance its activities without additional subordinated financial support from other parties. A VIE is required to be consolidated by its primary beneficiary, and only by its primary beneficiary, which is defined as the party who has the power to direct the activities of a VIE that most significantly impact its economic performance and who has the obligation to absorb losses or the right to receive benefits from the VIE that could potentially be significant to the VIE. The analysis as to whether to consolidate an entity is subject to a significant amount of judgment. Some of the criteria considered are the determination as to the degree of control over an entity by its various equity holders, the design of the entity, how closely related the entity is to each of its equity holders, the relation of the equity holders to each other and a determination of the primary beneficiary in entities in which we have a variable interest. These analyses involve estimates, based on our assumptions, as well as judgments regarding significance and the design of entities.
For additional information on VIEs, see “Item 8. Consolidated Financial Statements—Note 21. Variable Interest Entities.”
Income Taxes
We intend to operate in a manner that allows us to qualify for taxation as a REIT. As a result of our expected REIT qualification, we do not generally expect to pay U.S. federal or state and local corporate level taxes on income earned outside of our TRSs. Many of the REIT requirements, however, are highly technical and complex. If we were to fail to meet the REIT requirements, we would be subject to U.S. federal, state and local income and franchise taxes, and we would face a variety of adverse consequences. See “Risk Factors—Risks Related to Our Taxation as a REIT.” Rithm Capital operates various business segments, including servicing, origination, and MSR related investments, through TRSs that are subject to regular corporate income taxes.
RECENT ACCOUNTING PRONOUNCEMENTS
See Note 2 to our Consolidated Financial Statements.
Accounting Impact of Valuation Changes
Rithm Capital’s assets fall into three general categories as disclosed in the table below. These categories are:
Marked to Market Assets (“MTM Assets”) — Assets that are marked to market through the Consolidated Statements of Income. Changes in the value of these assets (i) are recorded in the Consolidated Statement of Income, as unrealized gains or losses that impact net income, and (ii) impact our Total Rithm Capital Stockholders’ Equity (net book value).
Other Comprehensive Income Assets (“OCI Assets”) — Assets that are marked to market through the Consolidated Statements of Comprehensive Income. Changes in the value of these assets (i) are recorded in the Consolidated Statements of Comprehensive Income as unrealized gains or losses, and therefore do not impact net income on the Consolidated Statement of Income, and (ii) impact our Total Rithm Capital Stockholders’ Equity (net book value).
Cost Assets — Assets that are not marked to market. Changes in value of these assets do not impact net income in the Consolidated Statement of Income nor do they impact our Total Rithm Capital Stockholders’ Equity (net book value).
An exception to these descriptions results from changes in value that represent impairment. Any such change (i) is recorded in the Consolidated Statements of Income, as impairment that impacts net income, and (ii) impacts our Total Rithm Capital Stockholders’ Equity (net book value). In the case of Residential Mortgage Loans, Held-for-Sale, at Lower of Cost or Fair Value, any reductions in value are considered impairment. Impairment on loans and REO as well as securities subsequent to the adoption of CECL on January 1, 2020 is subject to reversal if values subsequently increase.
All of Rithm Capital’s liabilities, with the exception of derivatives, residential mortgage loan repurchase liability, certain debt accounted for under the fair value option and contingent consideration liabilities (which are marked to market through the Consolidated Statements of Income), are recorded at their amortized cost basis.
86
The table below summarizes Rithm Capital’s assets by category as of December 31, 2022:
| MTM Assets | OCI Assets | Cost Assets | ||
|---|---|---|---|---|
| Real estate and other securities accounted for under the fair value option | Real estate and other securities, available-for-sale | Residential mortgage loans, held-for-sale, at lower of cost or fair value | ||
| Excess MSRs | Single-family rental properties | |||
| Excess MSRs, equity method investees | Real estate owned (REO) | |||
| MSRs and MSR financing receivables | Servicer advances receivable | |||
| Servicer advance investments | Trades receivable | |||
| Certain assets within Other assets, primarily derivatives and equity investments | Deferred taxes | |||
| Residential mortgage loans, held-for-sale at fair value | Other assets, except as described above | |||
| Residential mortgage loans, held-for-investment, at fair value | ||||
| Consumer loans | ||||
| Mortgage loans receivable |
87
RESULTS OF OPERATIONS
Factors Impacting Comparability of Our Results of Operations
Our net income is primarily generated from net interest income, servicing fee revenue less cost, and gain on sale of loans less cost to originate. Changes in various factors such as market interest rates, prepayment speeds, estimated future cash flows, servicing costs and credit quality could affect the amount of basis premium to be amortized or discount to be accreted into interest income for a given period. Prepayment speeds vary according to the type of investment, conditions in the financial markets, competition and other factors, none of which can be predicted with any certainty. Our operating results may also be affected by credit losses in excess of initial anticipations or unanticipated credit events experienced by borrowers whose mortgage loans underlie the MSRs, mortgage loans receivable, or the non-Agency RMBS held in our investment portfolio.
During the year ended December 31, 2022, interest rates increased and remained elevated. Higher interest rates can decrease a borrower’s ability or willingness to enter into mortgage transactions, including residential, business purpose, and commercial loans. Higher interest rates also increase our financing costs.
On June 17, 2022, we entered into definitive agreements with the Former Manager to internalize our management function. As part of the termination of the existing Management Agreement, we paid $400.0 million (subject to certain adjustments) to the Former Manager. Following the Internalization, we no longer pay a management or incentive fee to the Former Manager.
In the second half of 2021, we completed two acquisitions, Caliber Home Loans, Inc. and Genesis Capital, LLC. As a result of these acquisitions, year over year operating revenues and expenses increased.
88
Summary of Results of Operations
The following tables summarize the changes in our results of operations for the year ended December 31, 2022 compared to 2021 year-to-year (dollars in thousands). Our results of operations are not necessarily indicative of our future performance.
| Year Ended December 31, | Increase (Decrease) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | Amount | % | |||||||||||
| Revenues | ||||||||||||||
| Servicing fee revenue, net and interest income from MSRs and MSR financing receivables | $ | 1,831,964 | $ | 1,559,554 | $ | 272,410 | 17.5 | % | ||||||
| Change in fair value of MSRs and MSR financingreceivables (includes realization of cash flows of $(631,120) and $(1,192,646), respectively) | 732,750 | (575,353) | 1,308,103 | (227.4) | % | |||||||||
| Servicing revenue, net | 2,564,714 | 984,201 | 1,580,513 | 160.6 | % | |||||||||
| Interest income | 1,075,981 | 810,896 | 265,085 | 32.7 | % | |||||||||
| Gain on originated residential mortgage loans, held-for-sale, net | 1,086,232 | 1,826,909 | (740,677) | (40.5) | % | |||||||||
| 4,726,927 | 3,622,006 | 1,104,921 | 30.5 | % | ||||||||||
| Expenses | ||||||||||||||
| Interest expense and warehouse line fees | 791,001 | 497,308 | 293,693 | 59.1 | % | |||||||||
| General and administrative | 875,428 | 864,028 | 11,400 | 1.3 | % | |||||||||
| Compensation and benefits | 1,231,446 | 1,159,810 | 71,636 | 6.2 | % | |||||||||
| Management fee to affiliate | 46,174 | 95,926 | (49,752) | (51.9) | % | |||||||||
| Termination fee to affiliate | 400,000 | — | 400,000 | n/m | ||||||||||
| 3,344,049 | 2,617,072 | 726,977 | 27.8 | % | ||||||||||
| Other income (loss) | ||||||||||||||
| Change in fair value of investments, net | 1,108,290 | 11,723 | 1,096,567 | n/m | ||||||||||
| Gain (loss) on settlement of investments, net | (1,359,679) | (234,561) | (1,125,118) | 479.7 | % | |||||||||
| Other income (loss), net | 131,312 | 181,712 | (50,400) | (27.7) | % | |||||||||
| (120,077) | (41,126) | (78,951) | 192.0 | % | ||||||||||
| Income before income taxes | 1,262,801 | 963,808 | 298,993 | 31.0 | % | |||||||||
| Income tax expense | 279,516 | 158,226 | 121,290 | 76.7 | % | |||||||||
| Net income | $ | 983,285 | $ | 805,582 | $ | 177,703 | 22.1 | % | ||||||
| Noncontrolling interests in income of consolidated subsidiaries | 28,766 | 33,356 | (4,590) | (13.8) | % | |||||||||
| Dividends on preferred stock | 89,726 | 66,744 | 22,982 | 34.4 | % | |||||||||
| Net income attributable to common stockholders | $ | 864,793 | $ | 705,482 | $ | 159,311 | 22.6 | % |
Percentage changes in the table above deemed “n/m” are not meaningful.
89
Servicing Revenue, Net
Servicing Revenue, Net consists of the following:
| Year Ended December 31, | Increase (Decrease) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | Amount | % | |||||||||||
| Servicing fee revenue, net and interest income from MSRs and MSR financing receivables | $ | 1,699,587 | $ | 1,446,509 | $ | 253,078 | 17.5 | % | ||||||
| Ancillary and other fees | 132,377 | 113,045 | 19,332 | 17.1 | % | |||||||||
| Servicing fee revenue and fees | 1,831,964 | 1,559,554 | 272,410 | 17.5 | % | |||||||||
| Change in fair value due to: | ||||||||||||||
| Realization of cash flows | (631,120) | (1,192,646) | 561,526 | (47.1) | % | |||||||||
| Change in valuation inputs and assumptions(A) | 1,449,134 | 680,088 | 769,046 | 113.1 | % | |||||||||
| Change in fair value of derivative instruments | (11,316) | (30,481) | 19,165 | (62.9) | % | |||||||||
| (Gain) loss realized | 5,093 | 2,410 | 2,683 | 111.3 | % | |||||||||
| Gain (loss) on settlement of derivative instruments | (79,041) | (34,724) | (44,317) | 127.6 | % | |||||||||
| Servicing revenue, net | $ | 2,564,714 | $ | 984,201 | $ | 1,580,513 | 160.6 | % |
(A)The following table summarizes the components of servicing revenue, net related to changes in valuation inputs and assumptions:
| Year Ended December 31, | Increase (Decrease) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | Amount | % | |||||||||||
| Changes in interest rates and prepayment rates | $ | 2,165,802 | $ | 544,706 | $ | 1,621,096 | 297.6 | % | ||||||
| Changes in discount rates | (187,494) | 113,305 | (300,799) | (265.5) | % | |||||||||
| Changes in other factors | (529,174) | 22,077 | (551,251) | n/m | ||||||||||
| Change in valuation and assumptions | $ | 1,449,134 | $ | 680,088 | $ | 769,046 | 113.1 | % |
Percentage changes in the table above deemed “n/m” are not meaningful.
The table below summarizes the unpaid principal balances of our MSRs and MSR Financing Receivables:
| Unpaid Principal Balance as of December 31, | Increase (Decrease) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in millions) | 2022 | 2021 | Amount | % | ||||||||||
| GSE | $ | 364,879 | $ | 374,816 | $ | (9,937) | (2.7) | % | ||||||
| Non-Agency | 53,882 | 63,851 | (9,969) | (15.6) | % | |||||||||
| Ginnie Mae | 121,136 | 109,946 | 11,190 | 10.2 | % | |||||||||
| Total | $ | 539,897 | $ | 548,613 | $ | (8,716) | (1.6) | % |
The table below summarizes loan UPB by Performing Servicing and Special Servicing:
| Unpaid Principal Balance as of December 31, | Increase (Decrease) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in millions) | 2022 | 2021 | Amount | % | ||||||||||
| Performing Servicing | $ | 393,299 | $ | 384,266 | $ | 9,033 | 2.4 | % | ||||||
| Special Servicing | 110,264 | 98,497 | 11,767 | 11.9 | % | |||||||||
| Total Servicing Portfolio | $ | 503,563 | $ | 482,763 | $ | 20,800 | 4.3 | % |
Servicing revenue, net increased $1.6 billion, primarily driven by (i) a $0.8 billion net increase in the fair value of our MSR portfolio attributable to favorable mark-to-market adjustments related to slower projected prepayment rates and higher estimated custodial earnings due to an increase in projected forward interest rates, partially offset by higher discount rates, and (ii) a $0.6 billion decrease in realization of cash flows as a result of slower prepayments. In addition, the higher average unpaid principal balance year-over-year drove (iii) a $0.3 billion increase in servicing fee revenue and fees.
90
As of December 31, 2022, the performing loan servicing division serviced $393.3 billion UPB of loans and the special servicing division serviced $110.3 billion UPB of loans, for a total servicing portfolio of $503.6 billion UPB, representing a 4.3% increase from December 31, 2021.
Interest Income
Interest income for the year ended December 31, 2022 increased $265.1 million primarily driven by higher interest rates during 2022, including higher float income earned on custodial accounts associated with our MSRs, and the inclusion of results from Caliber and Genesis for the full year 2022.
Gain on Originated Residential Mortgage Loans, Held-for-Sale, Net
The following table provides information regarding Gain on Originated Residential Mortgage Loans, Held-for-Sale, Net as a percentage of pull through adjusted lock volume, by channel:
| Year Ended December 31, | |||||
|---|---|---|---|---|---|
| 2022 | 2021 | ||||
| Direct to Consumer | 3.70 | % | 3.97 | % | |
| Retail | 3.29 | % | 3.66 | % | |
| Wholesale | 1.09 | % | 1.09 | % | |
| Correspondent | 0.31 | % | 0.28 | % | |
| 1.70 | % | 1.51 | % |
The following table summarizes funded loan production by channel:
| Unpaid Principal Balance for the Year Ended December 31, | Increase (Decrease) | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (in millions) | 2022 | % of Total | 2021 | % of Total | Amount | % | ||||||||||
| Production by Channel | ||||||||||||||||
| Direct to Consumer | $ | 8,263 | 12% | $ | 25,182 | 20% | $ | (16,919) | (67.2) | % | ||||||
| Retail | 19,037 | 28% | 16,781 | 14% | 2,256 | 13.4 | % | |||||||||
| Wholesale | 11,000 | 16% | 16,189 | 13% | (5,189) | (32.1) | % | |||||||||
| Correspondent | 29,308 | 44% | 65,137 | 53% | (35,829) | (55.0) | % | |||||||||
| Total Production by Channel | $ | 67,608 | 100% | $ | 123,289 | 100% | $ | (55,681) | (45.2) | % |
Gain on originated residential mortgage loans, held-for-sale, net decreased $740.7 million year over year, primarily driven by a reduction in the pull through adjusted lock volume attributable to an increase in interest rates during the year, partially offset by the inclusion of the Caliber acquisition for the full year 2022. For the year ended December 31, 2022, loan origination volume was $67.6 billion, down from $123.3 billion in the prior year.
During 2022, gain on sale margins continued to revert to historical levels largely driven by weakening demand for loans amid excess industry capacity due to an escalating interest rate environment weighing on the residential real estate market. Gain on sale margin for the year ended December 31, 2022 was 1.70%, 19 bps higher than 1.51% for the prior year. The higher gain on sale margin for 2022 was driven by channel mix—funded loan production in our higher margin Retail channel outpaced production in lower margin channels. 70% of all funded origination volume during 2022 was purchase origination, up from 42% in 2021.
Interest Expense and Warehouse Line Fees
Interest expense increased $293.7 million year over year, primarily attributable to the higher interest rates in 2022.
91
General and Administrative
General and Administrative expenses consists of the following:
| Year Ended December 31, | Increase (Decrease) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | Amount | % | |||||||||||
| Legal and professional | $ | 78,837 | $ | 102,114 | $ | (23,277) | (22.8) | % | ||||||
| Loan origination | 108,149 | 196,989 | (88,840) | (45.1) | % | |||||||||
| Occupancy | 116,526 | 70,616 | 45,910 | 65.0 | % | |||||||||
| Subservicing | 162,972 | 224,138 | (61,166) | (27.3) | % | |||||||||
| Loan servicing | 11,759 | 16,440 | (4,681) | (28.5) | % | |||||||||
| Property and maintenance | 93,689 | 69,083 | 24,606 | 35.6 | % | |||||||||
| Other | 303,496 | 184,648 | 118,848 | 64.4 | % | |||||||||
| Total general and administrative expenses | $ | 875,428 | $ | 864,028 | $ | 11,400 | 1.3 | % |
General and administrative expenses increased $11.4 million year over year. Legal and professional fees decreased primarily due to lower deal costs incurred in 2022. Loan origination, subservicing fees, and loan servicing fees decreased due to lower loan production volume throughout 2022 commensurate with the increasing rate environment. The increase in occupancy expense reflects a full year of Caliber and Genesis expenses for 2022. Property and maintenance expenses increased due to continued growth at Guardian. Other expenses increased primarily due to higher information technology and marketing expenses due to a full year of Caliber and Genesis expenses, and higher single family rental property expenses driven by property purchases.
Compensation and Benefits
Compensation and benefits increased $71.6 million year over year, primarily due to the Caliber and Genesis acquisitions in the latter half of 2021, which initially added over 7,000 in headcount. Additionally, on June 17, 2022, we entered into definitive agreements with the Former Manager to internalize our management function. Following the Internalization, we no longer pay a management fee to the Former Manager and we have assumed compensation and benefit expenses directly. These increases were partially offset by a reduction in headcount primarily within our Origination segment commensurate with aligning our expense base to a lower production environment. Total headcount at December 31, 2022 was 5,763, down from 12,296 at December 31, 2021.
Management Fee to Affiliate
Management fee to affiliate decreased $49.8 million year over year due to the Internalization effective June 17, 2022. See Notes 1, 24 and 26 to our Consolidated Financial Statements for further information regarding the management fee to affiliate.
Termination Fee to Affiliate
The termination fee to affiliate of $400.0 million for the year ended December 31, 2022 relates to the Internalization effective June 17, 2022. See Notes 1, 24 and 26 to our Consolidated Financial Statements for further information regarding the termination fee to affiliate.
Other Income (Loss)
Other Income (Loss) consists of the following:
| Year Ended December 31, | Increase (Decrease) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | Amount | % | |||||||||||
| Change in fair value of investments, net | $ | 1,108,290 | $ | 11,723 | $ | 1,096,567 | n/m | |||||||
| Gain (loss) on settlement of investments, net | (1,359,679) | (234,561) | (1,125,118) | 479.7 | % | |||||||||
| Other income (loss), net | 131,312 | 181,712 | (50,400) | (27.7) | % | |||||||||
| $ | (120,077) | $ | (41,126) | $ | (78,951) | 192.0 | % |
Percentage changes in the table above deemed “n/m” are not meaningful.
92
The following table summarizes the components of Other income (loss):
| Year Ended December 31, | Increase (Decrease) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | Amount | % | |||||||||||
| Real estate and other securities | $ | 235,591 | $ | (400,369) | $ | 635,960 | (159) | % | ||||||
| Residential mortgage loans | (173,644) | 155,758 | (329,402) | (211.5) | % | |||||||||
| Derivative instruments | 1,094,467 | 298,803 | 795,664 | 266.3 | % | |||||||||
| Other(A) | (48,124) | (42,469) | (5,655) | 13.3 | % | |||||||||
| Change in fair value of investments, net | 1,108,290 | 11,723 | 1,096,567 | n/m | ||||||||||
| Sale of real estate securities | (1,735,009) | (89,811) | (1,645,198) | n/m | ||||||||||
| Sale of acquired residential mortgage loans | 55,298 | 120,680 | (65,382) | (54.2) | % | |||||||||
| Settlement of derivatives | 374,464 | (172,581) | 547,045 | (317.0) | % | |||||||||
| Liquidated residential mortgage loans | (42,639) | (5,946) | (36,693) | 617.1 | % | |||||||||
| Sale of REO | (4,148) | (6,622) | 2,474 | (37.4) | % | |||||||||
| Extinguishment of debt | — | (1,485) | 1,485 | (100.0) | % | |||||||||
| Other | (7,645) | (78,796) | 71,151 | (90.3) | % | |||||||||
| Gain (loss) on settlement of investments, net | (1,359,679) | (234,561) | (1,125,118) | 479.7 | % | |||||||||
| Unrealized gain (loss) on secured notes and bonds payable | 45,792 | 12,991 | 32,801 | 252.5 | % | |||||||||
| Rental revenue | 54,567 | 13,750 | 40,817 | 296.9 | % | |||||||||
| Property and maintenance revenue | 132,432 | 104,797 | 27,635 | 26.4 | % | |||||||||
| (Provision) reversal for credit losses on securities | (7,345) | 5,201 | (12,546) | (241.2) | % | |||||||||
| Valuation and credit loss (provision) reversal on loans and real estate owned | (7,617) | 42,543 | (50,160) | (117.9) | % | |||||||||
| Other income (loss) | (86,517) | 2,430 | (88,947) | n/m | ||||||||||
| Other income (loss), net | 131,312 | 181,712 | (50,400) | (27.7) | % | |||||||||
| Total other income (loss) | $ | (120,077) | $ | (41,126) | $ | (78,951) | 192.0 | % |
Percentage changes in the table above deemed “n/m” are not meaningful.
(A)Includes excess MSRs, servicer advance investments, consumer loans, and other.
Change in fair value of investments, net, together with Gain (loss) on settlement of investments, net, reflects the net change in unrealized and net realized gains (losses) on our investment portfolio, including real estate and other securities, residential mortgage loans, and derivative instruments.
Total other income (loss) was $(120.1) million for the full year 2022 compared to $(41.1) million for the prior year. The increase in loss year over year was primarily driven by the sale of Agency RMBS in 2022, offset by the associated interest rate swaps utilized as economic hedges—we recognized net realized and unrealized losses on our Agency RMBS of $1.0 billion, offset by net realized and unrealized gains on our interest rate swaps and of $1.3 billion. Losses on our Agency RMBS and net realized and unrealized gains on our interest rate swaps were driven by higher interest rates and widening yield spreads in 2022.
The change in fair value of residential mortgage loans decreased $329.4 million, primarily attributable to increasing interest rates throughout 2022.
Unrealized gains on secured notes and bonds payable increased $32.8 million, primarily driven by favorable mark-to-market adjustments related to our consumer loans and mortgage loans receivable.
Rental revenue increased $40.8 million, driven by growth within our SFR business attributable to continued growth in acquired properties and occupancy rates.
Property and maintenance revenue increased $27.6 million, primarily due to continued growth in operations at Guardian.
93
Other income (loss), net includes a $78.6 million loss recognized during 2022 attributable to unfavorable mark-to-market adjustments related to our ancillary investments, primarily reflecting the write-off of our remaining interest in Covius.
Income Tax Expense (Benefit)
Income tax expense increased $121.3 million, primarily driven by current and deferred tax expense resulting from changes in the fair value of MSRs, loans, and swaps held within taxable entities as well as income generated by the origination and servicing segments.
Dividends on Preferred Stock
The following table summarizes preferred shares (amounts in thousands, except per share data):
| Number of Shares | Liquidation Preference | Dividends Declared per Share | |||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, | Year Ended December 31, | ||||||||||||||||||||||||
| Series | 2022 | 2021 | 2022 | 2021 | 2022 | 2021 | |||||||||||||||||||
| Series A, 7.50% issued July 2019 | 6,200 | 6,210 | $ | 155,002 | $ | 155,250 | $ | 1.88 | $ | 1.88 | |||||||||||||||
| Series B, 7.125% issued August 2019 | 11,261 | 11,300 | 281,518 | 282,500 | 1.78 | 1.78 | |||||||||||||||||||
| Series C, 6.375% issued February 2020 | 15,903 | 16,100 | 397,584 | 402,500 | 1.59 | 1.59 | |||||||||||||||||||
| Series D, 7.00% issued September 2021 | 18,600 | 18,600 | 465,000 | 465,000 | 1.75 | 0.72 | |||||||||||||||||||
| Total | 51,964 | 52,210 | $ | 1,299,104 | $ | 1,305,250 | $ | 7.00 | $ | 5.97 |
Dividends on preferred stock increased $23.0 million, primarily driven by the Preferred Series D shares issued in September 2021.
Other Comprehensive Income
See “—Accumulated Other Comprehensive Income (Loss)” below.
LIQUIDITY AND CAPITAL RESOURCES
Liquidity is a measurement of our ability to meet potential cash requirements, including ongoing commitments to repay borrowings, fund and maintain investments, and other general business needs. Additionally, to maintain our status as a REIT under the Internal Revenue Code, we must distribute annually at least 90% of our REIT taxable income. We note that a portion of this requirement may be able to be met in future years through stock dividends, rather than cash, subject to limitations based on the value of our stock.
Our primary sources of funds are cash provided by operating activities (primarily income from loan origination and servicing), sales of and repayments from our investments, potential debt financing sources, including securitizations, and the issuance of equity securities, when feasible and appropriate.
Our primary uses of funds are the payment of interest, servicing and subservicing expenses, outstanding commitments (including margins and mortgage loan originations), other operating expenses, repayment of borrowings and hedge obligations, dividends and funding of future servicer advances. Total cash and cash equivalents at December 31, 2022 and 2021 was $1.3 billion.
Our ability to utilize funds generated by the MSRs held in our servicer subsidiaries, NRM, Newrez and Caliber, is subject to and limited by certain regulatory requirements, including maintaining liquidity, tangible net worth and ratio of capital to assets. Moreover, our ability to access and utilize cash generated from our regulated entities is an important part of our dividend paying ability. As of December 31, 2022, approximately $0.9 billion of our cash and cash equivalents was held at NRM, Newrez and Caliber, of which $0.7 billion was in excess of regulatory liquidity requirements. NRM, Newrez and Caliber are expected to maintain compliance with applicable net worth requirements throughout the year.
Currently, our primary sources of financing are secured financing agreements and secured notes and bonds payable, although we have pursued in the past and may also pursue in the future one or more other sources of financing such as securitizations and other secured and unsecured forms of borrowing. As of December 31, 2022, we had outstanding secured financing agreements with an aggregate face amount of approximately $11.3 billion to finance our investments. The financing of our entire RMBS portfolio, which generally has 30- to 90-day terms, is subject to margin calls. Under secured financing agreements, we sell a
94
security to a counterparty and concurrently agree to repurchase the same security at a later date for a higher specified price. The sale price represents financing proceeds and the difference between the sale and repurchase prices represents interest on the financing. The price at which the security is sold generally represents the market value of the security less a discount or “haircut,” which can range broadly. During the term of the secured financing agreement, the counterparty holds the security as collateral. If the agreement is subject to margin calls, the counterparty monitors and calculates what it estimates to be the value of the collateral during the term of the agreement. If this value declines by more than a de minimis threshold, the counterparty could require us to post additional collateral (or “margin”) in order to maintain the initial haircut on the collateral. This margin is typically required to be posted in the form of cash and cash equivalents. Furthermore, we may, from time to time, be a party to derivative agreements or financing arrangements that may be subject to margin calls based on the value of such instruments. In addition, $5.0 billion face amount of our MSR and Excess MSR financing is subject to mandatory monthly repayment to the extent that the outstanding balance exceeds the market value (as defined in the related agreement) of the financed asset multiplied by the contractual maximum LTV ratio. We seek to maintain adequate cash reserves and other sources of available liquidity to meet any margin calls or related requirements resulting from decreases in value related to a reasonably possible (in our opinion) change in interest rates.
Our ability to obtain borrowings and to raise future equity capital is dependent on our ability to access borrowings and the capital markets on attractive terms. We continually monitor market conditions for financing opportunities and at any given time may be entering or pursuing one or more of the transactions described above. Our senior management team has extensive long-term relationships with investment banks, brokerage firms and commercial banks, which we believe enhance our ability to source and finance asset acquisitions on attractive terms and access borrowings and the capital markets at attractive levels.
Our ability to fund our operations, meet financial obligations and finance acquisitions may be impacted by our ability to secure and maintain our secured financing agreements, credit facilities and other financing arrangements. Because secured financing agreements and credit facilities are short-term commitments of capital, lender responses to market conditions may make it more difficult for us to renew or replace, on a continuous basis, our maturing short-term borrowings and have imposed, and may continue to impose, more onerous conditions when rolling such financings. If we are not able to renew our existing facilities or arrange for new financing on terms acceptable to us, or if we default on our covenants or are otherwise unable to access funds under our financing facilities or if we are required to post more collateral or face larger haircuts, we may have to curtail our asset acquisition activities and/or dispose of assets.
The use of TBA dollar roll transactions generally increases our funding diversification, expands our available pool of assets, and increases our overall liquidity position, as TBA contracts typically have lower implied haircuts relative to Agency RMBS pools funded with repo financing. TBA dollar roll transactions may also have a lower implied cost of funds than comparable repo funded transactions offering incremental return potential. However, if it were to become uneconomical to roll our TBA contracts into future months it may be necessary to take physical delivery of the underlying securities and fund those assets with cash or other financing sources, which could reduce our liquidity position.
If the regulatory capital requirements imposed on our lenders change, they may be required to significantly increase the cost of the financing that they provide to us. Our lenders also have revised and may continue to revise their eligibility requirements for the types of assets they are willing to finance or the terms of such financings, including haircuts and requiring additional collateral in the form of cash, based on, among other factors, the regulatory environment and their management of actual and perceived risk. Moreover, the amount of financing we receive under our secured financing agreements will be directly related to our lenders’ valuation of our assets that cover the outstanding borrowings.
On August 17, 2022, the FHFA and Ginnie Mae released updated capital and liquidity standard for loan sellers and servicers. In regards to capital requirements, the updated standards require all loan sellers and servicers to maintain a minimum tangible net worth of $2.5 million plus 25 bps for Fannie Mae, Freddie Mac and private label servicing UPB plus 35 bps for Ginnie Mae servicing. This change aligns the existing Ginnie Mae capital requirement with the FHFA’s. In addition, the definition of tangible net worth has been changed to remove deferred tax assets, though the tangible net worth to tangible asset ratio remained unchanged at 6% or greater. In regard to liquidity requirements, the updated standards require all non-depositories to maintain base liquidity of 3.5 bps of Fannie Mae, Freddie Mac and private label servicing UPB plus 10 bps for Ginnie Mae servicing. This change is an increase in required liquidity for the Ginnie Mae balances and aligns with the FHFA’s. Furthermore, specific to FHFA, all non-banks will have to hold additional origination liquidity of 50 bps times loans held for sale plus pipeline loans. Large non-banks with greater than $50 billion UPB in servicing will have to hold an additional liquidity buffer of 2 bps on Fannie Mae and Freddie Mac servicing balances and 5 bps on Ginnie Mae servicing. Notwithstanding Ginnie Mae’s risk-based capital requirement, the updated standards will become effective on September 30, 2023. Noncompliance with the capital and liquidity requirements can result in the FHFA and Ginnie Mae taking various remedial actions up to and including removing the Company’s ability to sell loans to and service loans on behalf of the FHFA
95
and Ginnie Mae. Currently, Ginnie Mae’s risk-based capital requirement is expected to go into effect on December 31, 2024. The FHFA’s revised requirements is expected to increase our capital and liquidity requirement and lower our return on capital.
On June 17, 2022, we entered into definitive agreements with the Former Manager to internalize our management function. As part of the termination of the existing Management Agreement, we agreed to pay $400.0 million (subject to certain adjustments) to the Former Manager. Following the Internalization, we no longer pay a management or incentive fee to the Former Manager. Consequently, we have assumed general and administrative, and compensation and benefit expenses directly. We anticipate a savings in operating costs as a result of the Internalization.
On August 16, 2022, the U.S. government enacted the Inflation Reduction Act. The Inflation Reduction Act introduces a new 15% corporate minimum tax, based on adjusted financial statement income of certain large corporations. Applicable corporations would be allowed to claim a credit for the minimum tax paid against regular tax in future years. The corporate minimum tax is effective for tax years beginning after December 31, 2022. The Inflation Reduction Act also includes an excise tax that would impose a 1% surcharge on stock repurchases. This excise tax is effective on stock repurchases after December 31, 2022. While we continue to evaluate the impact of the Inflation Reduction Act on our consolidated financial statements, we currently do not expect a material impact on our results, financial position, or cash flows.
With respect to the next 12 months, we expect that our cash on hand combined with our cash flow provided by operations and our ability to roll our secured financing agreements and servicer advance financings will be sufficient to satisfy our anticipated liquidity needs with respect to our current investment portfolio, including related financings, potential margin calls, mortgage loan origination and operating expenses. Our ability to roll over short-term borrowings is critical to our liquidity outlook. We have a significant amount of near-term maturities, which we expect to be able to refinance. If we cannot repay or refinance our debt on favorable terms, we will need to seek out other sources of liquidity. While it is inherently more difficult to forecast beyond the next 12 months, we currently expect to meet our long-term liquidity requirements through our cash on hand and, if needed, additional borrowings, proceeds received from secured financing agreements and other financings, proceeds from equity offerings and the liquidation or refinancing of our assets.
These short-term and long-term expectations are forward-looking and subject to a number of uncertainties and assumptions, including those described under “—Market Considerations” as well as “Risk Factors.” If our assumptions about our liquidity prove to be incorrect, we could be subject to a shortfall in liquidity in the future, and such a shortfall may occur rapidly and with little or no notice, which could limit our ability to address the shortfall on a timely basis and could have a material adverse effect on our business.
Our cash flow provided by operations differs from our net income due to these primary factors (i) the difference between (a) accretion and amortization and unrealized gains and losses recorded with respect to our investments and (b) cash received therefrom, (ii) unrealized gains and losses on our derivatives, and recorded impairments, if any, (iii) deferred taxes, and (iv) principal cash flows related to held-for-sale loans, which are characterized as operating cash flows under GAAP.
96
Debt Obligations
The following table summarizes information regarding our debt obligations (dollars in thousands):
| December 31, 2022 | December 31, 2021 | |||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Collateral | ||||||||||||||||||||||||||||||||||
| Debt Obligations/Collateral | Outstanding Face Amount | Carrying Value(A) | Final Stated Maturity(B) | Weighted Average Funding Cost | Weighted Average Life (Years) | Outstanding Face | Amortized Cost Basis | Carrying Value | Weighted Average Life (Years) | Carrying Value(A) | ||||||||||||||||||||||||
| Secured Financing Agreements(C) | ||||||||||||||||||||||||||||||||||
| Repurchase Agreements: | ||||||||||||||||||||||||||||||||||
| Warehouse Credit Facilities-Residential Mortgage Loans(F) | $ | 2,603,833 | $ | 2,601,327 | Feb-23 to Jan-25 | 5.9 | % | 0.8 | $ | 3,187,716 | $ | 3,114,791 | $ | 3,020,575 | 21.3 | $ | 10,138,297 | |||||||||||||||||
| Warehouse Credit Facility-Mortgage Loans Receivable(G) | 1,220,662 | 1,220,662 | Mar-23 to Dec-23 | 6.9 | % | 0.6 | 1,451,279 | 1,451,279 | 1,451,279 | 0.8 | 1,252,660 | |||||||||||||||||||||||
| Agency RMBS(D) | 6,821,788 | 6,821,788 | Jan-23 to Feb-23 | 4.1 | % | 0.1 | 7,213,920 | 7,082,133 | 7,123,127 | 8.5 | 8,386,538 | |||||||||||||||||||||||
| Non-Agency RMBS(E) | 609,282 | 609,282 | Jan-23 to Oct-27 | 6.5 | % | 1.1 | 14,824,678 | 946,631 | 946,197 | 7.1 | 656,874 | |||||||||||||||||||||||
| SFR Properties(E) | 4,677 | 4,677 | Dec-24 | 7.1 | % | 2.0 | N/A | 7,765 | 7,765 | NA | 158,515 | |||||||||||||||||||||||
| Total Secured Financing Agreements | 11,260,242 | 11,257,736 | 5.0 | % | 0.4 | 20,592,884 | ||||||||||||||||||||||||||||
| Secured Notes and Bonds Payable | ||||||||||||||||||||||||||||||||||
| Excess MSRs(H) | 227,596 | 227,596 | Aug-25 | 3.7 | % | 2.6 | 67,454,370 | 260,828 | 317,146 | 6.1 | 237,835 | |||||||||||||||||||||||
| MSRs(I) | 4,800,001 | 4,791,543 | Mar-23 to Nov-27 | 6.1 | % | 2.4 | 532,218,484 | 6,811,636 | 8,833,825 | 6.9 | 4,234,771 | |||||||||||||||||||||||
| Servicer Advance Investments(J) | 319,276 | 318,445 | Aug-23 to Mar-24 | 6.5 | % | 1.2 | 341,628 | 392,749 | 398,820 | 8.4 | 355,722 | |||||||||||||||||||||||
| Servicer Advances(J) | 2,364,757 | 2,361,259 | Feb-23 to Nov-26 | 4.1 | % | 1.1 | 2,847,234 | 2,825,485 | 2,825,485 | 0.7 | 2,355,969 | |||||||||||||||||||||||
| Residential Mortgage Loans(K) | 770,897 | 769,988 | May-24 to Jul-43 | 5.4 | % | 1.9 | 775,314 | 791,534 | 791,534 | 28.5 | 802,526 | |||||||||||||||||||||||
| Consumer Loans(L) | 330,772 | 299,498 | Sep-37 | 2.1 | % | 3.3 | 330,397 | 343,947 | 363,725 | 3.5 | 458,580 | |||||||||||||||||||||||
| SFR Properties | 863,029 | 817,695 | Mar-23 to Sep-27 | 3.6 | % | 3.8 | N/A | 963,547 | 963,547 | N/A | 199,407 | |||||||||||||||||||||||
| Mortgage Loans Receivable | 524,062 | 512,919 | Jul 26 to Dec-26 | 5.4 | % | 3.8 | 569,486 | 569,486 | 569,486 | 0.6 | — | |||||||||||||||||||||||
| Total Secured Notes and Bonds Payable | 10,200,390 | 10,098,943 | 5.2 | % | 2.2 | 8,644,810 | ||||||||||||||||||||||||||||
| Total/Weighted Average | $ | 21,460,632 | $ | 21,356,679 | 5.1 | % | 1.2 | $ | 29,237,694 |
(A)Net of deferred financing costs.
(B)All debt obligations with a stated maturity through the date of issuance were refinanced, extended or repaid.
(C)Includes approximately $80.5 million of associated interest payable as of December 31, 2022.
(D)All fixed interest rates.
(E)All LIBOR or SOFR-based floating interest rates.
(F)Includes $278.6 million which bear interest at an average fixed interest rate of 5.1% with the remaining having LIBOR or SOFR-based floating interest rates.
(G)All LIBOR or SOFR-based floating interest rates.
(H)Includes $227.6 million of corporate loans which bear interest at a fixed interest rate of 3.7%.
(I)Includes $3.0 billion of MSR notes which bear interest equal to the sum of (i) a floating rate index equal to one-month LIBOR or SOFR, and (ii) a margin ranging from 2.5% to 3.3%; and $1.8 billion of capital market notes with fixed interest rates ranging 3.0% to 5.4%. The outstanding face amount of the collateral represents the UPB of the residential mortgage loans underlying the MSRs and MSR Financing Receivables securing these notes.
(J)$1.2 billion face amount of the notes has a fixed rate while the remaining notes bear interest equal to the sum of (i) a floating rate index equal to one-month LIBOR or a cost of funds rate, as applicable, and (ii) a margin ranging from 1.2% to 3.3%. Collateral includes Servicer Advance Investments, as well as servicer advances receivable related to the MSRs and MSR Financing Receivables owned by NRM.
(K)Represents (i) $20.9 million of SAFT 2013-1 mortgage-backed securities issued with fixed interest rate of 3.7% and (ii) $750.0 million securitization backed by a revolving warehouse facility to finance newly originated first-lien, fixed- and adjustable-rate residential mortgage loans which bears interest equal to one-month LIBOR plus 1.1%.
(L)Includes the SpringCastle debt, comprising the following classes of asset-backed notes held by third parties: $277.7 million UPB of Class A notes with a coupon of 2.0% and a stated maturity date in September 2037 and $53.0 million UPB of Class B notes with a coupon of 2.7% and a stated maturity date in September 2037 (collectively, “SCFT 2020-A”).
Certain of the debt obligations included above are obligations of our consolidated subsidiaries, which own the related collateral. In some cases, such collateral is not available to other creditors of ours.
We have margin exposure on $11.3 billion of repurchase agreements. To the extent that the value of the collateral underlying these repurchase agreements declines, we may be required to post margin, which could significantly impact our liquidity.
97
The following tables provide additional information regarding our short-term borrowings (dollars in thousands):
| Year Ended December 31, 2022 | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| OutstandingBalance at December 31, 2022 | Average Daily Amount Outstanding(A) | Maximum Amount Outstanding | Weighted Average Daily Interest Rate | |||||||||||
| Secured Financing Agreements | ||||||||||||||
| Agency RMBS | $ | 6,821,788 | $ | 8,375,629 | $ | 13,403,573 | 1.7 | % | ||||||
| Non-Agency RMBS | 609,282 | 629,973 | 1,029,016 | 4.1 | % | |||||||||
| Residential mortgage loans | 2,193,864 | 4,876,095 | 11,699,794 | 3.3 | % | |||||||||
| Secured Notes and Bonds Payable | ||||||||||||||
| MSRs | 742,000 | 779,137 | 1,147,000 | 4.9 | % | |||||||||
| Servicer advances | 1,390,196 | 1,135,011 | 1,987,002 | 2.5 | % | |||||||||
| SFR properties | 133,790 | 146,152 | 177,494 | 2.8 | % | |||||||||
| Total/Weighted Average | $ | 11,890,920 | $ | 15,941,997 | $ | 29,443,879 | 2.4 | % |
(A)Represents the average for the period the debt was outstanding.
| Average Daily Amount Outstanding(A) | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Three Months Ended | ||||||||||||||
| December 31, 2022 | September 30, 2022 | June 30, 2022 | March 31, 2022 | |||||||||||
| Secured Financing Agreements | ||||||||||||||
| Agency RMBS | $ | 8,408,051 | $ | 8,200,636 | $ | 7,886,950 | $ | 9,015,478 | ||||||
| Non-Agency RMBS | 615,830 | 613,057 | 266,365 | 646,092 | ||||||||||
| Residential mortgage loans | 1,726,716 | 3,610,003 | 5,274,925 | 7,481,741 |
| Average Daily Amount Outstanding(A) | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Three Months Ended | ||||||||||||||
| December 31, 2021 | September 30, 2021 | June 30, 2021 | March 31, 2021 | |||||||||||
| Secured Financing Agreements | ||||||||||||||
| Agency RMBS | $ | 8,789,698 | $ | 10,098,123 | $ | 15,169,877 | $ | 13,833,811 | ||||||
| Non-Agency RMBS | 711,931 | 715,802 | 724,014 | 806,260 | ||||||||||
| Residential mortgage loans | 8,497,137 | 4,879,365 | 4,622,809 | 4,552,293 | ||||||||||
| Real estate owned | 5,609 | 9,923 | 19,294 | 2,282 |
(A)Represents the average for the period the debt was outstanding.
Corporate Debt
On September 16, 2020, we, as borrower, completed a private offering of $550.0 million aggregate principal amount of 6.250% senior unsecured notes due 2020 (the “2025 Senior Notes”). Interest on the 2025 Senior Notes accrue at the rate of 6.250% per annum with interest payable semi-annually in arrears on each April 15 and October 15, commencing on April 15, 2021. Net proceeds from the offering were approximately $544.5 million, after deducting the initial purchasers’ discounts and commissions and estimated offering expenses payable by us.
The 2025 Senior Notes mature on October 15, 2025 and we may redeem some or all of the 2025 Senior Notes at our option, at any time from time to time, on or after October 15, 2022 at a price equal to the following fixed redemption prices (expressed as a percentage of principal amount of the 2025 Senior Notes to be redeemed):
| Year | Price | |
|---|---|---|
| 2022 | 103.125% | |
| 2023 | 101.563% | |
| 2024 and thereafter | 100.000% |
98
Prior to October 15, 2022, we were entitled at our option on one or more occasions to redeem the 2025 Senior Notes in an aggregate principal amount not to exceed 40% of the aggregate principal amount of the 2025 Senior Notes originally issued prior to the applicable redemption date at a fixed redemption price of 106.250%.
We may from time to time seek to repurchase our outstanding 2025 Senior Notes, through open market purchases, privately negotiated transactions or otherwise. Such repurchases, if any, will depend on prevailing market conditions, our liquidity requirements, contractual restrictions and other factors.
For additional information on our debt activities, see Note 19 to our Consolidated Financial Statements.
Repurchase Agreements
Rithm Capital has outstanding repurchase agreements with terms that generally conform to the terms of the standard master repurchase agreement published by the Securities Industry and Financial Markets Association as to repayment, margin requirements and segregation of all securities sold under any repurchase transactions. In addition, each counterparty typically requires additional terms and conditions to the standard master repurchase agreement, including changes to the margin maintenance requirements, required haircuts, purchase price maintenance requirements, requirements that all controversies related to the repurchase agreement be litigated in a particular jurisdiction and cross default provisions. These provisions may differ by counterparty and are not determined until Rithm Capital engages in a specific repurchase transaction.
Servicer Advance Notes Payable (the “Servicer Advance Notes”)
Following their revolving period, principal will be paid on the Servicer Advance Notes to the extent of available funds and in accordance with the priorities of payments set forth in the related transaction documents. The following table sets forth information regarding these revolving periods as of December 31, 2022 (dollars in thousands):
| Servicer Advance Note Amount | Revolving Period Ends(A) | |||
|---|---|---|---|---|
| $ | 605,352 | August 2023 | ||
| 600,000 | September 2023 | |||
| 1,065,293 | March 2024 | |||
| 4,168 | July 2024 | |||
| $ | 2,274,813 |
(A)On the earlier of this date or the occurrence of an early amortization event or a target amortization event.
Upon the occurrence of an early amortization event or a target amortization event, there is either an interest rate increase on the Servicer Advance Notes, a rapid amortization of the Servicer Advance Notes or an acceleration of principal repayment, or all of the foregoing.
The early amortization and target amortization events under the Servicer Advance Notes include (i) the occurrence of an event of default under the transaction documents, (ii) failure to satisfy an interest coverage test, (iii) the occurrence of any servicer default or termination event for pooling and servicing agreements representing 15% or more (by mortgage loan balance as of the date of termination) of all the pooling and servicing agreements related to the purchased basic fee subject to certain exceptions, (iv) failure to satisfy a collateral performance test measuring the ratio of collected advance reimbursements to the balance of advances, (v) for certain Servicer Advance Notes, failure to satisfy minimum tangible net worth requirements for the applicable servicer, the Buyer or Rithm Capital, (vi) for certain Servicer Advance Notes, failure to satisfy minimum liquidity requirements for the applicable servicer and the Buyer, (vii) for certain Servicer Advance Notes, failure to satisfy leverage tests for the applicable servicer, the Buyer or Rithm Capital, (viii) for certain Servicer Advance Notes, a change of control of the Buyer or Rithm Capital, (ix) for certain Servicer Advance Notes, a change of control of the applicable servicer, (x) for certain Servicer Advance Notes, the failure of the applicable servicer to maintain minimum servicer ratings, (xi) for certain Servicer Advance Notes, certain judgments against the Buyer or certain other subsidiaries of Rithm Capital in excess of certain thresholds, (xii) for certain Servicer Advance Notes, payment default under, or an acceleration of, other debt of the Buyer or certain other subsidiaries of Rithm Capital, (xiii) failure to deliver certain reports, and (xiv) material breaches of any of the transaction documents.
Certain of the Servicer Advance Notes accrue interest based on a floating rate of interest. Servicer advances and deferred servicing fees are non-interest bearing assets. The interest obligations in respect of certain of the Servicer Advance Notes are
99
not supported by any interest rate hedging instrument or arrangement. If the applicable index rate for purposes of determining the interest rates on the Servicer Advance Notes rises, there may not be sufficient collections on the servicer advances and deferred servicing fees and a target amortization event or an event of default could occur in respect of certain Servicer Advance Notes. This could result in a partial or total loss on our investment.
Maturities
Our debt obligations as of December 31, 2022, as summarized in Note 19 to our Consolidated Financial Statements, had contractual maturities as follows (in thousands):
| Year Ending | Nonrecourse(A) | Recourse(B) | Total | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | $ | 1,359,547 | $ | 11,464,276 | $ | 12,823,823 | |||||
| 2024 | 2,143,523 | 1,865,962 | 4,009,485 | ||||||||
| 2025 | — | 2,017,629 | 2,017,629 | ||||||||
| 2026 | — | 1,798,784 | 1,798,784 | ||||||||
| 2027 and thereafter | 1,080,910 | 280,000 | 1,360,910 | ||||||||
| $ | 4,583,980 | $ | 17,426,651 | $ | 22,010,631 |
(A)Includes secured notes and bonds payable of $4.6 billion.
(B)Includes Secured Financing Agreements and Secured Notes and Bonds Payable of $11.2 billion and $6.2 billion, respectively.
The weighted average differences between the fair value of the assets and the face amount of available financing for the Agency RMBS repurchase agreements (including amounts related to receivables for investments sold) and Non-Agency RMBS repurchase agreements were 4.2% and 35.6%, respectively, and for residential mortgage loans and SFR were 13.8% and 39.8%, respectively, during the year ended December 31, 2022.
Borrowing Capacity
The following table summarizes our borrowing capacity as of December 31, 2022 (in thousands):
| Debt Obligations / Collateral | Borrowing Capacity | Balance Outstanding | Available Financing(A) | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Secured Financing Agreements | |||||||||||||
| Residential mortgage loans and REO | $ | 4,284,838 | $ | 1,978,037 | $ | 2,306,801 | |||||||
| Loan origination | 12,461,331 | 1,851,134 | 10,610,197 | ||||||||||
| Secured Notes and Bonds Payable | |||||||||||||
| Excess MSRs | 286,380 | 227,596 | 58,784 | ||||||||||
| MSRs | 5,806,207 | 4,800,001 | 1,006,207 | ||||||||||
| Servicer advances | 3,245,669 | 2,684,033 | 561,636 | ||||||||||
| Residential mortgage loans | 290,714 | 224,504 | 66,210 | ||||||||||
| $ | 26,375,139 | $ | 11,765,305 | $ | 14,609,835 |
(A)Although available financing is uncommitted, our unused borrowing capacity is available to us if we have additional eligible collateral to pledge and meet other borrowing conditions as set forth in the applicable agreements, including any applicable advance rate.
Covenants
Certain of the debt obligations are subject to customary loan covenants and event of default provisions, including event of default provisions triggered by certain specified declines in our equity or failure to maintain a specified tangible net worth, liquidity, or indebtedness to tangible net worth ratio. Additionally, with the expected phase out of LIBOR, we expect the calculated rate on certain debt obligations will be changed to another published reference standard before the planned cessation of LIBOR quotations in 2023. However, we do not anticipate this change having a significant effect on the terms and conditions, ability to access credit, or on our financial condition. We were in compliance with all of our debt covenants as of December 31, 2022.
100
Stockholders’ Equity
Preferred Stock
Pursuant to our certificate of incorporation, we are authorized to designate and issue up to 100.0 million shares of preferred stock, par value of $0.01 per share, in one or more classes or series.
The following table summarizes our preferred shares:
| Number of Shares | Liquidation Preference(A) | Dividends Declared per Share | ||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, | Year Ended December 31, | |||||||||||||||||||||||||||||||
| Series | 2022 | 2021 | 2022 | 2021 | Issuance Discount | Carrying Value(B) | 2022 | 2021 | 2020 | |||||||||||||||||||||||
| Series A, 7.50% issued July 2019(C) | 6,200 | 6,210 | $ | 155,002 | $ | 155,250 | 3.15 | % | $ | 149,822 | $ | 1.88 | $ | 1.88 | $ | 1.88 | ||||||||||||||||
| Series B, 7.125% issued August 2019(C) | 11,261 | 11,300 | 281,518 | 282,500 | 3.15 | % | 272,654 | 1.78 | 1.78 | 1.78 | ||||||||||||||||||||||
| Series C, 6.375% issued February 2020(C) | 15,903 | 16,100 | 397,584 | 402,500 | 3.15 | % | 385,289 | 1.59 | 1.59 | 1.60 | ||||||||||||||||||||||
| Series D, 7.00% issued September 2021(D) | 18,600 | 18,600 | 465,000 | 465,000 | 3.15 | % | 449,489 | 1.75 | 0.72 | — | ||||||||||||||||||||||
| Total | 51,964 | 52,210 | $ | 1,299,104 | $ | 1,305,250 | $ | 1,257,254 | $ | 7.00 | $ | 5.97 | $ | 5.26 |
(A)Each series has a liquidation preference of $25.00 per share.
(B)Carrying value reflects par value less discount and issuance costs.
(C)Fixed-to-floating rate cumulative redeemable preferred.
(D)Fixed-rate reset cumulative redeemable preferred.
Our Series A, Series B, Series C and Series D rank senior to all classes or series of our common stock and to all other equity securities issued by us that expressly indicate are subordinated to the Series A, Series B, Series C and Series D with respect to rights to the payment of dividends and the distribution of assets upon our liquidation, dissolution or winding up. Our Series A, Series B, Series C, and Series D have no stated maturity, are not subject to any sinking fund or mandatory redemption and rank on parity with each other. Under certain circumstances upon a change of control, our Series A, Series B, Series C and Series D are convertible to shares of our common stock.
From and including the date of original issue, July 2, 2019, August 15, 2019, February 14, 2020, and September 17, 2021 but excluding August 15, 2024, August 15, 2024, February 15, 2025, and November 15, 2026, holders of shares of our Series A, Series B, Series C and Series D are entitled to receive cumulative cash dividends at a rate of 7.50%, 7.125%, 6.375%, and 7.00% per annum of the $25.00 liquidation preference per share (equivalent to $1.875, $1.781, $1.594, and $1.750 per annum per share), respectively, and from and including August 15, 2024, August 15, 2024 and February 15, 2025, at a floating rate per annum equal to the three-month LIBOR plus a spread of 5.802%, 5.640%, and 4.969% per annum, for our Series A, Series B and Series C, respectively. Holders of shares of our Series D, from and including November 15, 2026, are entitled to receive cumulative cash dividends based on the five-year treasury rate plus a spread of 6.223%. Dividends for the Series A, Series B, Series C and Series D are payable quarterly in arrears on or about the 15th day of each February, May, August and November.
The Series A and Series B will not be redeemable before August 15, 2024, the Series C will not be redeemable before February 15, 2025, and the Series D will not be redeemable before November 15, 2026, except under certain limited circumstances intended to preserve our qualification as a REIT for U.S. federal income tax purposes and except upon the occurrence of a Change of Control (as defined in the Certificate of Designations). On or after August 15, 2024 for the Series A and Series B, February 15, 2025 for the Series C and November 15, 2026 for the Series D, we may, at our option, upon not less than 30 nor more than 60 days’ written notice, redeem the Series A, Series B, Series C, and Series D in whole or in part, at any time or from time to time, for cash at a redemption price of $25.00 per share, plus any accumulated and unpaid dividends thereon (whether or not authorized or declared) to, but excluding, the redemption date, without interest.
We may from time to time seek to repurchase our outstanding preferred stock, through open market purchases, privately negotiated transactions or otherwise. Such repurchases, if any, will depend on prevailing market conditions, our liquidity requirements, contractual restrictions and other factors.
Additionally, with the expected phase out of LIBOR in 2023, we do not currently intend to amend our any of our 7.50% Series A-, 7.125% Series B- or 6.375% Series C- Fixed-to-Floating Rate Cumulative Redeemable Preferred Stock to change the existing USD-LIBOR cessation fallback language. Consequently, higher interest rates on dividends paid on our preferred stock that reset to floating rates would adversely affect our cash flows.
101
Common Stock
Our certificate of incorporation authorizes 2.0 billion shares of common stock, par value $0.01 per share.
On April 14, 2021, we priced our underwritten public offering of 45,000,000 shares of its common stock at a public offering price of $10.10 per share. In connection with the offering, we granted the underwriters an option for a period of 30 days to purchase up to an additional 6,750,000 shares of common stock at a price of $10.10 per share. On April 16, 2021, the underwriters exercised their option, in part, to purchase an additional 6,725,000 shares of common stock. The offering closed on April 19, 2021. To compensate the Former Manager for its successful efforts in raising capital for us, we granted options to the Former Manager relating to 5.2 million shares of Rithm Capital’s common stock at $10.10 per share. We used the net proceeds of approximately $512.0 million from the offering, along with cash on hand and other sources of liquidity, to finance the Caliber acquisition (see Note 3 to our Consolidated Financial Statements).
On September 14, 2021, we priced our underwritten public offering of 17,000,000 of our 7.00% fixed-rate reset series D cumulative redeemable preferred stock, par value $0.01 per share, with a liquidation preference of $25.00 per share for net proceeds of approximately $449.5 million. The offering closed on September 17, 2021. In connection with the offering, we granted the underwriters an option for a period of 30 days to purchase up to an additional 2,550,000 shares of preferred stock at a price of $24.2125 per share. On September 22, 2021, the underwriters exercised their option, in part, to purchase an additional 1,600,000 shares of preferred stock. To compensate the Former Manager for its successful efforts in raising capital for us, we granted options to the Former Manager relating to approximately 1.9 million shares of our common stock at $10.89 per share.
On August 5, 2022, we entered into a Distribution Agreement to sell shares of our common stock, par value $0.01 per share (the “ATM Shares”), having an aggregate offering price of up to $500.0 million, from time to time, through an “at-the-market” equity offering program (the “ATM Program”). No share issuances were made during the year ended December 31, 2022.
In December 2022, in order to continue the existing share repurchase program, which was set to expire on December 31, 2022, our board of directors authorized the repurchase of up to $200.0 million of our common stock and $100.0 million of our preferred stock through December 31, 2023. Repurchases may be made at any time and from time to time through open market purchases or privately negotiated transactions, pursuant to one or more plans established pursuant to Rule 10b5-1 under the Exchange Act, by means of one or more tender offers, or otherwise, in each case, as permitted by securities laws and other legal and contractual requirements. The amount and timing of the purchases will depend on a number of factors including the price and availability of our shares, trading volume, capital availability, our performance and general economic and market conditions. The share repurchase programs may be suspended or discontinued at any time. During the year ended December 31, 2022, we repurchased 245,878 shares of preferred stock for approximately $5.2 million.
The following table summarizes outstanding options as of December 31, 2022:
| Held by the Former Manager | 21,471,990 |
|---|---|
| Issued to the Former Manager and subsequently assigned to certain of the Former Manager’s employees | — |
| Issued to the independent directors | 5,000 |
| Total | 21,476,990 |
As of December 31, 2022, outstanding options had a weighted average exercise price of $13.84.
Accumulated Other Comprehensive Income (Loss)
During the year ended December 31, 2022, our accumulated other comprehensive income changed due to the following factors (in thousands):
| Total Accumulated Other Comprehensive Income | ||
|---|---|---|
| Balance at December 31, 2021 | $ | 90,253 |
| Unrealized gain (loss) on available-for-sale securities, net | (52,602) | |
| Reclassification of realized (gain) loss on available-for-sale securities, net into net income | — | |
| Balance at December 31, 2022 | $ | 37,651 |
102
Activity with accumulated other comprehensive income reflect changes in the fair value of our real estate and other securities portfolio. The change in fair value is primarily associated with changes in interest rates and credit spreads during the reporting period.
See “—Market Considerations” above for a further discussion of recent trends and events affecting our unrealized gains and losses as well as our liquidity.
Common Dividends
We are organized and intend to conduct our operations to qualify as a REIT for U.S. federal income tax purposes. We intend to make regular quarterly distributions to holders of our common stock. U.S. federal income tax law generally requires that a REIT distribute annually at least 90% of its REIT taxable income, without regard to the deduction for dividends paid and excluding net capital gains, and that it pay tax at regular corporate rates to the extent that it annually distributes less than 100% of its taxable income. We intend to make regular quarterly distributions of our taxable income to holders of our common stock out of assets legally available for this purpose, if and to the extent authorized by our board of directors. Before we pay any dividend, whether for U.S. federal income tax purposes or otherwise, we must first meet both our operating requirements and debt service on our repurchase agreements and other debt payable. If our cash available for distribution is less than our taxable income, we could be required to sell assets or raise capital to make cash distributions or we may make a portion of the required distribution in the form of a taxable stock distribution or distribution of debt securities.
We make distributions based on a number of factors, including an estimate of taxable earnings per common share. Dividends distributed and taxable and GAAP earnings will typically differ due to items such as fair value adjustments, differences in premium amortization and discount accretion, other differences in method of accounting, non-deductible general and administrative expenses, taxable income arising from certain modifications of debt instruments and investments held in TRSs. Our quarterly dividend per share may be substantially different than our quarterly taxable earnings and GAAP earnings per share.
We will continue to monitor market conditions and the potential impact the ongoing volatility and uncertainty may have on our business. Our board of directors will continue to evaluate the payment of dividends as market conditions evolve, and no definitive determination has been made at this time. While the terms and timing of the approval and declaration of cash dividends, if any, on shares of our capital stock is at the sole discretion of our board of directors and we cannot predict how market conditions may evolve, we intend to distribute to our stockholders an amount equal to at least 90% of our REIT taxable income determined before applying the deduction for dividends paid and by excluding net capital gains consistent with our intention to maintain our qualification as a REIT under the Code.
Cash Flows
The following table summarizes changes to our cash, cash equivalents, and restricted cash for the periods presented:
| For the Year Ended December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | Increase (Decrease) | |||||||||
| Beginning of period — cash, cash equivalents, and restricted cash | $ | 1,528,442 | $ | 1,080,473 | $ | 447,969 | |||||
| Net cash provided by (used in) operating activities | 6,874,063 | 2,883,872 | 3,990,191 | ||||||||
| Net cash provided by (used in) investing activities | 198,253 | 2,306,253 | (2,108,000) | ||||||||
| Net cash provided by (used in) financing activities | (6,983,124) | (4,742,156) | (2,240,968) | ||||||||
| Net increase (decrease) in cash, cash equivalents, and restricted cash | 89,192 | 447,969 | (358,777) | ||||||||
| End of period — cash, cash equivalents, and restricted cash | $ | 1,617,634 | $ | 1,528,442 | $ | 89,192 |
103
Operating Activities
Net cash provided by operating activities were approximately $6.9 billion and $2.9 billion for the year ended December 31, 2022 and 2021, respectively. Operating cash inflows for the year ended December 31, 2022 primarily consisted of proceeds from sales and principal repayments of purchased residential mortgage loans, held-for-sale, servicing fees received and net interest income received. Operating cash outflows primarily consisted of purchases of residential mortgage loans, held-for-sale, loan originations, management fees and termination fees paid to the Former Manager, compensation and benefits, general and administrative expenses, and subservicing fees paid.
Investing Activities
Cash flows provided by investing activities were $0.2 billion and $2.3 billion for the year ended December 31, 2022 and 2021, respectively. Investing activities primarily consisted of cash paid for SFR properties, purchases of real estate securities, and funding of servicer advance investments, net of principal repayments from servicer advance investments, proceeds from sales and principal repayments of real estate securities, and derivative cash flows.
Financing Activities
Cash flows used in financing activities were approximately $7.0 billion and $4.7 billion for the year ended December 31, 2022 and 2021, respectively. Financing activities consisted primarily of borrowings net of repayments under debt obligations, margin deposits net of returns, and payment of dividends.
INTEREST RATE, CREDIT AND SPREAD RISK
We are subject to interest rate, credit and spread risk with respect to our investments. These risks are further described in “Quantitative and Qualitative Disclosures About Market Risk.”
OFF-BALANCE SHEET ARRANGEMENTS
We have material off-balance sheet arrangements related to our non-consolidated securitizations of residential mortgage loans treated as sales in which we retained certain interests. We believe that these off-balance sheet structures presented the most efficient and least expensive form of financing for these assets at the time they were entered, and represented the most common market-accepted method for financing such assets. Our exposure to credit losses related to these non-recourse, off-balance sheet financings is limited to $0.9 billion. As of December 31, 2022, there was $12.0 billion in total outstanding unpaid principal balance of residential mortgage loans underlying such securitization trusts that represent off-balance sheet financings.
We are party to mortgage loan participation purchase and sale agreements, pursuant to which we have access to uncommitted facilities that provide liquidity for recently sold MBS up to the MBS settlement date. These facilities, which we refer to as gestation facilities, are a component of our financing strategy and are off-balance sheet arrangements.
TBA dollar roll transactions represent a form of off-balance sheet financing accounted for as derivative instruments. In a TBA dollar roll transaction, we do not intend to take physical delivery of the underlying agency MBS and will generally enter into an offsetting position and net settle the paired-off positions in cash. However, under certain market conditions, it may be uneconomical for us to roll our TBA contracts into future months and we may need to take or make physical delivery of the underlying securities. If we were required to take physical delivery to settle a long TBA contract, we would have to fund our total purchase commitment with cash or other financing sources and our liquidity position could be negatively impacted.
As of December 31, 2022, we did not have any other commitments or obligations, including contingent obligations, arising from arrangements with unconsolidated entities or persons that have or are reasonably likely to have a material current or future effect on our financial condition, changes in financial condition, revenues or expenses, results of operations, liquidity, cash requirements or capital resources.
104
CONTRACTUAL OBLIGATIONS
As of December 31, 2022, we had the following material contractual obligations:
| Contract | Terms | |
|---|---|---|
| Debt Obligations | ||
| Secured Financing Agreements | Described under Note 19 to our Consolidated Financial Statements. | |
| Secured Notes and Bonds Payable | Described under Note 19 to our Consolidated Financial Statements. | |
| Unsecured Senior Notes | Described under Note 19 to our Consolidated Financial Statements. | |
| Other Contractual Obligations | ||
| Lease Liability | Described under Note 17 to our Consolidated Financial Statements. | |
| Interest Rate Swaps | Described under Note 18 to our Consolidated Financial Statements. |
See Notes 23 and 27 to our Consolidated Financial Statements for information regarding commitments and material contracts entered into subsequent to December 31, 2022, if any. As described in Note 23, we have committed to purchase certain future servicer advances. The actual amount of future advances is subject to significant uncertainty. However, we currently expect that net recoveries of servicer advances will exceed net fundings for the foreseeable future. This expectation is based on judgments, estimates and assumptions, all of which are subject to significant uncertainty as further described in “—Critical Accounting Policies and Use of Estimates—Servicer Advance Investments.” In addition, the Consumer Loan Companies have invested in loans with an aggregate of $214.4 million of unfunded and available revolving credit privileges as of December 31, 2022. However, under the terms of these loans, requests for draws may be denied and unfunded availability may be terminated at management’s discretion. Lastly, Genesis had commitments to fund up to $823.8 million of additional advances on existing mortgage loans as of December 31, 2022. These commitments are generally subject to loan agreements with covenants regarding the financial performance of the customer and other terms regarding advances that must be met before Genesis funds the commitment.
INFLATION
Virtually all of our assets and liabilities are financial in nature. As a result, interest rates and other factors affect our performance more so than inflation, although inflation rates can often have a meaningful influence over the direction of interest rates. Furthermore, our financial statements are prepared in accordance with GAAP and our distributions are determined by our board of directors primarily based on our taxable income, and, in each case, our activities and balance sheet are measured with reference to historical cost and/or fair market value without considering inflation. See “Quantitative and Qualitative Disclosures About Market Risk—Interest Rate Risk.”
FY 2021 10-K MD&A
SEC filing source: 0001556593-22-000008.
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations
Management’s discussion and analysis of financial condition and results of operations should be read in conjunction with the Consolidated Financial Statements and notes thereto, and with Part I, Item 1A, “Risk Factors.”
Management’s discussion and analysis of financial condition and results of operations is intended to allow readers to view our business from management’s perspective by (i) providing material information relevant to an assessment of our financial condition and results of operations, including an evaluation of the amount and certainty of cash flows from operations and from outside sources, (ii) focusing the discussion on material events and uncertainties known to management that are reasonably likely to cause reported financial information not to be indicative of future operating results or future financial condition, including descriptions and amounts of matters that are reasonably likely, based on management’s assessment, to have a material impact on future operations, and (iii) discussing the financial statements and other statistical data management believes will enhance the reader’s understanding of our financial condition, changes in financial condition, cash flows and results of operations.
This section generally discusses 2021 and 2020 items and year-to-year comparisons between 2021 and 2020. Discussions of 2020 items and year-to-year comparisons between 2020 and 2019 that are not included in this Form 10-K can be found in “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in Part II, Item 7 of our Annual Report on Form 10-K for the fiscal year ended December 31, 2020.
GENERAL
New Residential is an investment manager with a vertically integrated mortgage platform. We seek to generate long-term value for our investors by using our investment expertise to identify, manage and invest in mortgage related assets, including operating companies, that offer attractive risk-adjusted returns. Our investment strategy also involves opportunistically pursuing acquisitions and seeking to establish strategic partnerships that we believe enable us to maximize the value of the mortgage loans we originate and/or service by offering products and services to customers, servicers, and other parties through the lifecycle of transactions that affect each mortgage loan and underlying residential property. For more information about our investment guidelines, see “Item 1. Business — Investment Guidelines.”
Our portfolio is currently composed of mortgage servicing related assets (including investments in operating entities consisting of servicing, origination, and related businesses), residential securities (and associated call rights), properties and loans, consumer loans, and mortgage loans. Within our portfolio, we target complementary assets that generate stable long-term cash flows and employ conservative capital structures in an effort to generate returns across different interest rate environments. Our investment approach and capital allocation decisions combine a focus on asset selection, relative value, and risk management, taking into consideration relevant macroeconomic factors. In our efforts to identify and invest in target assets, we compete with banks, other REITs, non-bank mortgage lenders and servicers, private equity firms, hedge funds, and other large financial services companies. In the face of this competition, the experience of members of our management team and dedicated investment professionals provided by our manager provide us with a competitive advantage when pursuing attractive investment opportunities.
Our investments in operating entities include our mortgage origination and servicing subsidiaries, Newrez and Caliber, and special servicing divisions, as well as investments in related businesses, such as Avenue 365 and eStreet, that provide services complementary to our origination and servicing businesses and our other portfolios of mortgage related assets. Our residential mortgage origination business sources and originates loans through four distinct channels: Direct to Consumer, Retail / Joint Venture, Wholesale, and Correspondent. Our servicing platforms offer our subsidiaries and third-party clients performing and special servicing capabilities. Within our operating entities, we also have a title company called Avenue 365 and an appraisal company called eStreet. We also have investments in Guardian and non-controlling interest in, and partnerships with, Covius Holdings, Inc. (collectively with its subsidiaries, “Covius”) and other entities that provide services that support the mortgage and housing industries. Lastly, the acquisition of Genesis in December 2021 is expected to further bolster and complement our existing business strategy by continuing to provide high-quality mortgage loans to developers of new construction, renovation and rental hold projects.
We seek to protect book value and the value of our assets by actively managing and hedging our portfolio. Diversification of our overall portfolio, including our portfolio assets and operating entities, and a variety of hedging strategies help contribute to book value stability. Both our portfolio composition (inclusive of long and short duration instruments and various operating businesses) and specific hedging instruments (including Agency MBS, interest rate swaps and others) are employed to mitigate
73
book value volatility. We believe that the actions we have taken over the past number of years to diversify and grow our portfolio have allowed us to operate efficiently and perform dynamically across economic conditions.
We also seek to protect our assets and reduce the impact of prepayments on our MSRs and Excess MSR investments through recapture agreements with our subservicers and through our origination and servicing operations. Under these agreements, New Residential is generally entitled to the MSRs or a pro rata interest in the Excess MSRs on any initial or subsequent refinancing of loans relating to MSRs and Excess MSRs subserviced or serviced by PHH, LoanCare, Flagstar, Mr. Cooper, Valon, or SLS.
As of December 31, 2021, we had $39.7 billion in assets under management and 12,296 employees employed by our operating entities.
We have elected to be treated as a REIT for U.S. federal income tax purposes. New Residential became a publicly-traded entity on May 15, 2013.
OUR MANAGER
We are externally managed by an affiliate of Fortress Investment Group LLC and benefit from the resources of this highly diversified global investment manager.
On December 27, 2017, SoftBank Group Corp. (“SoftBank”) acquired Fortress and Fortress operates within SoftBank as an independent business headquartered in New York.
STRATEGIC INVESTMENTS AND ACQUISITIONS
On April 14, 2021, we entered into a purchase agreement to acquire all of the assets and liabilities of Caliber through the acquisition of its outstanding common stock. On August 23, 2021, we completed the acquisition of all of the outstanding equity interests of Caliber from LSF Pickens Holdings, LLC for a purchase price of $1.318 billion in cash. Caliber is a leading mortgage originator and servicer. As a result of the acquisition, we expect to increase our scale and market position in the mortgage market.
On October 10, 2021, we entered into a purchase agreement to acquire Genesis as well as a related loan portfolio from Goldman Sachs. On December 20, 2021, we completed the acquisition of Genesis for a purchase price of approximately $1.63 billion concurrent with in-place financing of approximately $1.26 billion from Goldman Sachs. Genesis is a lender specializing in providing innovative solutions to developers of new construction, fix and flip and rental hold projects, and the related loan portfolio. Genesis adds a new complementary business line and adds mortgage loan lending to our suite of products. Furthermore, the acquisition is expected to support our growing single-family rental strategy that allows us to capture additional unmet demand from our Retail and Wholesale origination channels.
CAPITAL ACTIVITIES
On April 14, 2021, we priced our underwritten public offering of 45,000,000 shares of our common stock at a public offering price of $10.10 per share. In connection with the offering, we granted the underwriters an option for a period of 30 days to purchase up to an additional 6,750,000 shares of common stock at a price of $10.10 per share. On April 16, 2021, the underwriters exercised their option, in part, to purchase an additional 6,725,000 shares of common stock. The offering closed on April 19, 2021. To compensate the Manager for its successful efforts in raising capital for us, we granted options to the Manager relating to 5.2 million shares of New Residential’s common stock at $10.10 per share. We used the net proceeds of approximately $512.0 million from the offering, along with cash on hand and other sources of liquidity, to finance the Caliber acquisition.
On May 19, 2021, we entered into a Distribution Agreement to sell shares of our common stock, par value $0.01 per share (the “ATM Shares”), having an aggregate offering price of up to $500.0 million, from time to time, through an “at-the-market” equity offering program (the “ATM Program”). During the year ended December 31, 2021, we issued an aggregate of 178,000 shares of our common stock at an average price of $11.39 per share, net of fees.
On September 14, 2021, we priced our underwritten public offering of 17,000,000 of our 7.00% fixed-rate reset series D cumulative redeemable preferred stock, par value $0.01 per share, with a liquidation preference of $25.00 per share for net proceeds of approximately $449.5 million. The offering closed on September 17, 2021. In connection with the offering, we granted the underwriters an option for a period of 30 days to purchase up to an additional 2,550,000 shares of preferred stock at
74
a price of $24.2125 per share. On September 22, 2021, the underwriters exercised their option, in part, to purchase an additional 1,600,000 shares of preferred stock. To compensate the Manager for its successful efforts in raising capital for us, we granted options to the Manager relating to approximately 1.9 million shares of our common stock at $10.89 per share.
In December 2021, our board of directors authorized the repurchase of up to $200.0 million of our common stock and $100.0 million of our preferred stock through December 31, 2022. Repurchases may be made at any time and from time to time through open market purchases or privately negotiated transactions, pursuant to one or more plans established pursuant to Rule 10b5-1 under the Exchange Act, by means of one or more tender offers, or otherwise, in each case, as permitted by securities laws and other legal and contractual requirements. The amount and timing of the purchases will depend on a number of factors including the price and availability of our shares, trading volume, capital availability, our performance and general economic and market conditions. The share repurchase programs may be suspended or discontinued at any time. No share repurchases have been made as of the filing of this report. Repurchases may impact our financial results, including fees paid to our Manager.
MARKET CONSIDERATIONS
In 2020, the U.S. economy faced unprecedented challenges brought on the surging COVID-19 pandemic. In 2021, COVID-19 and its evolving variants, including the highly transmissible Delta and Omicron variants, continued to create uncertainty on the U.S. economy.
The Federal Reserve’s actions in response to the pandemic have been commendable. When COVID-19 first began spreading, there was a significant possibility that the financial market turmoil would exacerbate the country’s economic problems. The Federal Reserve’s prompt and strong actions kept financial markets liquid and operating, preventing that additional level of pain. Furthermore, with U.S. gross domestic product (“GDP”) now above the pre-pandemic level, strong employment growth, and some signs of incipient inflation, the Federal Reserve has started to unwind its pandemic response. Discussions regarding tapering purchases of long-term assets (quantitative easing) in mid-December of 2021 indicated that the Federal Reserve will conclude its large scale asset purchase program as soon as March of 2022 in addition to five or more potential rate hikes expected to follow in 2022.
In March 2021, federal stimulus payments from the passage of the $1.9 trillion American Rescue Plan (“ARP”) boosted consumer spending and lifted the personal savings rate to striking levels not seen in past business cycles. According to Bloomberg Economics, roughly three-quarters of the close to $2.6 trillion in excess savings built up during the pandemic are concentrated in households other than the top income quintile, implying the median household has sufficient cash to absorb higher prices. In August 2021, the Bipartisan Infrastructure bill was signed into law. In doing so, the federal government committed to providing about $550 billion in new money for infrastructure spending over the next five years. The bill earmarks funds for a wide range of projects, from improving the electrical grid to rebuilding roads, bridges and rails.
Headline inflation rates have increased dramatically in 2021. But that commentary has been somewhat at odds with the actual inflation data. The data indicates the potential for a problem, but there are few signs of a significant increase in inflationary pressures of the type required for hyperinflation. To a large degree, the increase in inflation throughout 2021 reflected a combination of pandemic-induced supply-demand mismatches, rising commodity prices, and policy-related developments (such as the increase in the shelter component of U.S. consumer prices as rent and mortgage moratoriums expired in some jurisdictions), rather than a sharp drop-off in spare capacity. In the near term, indicators point to a highly uncertain outlook for inflation, although many believe that inflation is expected to come down to its pre-pandemic range, once supply-demand mismatches resolve.
The housing sector outperformed the broader economy during 2021 in the wake of the pandemic as buyers and sellers found ways to navigate the pandemic’s restrictions. Demand for houses remained high, and homebuilder confidence remained above pre–COVID-19 levels. A host of factors combined to boost housing demand over the past year including the continued strong economic position of high-wage remote workers, growing expectation that remote work will persist after the pandemic, millennials moving into prime home-buying age, and historically low mortgage rates. Looking more closely at mortgage rate data, rates increased slightly throughout the year but remained very low by historical standards. Credit availability continued to improve, especially for jumbo loans and lower-score FHA borrowers. Mortgage originations for home-purchases and refinancing were solid throughout the year. The share of mortgages in forbearance declined further. While loan originations benefited from low interest rates, including the elimination of the 50 basis point mortgage refinancing pandemic fee imposed by Fannie Mae and Freddie Mac, gain on sale margins continued to tighten throughout the year, driven by the Federal Reserve’s commitment of increasing interest rates and tapering of mortgage bond purchases, as well as increased competition among loan originators seeking to capture volume and market share from a shrinking pool of eligible borrowers. Looking forward, data
75
indicates that more vacant developed lots of land could be available for homebuilding, driving an uptick in short-term housing supply, though housing demand in the medium term is expected to temper due to reduced affordability. Nominal home price increases are likely to more than offset the impact of low mortgage rates on demand and interest rates are set to rise as the recovery continues to gather speed. Despite the slowdown, demand is likely to exceed supply in the near term as builders continue to grapple with supply chain issues.
Financial markets throughout the pandemic have remained uncertain and sensitive to any policy outlook as well as to news regarding inflation prospects. The first quarter of 2021 and a brief period in June saw an uptick of financial market volatility, with investors repositioning portfolio holdings as they reassessed the outlook for U.S. inflation and monetary policy. Concerns about the spread of the Delta and Omicron variants and associated implications for the recovery have also sparked episodes of volatility throughout the year. Even so, the overall picture is still one of broadly supportive financial conditions. Equity markets have remained buoyant throughout the year and credit spreads have remained tight.
The mindset regarding labor markets has quickly switched in 2021. At its low point in 2020, employment was 10 million below the pre-pandemic level and the main question was how difficult it would be to get workers back to full employment. In 2021, the story flipped and the focus was on labor shortages and how employers were struggling to find workers. As the recovery further continues, labor markets have continued to tighten, making it more difficult for employers to fill positions quickly. In the U.S., the ratio of job openings to unemployed workers is currently close to 1:1.
Nearly two years into the pandemic, there are signs that the worst of a once-in-a-century shock to the global economy is beginning to fade. As the U.S. economy approaches a full reopening amid a resurging pandemic, unique policy challenges are expected to remain. Accommodative monetary policy and robust fiscal support, which blunted the downturn and continue to bolster growth, are likely to fade in 2022. The current bout of inflation in the U.S. poses another major risk to growth, and the Federal Reserve is setting the stage to end its support in 2022. Other major wildcards in the near term remain with regard to fiscal policy including the fate of the current administration’s proposed Build Back Better social spending program, which continues to be re-worked and re-negotiated. While vaccinations and boosters have proven effective at mitigating the adverse health impacts of COVID-19, vaccine hesitancy and higher infectiousness have left many people still susceptible. Furthermore, emergence of more transmissible and deadlier SARS-CoV-2 variants could further re-energize the pandemic’s spread and intensity, prolonging the pandemic and precipitating pullbacks of economic activity. Trade disruptions and supply-demand mismatches could increase with port closures due to renewed lockdowns. Early studies suggest that existing vaccines may show reduced efficacy against the latest variants, although their levels of protection against severe disease still remain high. Each infection represents another opportunity for the virus to mutate into an even more detrimental pathogen. That said, the economy continues to transition to learning to live with a disease that can be managed.
The market conditions discussed above influence our investment strategy and results, many of which have been significantly impacted since mid-March 2020 by the ongoing COVID-19 pandemic.
The following table summarizes the annualized GDP growth rate:
| Three Months Ended | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31,2021(A) | September 30, 2021 | June 30, 2021 | March 31, 2021 | December 31, 2020 | ||||||||||
| Real GDP | 6.9 | % | 2.3 | % | 6.7 | % | 6.3 | % | 4.5 | % |
(A)Annualized rate based on the advance estimate.
The following table summarizes the U.S. unemployment rate according to the U.S. Department of Labor:
76
| December 31, 2021 | September 30, 2021 | June 30, 2021 | March 31, 2021 | December 31, 2020 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Unemployment rate | 3.9 | % | 4.7 | % | 5.9 | % | 6.0 | % | 6.7 | % |
The following table summarizes the 10-year Treasury rate and the 30-year fixed mortgage rates:
| December 31, 2021 | September 30, 2021 | June 30, 2021 | March 31, 2021 | December 31, 2020 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 10-year U.S. Treasury rate | 1.5 | % | 1.5 | % | 1.5 | % | 1.7 | % | 0.9 | % | ||||
| 30-year fixed mortgage rate | 3.1 | % | 2.9 | % | 3.0 | % | 3.1 | % | 2.7 | % |
We believe the estimates and assumptions underlying our consolidated financial statements are reasonable and supportable based on the information available as of December 31, 2021; however, uncertainty over the ultimate impact COVID-19 will have on the global economy generally, and our business in particular, makes any estimates and assumptions as of December 31, 2021 inherently less certain than they would be absent the current and potential impacts of COVID-19. Actual results may materially differ from those estimates. The COVID-19 pandemic and its impact on the current financial, economic and capital markets environment, and future developments in these and other areas present uncertainty and risk with respect to our financial condition, results of operations, liquidity and ability to pay distributions.
CHANGES TO LIBOR
LIBOR is used extensively in the U.S. and globally as a “benchmark” or “reference rate” for various commercial and financial contracts, including corporate and municipal bonds and loans, floating rate mortgages, asset-backed securities, consumer loans, and interest rate swaps and other derivatives. It had been expected that a number of private-sector banks currently reporting information used to set LIBOR would stop doing so after 2021 when their current reporting commitment ends, which would either cause LIBOR to stop publication immediately or cause LIBOR’s regulator to determine that its quality has degraded to the degree that it is no longer representative of its underlying market. On March 5, 2021, Intercontinental Exchange Inc. (“ICE”) announced that ICE Benchmark Administration Limited, the administrator of LIBOR, intends to stop publication of the majority of USD-LIBOR tenors (overnight, 1-, 3-, 6-, and 12-month) on June 30, 2023. On January 1, 2022, ICE discontinued the publication of the 1-week and 2-month tenors of USD-LIBOR. In the U.S., the Alternative Reference Rates Committee (“ARRC”) has identified the Secured Overnight Financing Rate (“SOFR”) as its preferred alternative rate for U.S. dollar-based LIBOR. SOFR is a measure of the cost of borrowing cash overnight, collateralized by U.S. Treasury securities, and is based on directly observable U.S. Treasury-backed repurchase transactions. However, some market participants are still evaluating what convention of SOFR will be adopted for various types of financial instruments and securitization vehicles. For example, the mortgage and derivatives markets have adopted the daily compounded and paid in arrears SOFR convention. In contrast, GSEs, such as Fannie Mae and Freddie Mac, have begun issuing adjustable rate mortgages and mortgage-backed securities indexed to the 30-, 90-, and 180-day Average SOFR rates published by the Federal Reserve Bank of New York as well as term SOFR rates in the future.
We have material contracts that are indexed to USD-LIBOR and are monitoring this activity, evaluating the related risks and our exposure, and adding alternative language to contracts, where necessary. Certain contracts, such as interest rate swaps, have an orderly market transition already in process. However, it is not possible to predict the effect of any of these developments, and any future initiatives to regulate, reform or change the manner of administration of LIBOR could result in adverse consequences to the rate of interest payable and receivable on, market value of and market liquidity for LIBOR-based financial instruments. We do not currently intend to amend our 7.50% Series A-, 7.125% Series B-, 6.375% Series C- Fixed-to-Floating Rate Cumulative Redeemable Preferred Stock to change the existing USD-LIBOR cessation fallback language.
The Financial Accounting Standards Board has issued accounting guidance that provides optional expedients and exceptions to contracts, hedging relationships and other transactions impacted by LIBOR transition if certain criteria are met. The guidance can be applied as of January 1, 2020. In preparation for the phase-out of LIBOR, we adopted and implemented the SOFR index for our Freddie Mac and Fannie Mae adjustable-rate mortgages (“ARMs”) and Non-QM residential loans. For debt facilities that do not mature prior to the phase-out of LIBOR, we have implemented amending terms to transition to an alternative benchmark. We continue to evaluate the transitional impact to serviced ARMs.
77
OUR PORTFOLIO
Our portfolio, as of December 31, 2021, is composed of servicing and origination, including our subsidiary operating entities, residential securities and loans and other investments, as described in more detail below. The assets in our portfolio are described in more detail below (dollars in thousands).
| Origination and Servicing | Residential Securities, Properties and Loans | ||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Origination | Servicing | MSR Related Investments | Total Origination and Servicing | Real Estate Securities | Properties and Residential Mortgage Loans | Consumer Loans | Mortgage Loans Receivable | Corporate | Total | ||||||||||||||||||||||||||||||
| 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 New Residential 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 |
Operating Investments
Origination
Our origination business operates through the lending division within our Mortgage Company. We have a multi-channel lending platform, offering purchase and refinance loan products. We also provide refinance opportunities to eligible existing servicing customers, primarily through the Direct to Consumer channel, and originates or purchases loans from brokers or originators through our Retail / Joint Venture, Wholesale, and Correspondent channels. We originate or purchase residential mortgage loans conforming to the underwriting standards of the Agencies, government-insured residential mortgage loans which are insured by the FHA, VA and USDA, and non-conforming loans, through our SMART Loan Series. Our non-conforming loan products provide a variety of options for highly qualified borrowers who fall outside the specific requirements of Agency residential mortgage loans.
We generate revenue through sales of residential mortgage loans, including, but not limited to, gain on residential loans originated and sold, the settlement of residential mortgage loan origination derivative instruments and the value of MSRs retained on transfer of the loans. Profit margins per loan vary by channel, with correspondent typically being the lowest and Retail / Joint Venture being the highest. We sell conforming loans to the GSEs and securitize Non-QM residential loans. We utilize warehouse financing to fund loans at origination through the sale date.
For the full year ended December 31, 2021, funded loan origination volume was $123.3 billion, up from $61.6 billion in the year prior, primarily attributable to a low interest rate environment that drove increases in origination volumes across all channels. Additionally, the Caliber acquisition completed in the third quarter of 2021 further supported volume and market share growth. For the full year 2021, 72% of funded production was Agency, 26% was Government, 1% was Non-Agency and 1% was Non-QM residential mortgage loans.
Gain on sale margins for the full year ended December 31, 2021 was 1.51%, 34 bps lower than 1.85% for the same period in 2020. During 2021, while gain on sale margins remained attractive—driven by continued demand for loans amidst industry capacity constraints whereby demand for new loans exceeded the industry’s ability to fulfill the demand—margins compressed over the year to more normal levels.
Included in our Origination segment are the financial results of two services businesses, E Street Appraisal Management LLC (“eStreet”) and Avenue 365 Lender Services, LLC (“Avenue 365”). E Street offers appraisal valuation services and Avenue 365 provides title insurance and settlement services to our Mortgage Company.
78
The tables below provide selected operating statistics for our Origination segment:
| Unpaid Principal Balance for the Year Ended December 31, | Increase (Decrease) | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (in millions) | 2021 | % of Total | 2020 | % of Total | Amount | % | ||||||||||
| Production by Channel | ||||||||||||||||
| Direct to Consumer | $ | 25,182 | 20% | $ | 12,847 | 21% | $ | 12,335 | 96 | % | ||||||
| Retail / Joint Venture | 16,781 | 14% | 3,999 | 6% | 12,782 | 320 | % | |||||||||
| Wholesale | 16,189 | 13% | 7,223 | 12% | 8,966 | 124 | % | |||||||||
| Correspondent | 65,136 | 53% | 37,535 | 61% | 27,601 | 74 | % | |||||||||
| Total Production by Channel | $ | 123,288 | 100% | $ | 61,604 | 100% | $ | 61,684 | 100 | % | ||||||
| Production by Product | ||||||||||||||||
| Agency | $ | 88,272 | 72% | 40,424 | 66% | 47,848 | 118 | % | ||||||||
| Government | 32,380 | 26% | 20,279 | 33% | 12,101 | 60 | % | |||||||||
| Non-QM | 603 | 1% | 365 | —% | 238 | 65 | % | |||||||||
| Non-Agency | 1,690 | 1% | 454 | 1% | 1,236 | 272 | % | |||||||||
| Other | 343 | —% | 82 | —% | 261 | 318 | % | |||||||||
| Total Production by Product | $ | 123,288 | 100% | $ | 61,604 | 100% | $ | 61,684 | 100 | % | ||||||
| % Purchase | 42 | % | 29 | % | ||||||||||||
| % Refinance | 58 | % | 71 | % |
| Year Ended December 31, | Increase (Decrease) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | Amount | % | |||||||||||
| Gain on originated residential mortgage loans, held-for-sale, net(A)(B)(C)(D) | $ | 1,704,363 | $ | 1,289,584 | $ | 414,779 | 32.2 | % | ||||||
| Pull through adjusted lock volume | $ | 112,644,932 | $ | 69,795,637 | $ | 42,849,295 | 61.4 | % | ||||||
| Gain on originated residential mortgage loans, as a percentage of pull through adjusted lock volume, by channel: | ||||||||||||||
| Direct to Consumer | 3.97 | % | 3.61 | % | ||||||||||
| Retail / Joint Venture | 3.66 | % | 4.57 | % | ||||||||||
| Wholesale | 1.09 | % | 2.38 | % | ||||||||||
| Correspondent | 0.28 | % | 0.56 | % | ||||||||||
| Total gain on originated residential mortgage loans, as a percentage of pull through adjusted lock volume | 1.51 | % | 1.85 | % |
(A)Includes realized gains on loan sales and related new MSR capitalization, changes in repurchase reserves, changes in fair value of IRLCs, changes in fair value of loans held for sale and economic hedging gains and losses.
(B)Includes loan origination fees of $2.3 billion and $1.7 billion for the year ended December 31, 2021 and 2020, respectively.
(C)Excludes $122.5 million and $109.5 million of Gain on Originated Residential Mortgage Loans, Held-for-Sale, Net for the year ended December 31, 2021 and 2020, respectively, related to the MSR Related Investments, Servicing, and Residential Mortgage Loans segments, as well as intercompany eliminations (Note 9 to the Consolidated Financial Statements).
(D)Excludes mortgage servicing rights revenue on recaptured loan volume delivered back to NRM.
Servicing
Our servicing business operates through our performing loan servicing division and a special servicing division, Shellpoint Mortgage Servicing (“SMS”). The performing loan servicing division services performing Agency and government-insured loans. SMS services delinquent government-insured, Agency and Non-Agency loans on behalf of the owners of the underlying mortgage loans. We are highly experienced in loan servicing, including loan modifications, and seek to help borrowers avoid foreclosure. The performing loan servicing division services performing Agency and government-insured loans. SMS services
79
delinquent government-insured, Agency and Non-Agency loans on behalf of the owners of the underlying mortgage loans. During the third quarter, as part of the Caliber acquisition, we assumed Caliber’s servicing portfolio, including $156 billion of UPB of performing servicing. As of December 31, 2021, the performing loan servicing division serviced $384.3 billion UPB of loans and Shellpoint Mortgage Servicing serviced $98.5 billion UPB of loans, for a total servicing portfolio of $482.8 billion UPB, representing a 62.1% increase from December 31, 2020. Active forbearances within this portfolio continued to decline during the year as our servicer continued to help homeowners and clients navigate the COVID-19 landscape. Less than 1% of this portfolio was in active forbearance as of December 31, 2021, down from 3.44% in the prior year.
The table below provides the mix of our serviced assets portfolio between subserviced performing servicing on behalf of New Residential or its subsidiaries (labeled as “Performing Servicing”) and subserviced non-performing, or special servicing (labeled as “Special Servicing”) for third parties and delinquent loans subserviced for other New Residential subsidiaries for the periods presented.
| Unpaid Principal Balance as of December 31, | Increase (Decrease) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (in millions) | 2021 | 2020 | Amount | % | ||||||||||
| Performing Servicing | ||||||||||||||
| MSR Assets | $ | 376,218 | $ | 199,405 | $ | 176,813 | 88.7 | % | ||||||
| Residential Whole Loans | 7,539 | 5,041 | 2,498 | 49.6 | % | |||||||||
| Third Party | 509 | — | 509 | 100.0 | % | |||||||||
| Total Performing Servicing | 384,266 | 204,446 | 179,820 | 88.0 | % | |||||||||
| Special Servicing | ||||||||||||||
| MSR Assets | $ | 13,634 | $ | 21,475 | $ | (7,841) | (36.5) | % | ||||||
| Residential Whole Loans | 6,558 | 4,952 | 1,606 | 32.4 | % | |||||||||
| Third Party | 78,305 | 66,892 | 11,413 | 17.1 | % | |||||||||
| Total Special Servicing | 98,497 | 93,319 | 5,178 | 5.5 | % | |||||||||
| Total Servicing Portfolio | $ | 482,763 | $ | 297,765 | $ | 184,998 | 62.1 | % | ||||||
| Agency Servicing | ||||||||||||||
| MSR Assets | $ | 272,919 | $ | 157,210 | $ | 115,709 | 73.6 | % | ||||||
| Third Party | 11,027 | 15,566 | (4,539) | (29.2) | % | |||||||||
| Total Agency Servicing | 283,946 | 172,776 | 111,170 | 64.3 | % | |||||||||
| Government Servicing | ||||||||||||||
| MSR Assets | $ | 109,577 | $ | 57,148 | $ | 52,429 | 91.7 | % | ||||||
| Total Government Servicing | 109,577 | 57,148 | 52,429 | 91.7 | % | |||||||||
| Non-Agency (Private Label) Servicing | ||||||||||||||
| MSR Assets | $ | 7,356 | $ | 6,522 | $ | 834 | 12.8 | % | ||||||
| Residential Whole Loans | 14,097 | 9,993 | 4,104 | 41.1 | % | |||||||||
| Third Party | 67,787 | 51,326 | 16,461 | 32.1 | % | |||||||||
| Total Non-Agency (Private Label) Servicing | 89,240 | 67,841 | 21,399 | 31.5 | % | |||||||||
| Total Servicing Portfolio | $ | 482,763 | $ | 297,765 | $ | 184,998 | 62.1 | % |
80
The table below summarizes base servicing fees and other fees for the periods presented:
| Year Ended December 31, | Increase (Decrease) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (in thousands) | 2021 | 2020 | Amount | % | ||||||||||
| Base Servicing Fees | ||||||||||||||
| MSR Assets | $ | 731,924 | $ | 611,669 | $ | 120,255 | 19.7 | % | ||||||
| Residential Whole Loans | 16,448 | 16,081 | 367 | 2.3 | % | |||||||||
| Third Party | 103,617 | 139,480 | (35,863) | (25.7) | % | |||||||||
| Total Base Servicing Fees | 851,989 | 767,230 | 84,759 | 11.0 | % | |||||||||
| Other Fees | ||||||||||||||
| Incentive fees | 85,789 | 53,195 | 32,594 | 61.3 | % | |||||||||
| Ancillary fees | 49,900 | 41,076 | 8,824 | 21.5 | % | |||||||||
| Boarding fees | 9,720 | 12,018 | (2,298) | (19.1) | % | |||||||||
| Other fees | 28,490 | 17,672 | 10,818 | 61.2 | % | |||||||||
| Total Other Fees(A) | 173,899 | 123,961 | 49,938 | 40.3 | % | |||||||||
| Total Servicing Fees | $ | 1,025,888 | $ | 891,191 | $ | 134,697 | 15.1 | % |
(A)Includes other fees earned from third parties of $54.9 million and $62.1 million for the year ended December 31, 2021 and 2020, respectively.
MSR Related Investments
MSRs and MSR Financing Receivables
As of December 31, 2021, we had $6.9 billion carrying value of MSRs and MSR Financing Receivables. For the year ended December 31, 2021 our Full and Excess MSR portfolio increased to $629 billion UPB from $536 billion UPB as of December 31, 2020. Full MSRs increased to $549 billion UPB as of December 31, 2021 from $435 billion UPB as of December 31, 2020. Excess MSRs decreased to $80 billion UPB as of December 31, 2021 from $101 billion UPB as of December 31, 2020. The increase in portfolio size during the periods presented was predominantly a result of the Caliber acquisition and MSRs retained from originations offset by prepayments.
We finance our investments in MSRs and MSR Financing Receivables with short- and medium-term bank and public capital markets notes. These borrowings are primarily recourse debt and bear both fixed and variable interest rates offered by the counterparty for the term of the notes of a specified margin over LIBOR. The capital markets notes are typically issued with a collateral coverage percentage, which is a quotient expressed as a percentage equal to the aggregate note amount divided by the market value of the underlying collateral. The market value of the underlying collateral is generally updated on a quarterly basis and if the collateral coverage percentage becomes greater than or equal to a collateral trigger, generally 90%, we may be required to add funds, pay down principal on the notes, or add additional collateral to bring the collateral coverage percentage below 90%. The difference between the collateral coverage percentage and the collateral trigger is referred to as a “margin holiday.”
See Note 13 to our Consolidated Financial Statements for further information regarding financing of our MSRs and MSR Financing Receivables.
We have contracted with certain subservicers to perform the related servicing duties on the residential mortgage loans underlying our MSRs. As of December 31, 2021, these subservicers include PHH, Mr. Cooper, LoanCare, Valon and Flagstar, which subservice 10.4%, 9.4%, 8.1%, 0.9% and 0.3% of the underlying UPB of the related mortgages, respectively (includes both MSRs and MSR Financing Receivables). The remaining 70.9% of the underlying UPB of the related mortgages is subserviced by our Mortgage Company.
We are, generally, obligated to fund all future servicer advances related to the underlying pools of mortgages on our MSRs and MSR Financing Receivables, as well as Servicer Advance Investments. Generally, we will advance funds when the borrower fails to meet contractual payments (e.g., principal, interest, property taxes, insurance). We will also advance funds to maintain and report foreclosed real estate properties on behalf of investors. Advances are recovered through claims to the related investor
81
and subservicers. Per the servicing agreements, we are obligated to make certain advances on mortgages to be in compliance with applicable requirements. In certain instances, the subservicer is required to reimburse us for any advances that were deemed nonrecoverable or advances that were not made in accordance with the related servicing contract.
We finance our servicer advances with short- and medium-term collateralized borrowings. These borrowings are non-recourse committed facilities that are not subject to margin calls and bear both fixed and variable interest rates offered by the counterparty for the term of the notes, generally less than one year, of a specified margin over LIBOR. See Note 13 to our Consolidated Financial Statements for further information regarding financing of our servicer advances.
The table below summarizes our MSRs and MSR Financing Receivables as of December 31, 2021.
| Current UPB (millions) | Weighted Average MSR (bps) | Carrying Value (millions) | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| GSE | $ | 374,815.6 | 28 | bps | $ | 4,443.7 | ||||||||
| Non-Agency | 63,851.1 | 48 | 943.2 | |||||||||||
| Ginnie Mae | 109,946.4 | 39 | 1,471.9 | |||||||||||
| Total | $ | 548,613.1 | 33 | bps | $ | 6,858.8 |
The following tables summarize the collateral characteristics of the loans underlying our investments in MSRs and MSR Financing Receivables as of December 31, 2021 (dollars in thousands):
| Collateral Characteristics | |||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Carrying Amount | Current Principal Balance | Number of Loans | WA FICO Score(A) | WA Coupon | WA Maturity (months) | Average Loan Age (months) | Adjustable Rate Mortgage %(B) | Three Month Average CPR(C) | Three Month Average CRR(D) | Three Month Average CDR(E) | Three Month Average Recapture Rate | ||||||||||||||||||||||||||||
| GSE | $ | 4,443,713 | $ | 374,815,579 | 2,074,565 | 755 | 3.6 | % | 280 | 49 | 1.6 | % | 18.4 | % | 16.9 | % | 0.1 | % | 19.2 | % | |||||||||||||||||||
| Non-Agency | 943,210 | 63,851,154 | 576,559 | 639 | 4.3 | % | 292 | 183 | 10.6 | % | 13.3 | % | 11.6 | % | 1.6 | % | 4.9 | % | |||||||||||||||||||||
| Ginnie Mae | 1,471,880 | 109,946,356 | 489,760 | 698 | 3.2 | % | 333 | 23 | 0.8 | % | 18.2 | % | 11.2 | % | 0.1 | % | 26.8 | % | |||||||||||||||||||||
| Total | $ | 6,858,803 | $ | 548,613,089 | 3,140,884 | 730 | 3.6 | % | 292 | 59 | 2.5 | % | 17.8 | % | 15.2 | % | 0.3 | % | 19.1 | % |
| Collateral Characteristics | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Delinquency 30 Days(F) | Delinquency 60 Days(F) | Delinquency 90+ Days(F) | Loans in Foreclosure | Real Estate Owned | Loans in Bankruptcy | ||||||||||||
| GSE | 0.9 | % | 0.2 | % | 1.4 | % | 0.1 | % | — | % | 0.1 | % | |||||
| Non-Agency | 7.2 | % | 2.8 | % | 6.0 | % | 5.1 | % | 0.8 | % | 2.3 | % | |||||
| Ginnie Mae | 2.6 | % | 0.8 | % | 2.6 | % | 0.2 | % | — | % | 0.4 | % | |||||
| Total | 2.0 | % | 0.6 | % | 2.1 | % | 0.7 | % | 0.1 | % | 0.4 | % |
(A)Based on the weighted average of information provided by the loan servicer on a monthly basis. The loan servicer generally updates the FICO score when loans are refinanced or become delinquent.
(B)Represents the percentage of the total principal balance of the pool that corresponds to adjustable rate mortgages.
(C)Constant prepayment rate represents the annualized rate of the prepayments during the quarter as a percentage of the total principal balance of the pool.
(D)Voluntary prepayment rate represents the annualized rate of the voluntary prepayments during the quarter as a percentage of the total principal balance of the pool.
(E)Involuntary prepayment rate, represents the annualized rate of the involuntary prepayments (defaults) during the quarter as a percentage of the total principal balance of the pool.
(F)Represents the percentage of the total principal balance of the pool that corresponds to loans that are delinquent by 30–59 days, 60–89 days or 90 or more days.
Excess MSRs
82
The tables below summarize the terms of our Excess MSRs:
Summary of Direct Excess MSR Investments as of December 31, 2021
| MSR Component(A) | Excess MSR | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current UPB (billions) | Weighted Average MSR (bps) | Weighted Average Excess MSR (bps) | Interest in Excess MSR (%) | Carrying Value (millions) | ||||||||||||||
| Agency | $ | 26.9 | 29 | 21 | 32.5% - 66.7% | $ | 132.0 | |||||||||||
| Non-Agency(B) | 30.6 | 35 | 15 | 33.3% - 100% | 127.2 | |||||||||||||
| Total/Weighted Average | $ | 57.5 | 32 | bps | 18 | bps | $ | 259.2 |
(A)The MSR is a weighted average as of December 31, 2021, and the Excess MSR represents the difference between the weighted average MSR and the basic fee (which fee remains constant).
(B)Serviced by Mr. Cooper and SLS, we also invested in related Servicer Advance Investments, including the basic fee component of the related MSR (Note 7 to our Consolidated Financial Statements) on $20.3 billion UPB underlying these Excess MSRs.
Summary of Excess MSR Investments Through Equity Method Investees as of December 31, 2021
| MSR Component(A) | |||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current UPB (billions) | Weighted Average MSR (bps) | Weighted Average Excess MSR (bps) | New Residential Interest in Investee (%) | Investee Interest in Excess MSR (%) | New Residential Effective Ownership (%) | Investee Carrying Value (millions) | |||||||||||||||||
| Agency | $ | 23.0 | 33 | 22 | 50.0 | % | 66.7 | % | 33.3 | % | $ | 152.4 |
(A)The MSR is a weighted average as of December 31, 2021, and the Excess MSR represents the difference between the weighted average MSR and the basic fee (which fee remains constant).
The following tables summarize the collateral characteristics of the loans underlying our direct Excess MSR investments as of December 31, 2021 (dollars in thousands):
| Collateral Characteristics | |||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Carrying Amount | Current Principal Balance | Number of Loans | WA FICO Score(A) | WA Coupon | WA Maturity (months) | Average Loan Age (months) | Adjustable Rate Mortgage %(B) | Three Month Average CPR(C) | Three Month Average CRR(D) | Three Month Average CDR(E) | Three Month Average Recapture Rate | ||||||||||||||||||||||||||||
| Agency | |||||||||||||||||||||||||||||||||||||||
| Original Pools | $ | 75,867 | $ | 16,569.671 | 141,862 | 731 | 4.5 | % | 225 | 144 | 1.5 | % | 22.3 | % | 21.8 | % | 0.7 | % | 21.2 | % | |||||||||||||||||||
| Recaptured Loans | 56,130 | 10,287.275 | 64,927 | 737 | 3.9 | % | 262 | 49 | — | % | 23.1 | % | 22.8 | % | 0.4 | % | 40.0 | % | |||||||||||||||||||||
| $ | 131,997 | $ | 26,856.946 | 206,789 | 733 | 4.3 | % | 240 | 106 | 0.9 | % | 22.6 | % | 22.2 | % | 0.6 | % | 28.8 | % | ||||||||||||||||||||
| Non-Agency(F) | |||||||||||||||||||||||||||||||||||||||
| Mr. Cooper and SLS Serviced: | |||||||||||||||||||||||||||||||||||||||
| Original Pools | $ | 102,505 | $ | 26,903.742 | 157,134 | 680 | 4.2 | % | 268 | 189 | 8.5 | % | 17.8 | % | 16.4 | % | 1.8 | % | 15.4 | % | |||||||||||||||||||
| Recaptured Loans | 24,696 | 3,661.489 | 17,524 | 743 | 3.6 | % | 273 | 29 | — | % | 21.4 | % | 21.4 | % | — | % | 43.8 | % | |||||||||||||||||||||
| $ | 127,201 | $ | 30,565.231 | 174,658 | 687 | 4.1 | % | 268 | 171 | 6.8 | % | 18.2 | % | 16.9 | % | 1.6 | % | 19.1 | % | ||||||||||||||||||||
| Total/Weighted Average(I) | $ | 259,198 | $ | 57,422.177 | 381,447 | 708 | 4.2 | % | 255 | 141 | 3.8 | % | 20.2 | % | 19.3 | % | 1.1 | % | 24.2 | % |
83
| Collateral Characteristics | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Delinquency 30 Days(G) | Delinquency 60 Days(G) | Delinquency 90+ Days(G) | Loans in Foreclosure | Real Estate Owned | Loans in Bankruptcy | ||||||||||||
| Agency | |||||||||||||||||
| Original Pools | 2.0 | % | 0.6 | % | 3.6 | % | 0.5 | % | 0.1 | % | 0.1 | % | |||||
| Recaptured Loans | 1.3 | % | 0.4 | % | 2.4 | % | 0.1 | % | — | % | — | % | |||||
| 1.7 | % | 0.5 | % | 3.1 | % | 0.3 | % | 0.1 | % | 0.1 | % | ||||||
| Non-Agency(F) | |||||||||||||||||
| Mr. Cooper and SLS Serviced: | |||||||||||||||||
| Original Pools | 11.5 | % | 3.7 | % | 4.6 | % | 5.2 | % | 0.4 | % | 1.4 | % | |||||
| Recaptured Loans | 1.2 | % | 0.2 | % | 1.4 | % | — | % | — | % | — | % | |||||
| 10.3 | % | 3.3 | % | 4.2 | % | 4.7 | % | 0.3 | % | 1.3 | % | ||||||
| Total/Weighted Average(H) | 6.4 | % | 2.0 | % | 3.7 | % | 2.7 | % | 0.2 | % | 0.7 | % |
(A)Based on the weighted average of information provided by the loan servicer on a monthly basis. The loan servicer generally updates the FICO score when loans are refinanced or become delinquent.
(B)Represents the percentage of the total principal balance of the pool that corresponds to adjustable rate mortgages.
(C)Constant prepayment rate, represents the annualized rate of the prepayments during the quarter as a percentage of the total principal balance of the pool.
(D)Voluntary prepayment rate, represents the annualized rate of the voluntary prepayments during the quarter as a percentage of the total principal balance of the pool.
(E)Involuntary prepayment rate, represents the annualized rate of the involuntary prepayments (defaults) during the quarter as a percentage of the total principal balance of the pool.
(F)We also invested in related Servicer Advance Investments, including the basic fee component of the related MSR (Note 7 to our Consolidated Financial Statements) on $20.3 billion UPB underlying these Excess MSRs.
(G)Represents the percentage of the total principal balance of the pool that corresponds to loans that are delinquent by 30–59 days, 60–89 days or 90 or more days.
(H)Weighted averages exclude collateral information for which collateral data was not available as of the report date.
The following tables summarize the collateral characteristics as of December 31, 2021 of the loans underlying Excess MSR investments made through joint ventures accounted for as equity method investees (dollars in thousands). For each of these pools, we own a 50% interest in an entity that invested in a 66.7% interest in the Excess MSRs.
| Collateral Characteristics | ||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Carrying Amount | Current Principal Balance | New Residential Effective Ownership (%) | Number of Loans | WA FICO Score(A) | WA Coupon | WA Maturity (months) | Average Loan Age (months) | Adjustable Rate Mortgage %(B) | Three Month Average CPR(C) | Three Month Average CRR(D) | Three Month Average CDR(E) | Three Month Average Recapture Rate | ||||||||||||||||||||||||||||||
| Agency | ||||||||||||||||||||||||||||||||||||||||||
| Original Pools | $ | 65,682 | $ | 11,718,462 | 33.3 | % | 132,308 | 716 | 5.1 | % | 216 | 163 | 1.2 | % | 21.1 | % | 19.7 | % | 1.8 | % | 24.0 | % | ||||||||||||||||||||
| Recaptured Loans | 86,701 | 11,320,991 | 33.3 | % | 86,543 | 722 | 3.9 | % | 257 | 58 | — | % | 22.9 | % | 22.5 | % | 0.8 | % | 45.7 | % | ||||||||||||||||||||||
| Total/Weighted Average | $ | 152,383 | $ | 23,039,453 | 218,851 | 719 | 4.5 | % | 236 | 112 | 1.2 | % | 22.1 | % | 21.0 | % | 1.3 | % | 35.4 | % |
| Collateral Characteristics | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Delinquency 30 Days(F) | Delinquency 60 Days(F) | Delinquency 90+ Days(F) | Loans in Foreclosure | Real Estate Owned | Loans in Bankruptcy | ||||||||||||
| Agency | |||||||||||||||||
| Original Pools | 2.8 | % | 0.7 | % | 3.5 | % | 0.7 | % | 0.2 | % | 0.2 | % | |||||
| Recaptured Loans | 1.8 | % | 0.5 | % | 2.6 | % | 0.1 | % | — | % | 0.1 | % | |||||
| Total/Weighted Average(G) | 2.3 | % | 0.6 | % | 3.1 | % | 0.4 | % | 0.1 | % | 0.1 | % |
(A)Based on the weighted average of information provided by the loan servicer on a monthly basis. The loan servicer generally updates the FICO score on a monthly basis.
(B)Represents the percentage of the total principal balance of the pool that corresponds to adjustable rate mortgages.
(C)Constant prepayment rate, represents the annualized rate of the prepayments during the quarter as a percentage of the total principal balance of the pool.
(D)Voluntary prepayment rate, represents the annualized rate of the voluntary prepayments during the quarter as a percentage of the total principal balance of the pool.
84
(E)Involuntary prepayment rate, represents the annualized rate of the involuntary prepayments (defaults) during the quarter as a percentage of the total principal balance of the pool.
(F)Represents the percentage of the total principal balance of the pool that corresponds to loans that are delinquent by 30-59 days, 60-89 days or 90 or more days.
(G)Weighted averages exclude collateral information for which collateral data was not available as of the report date.
Servicer Advance Investments
The following is a summary of our Servicer Advance Investments, including the right to the basic fee component of the related MSRs (dollars in thousands):
| December 31, 2021 | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Amortized Cost Basis | Carrying Value(A) | UPB of Underlying Residential Mortgage Loans | Outstanding Servicer Advances | Servicer Advances to UPB of Underlying Residential Mortgage Loans | ||||||||||||||
| Servicer Advance Investments | ||||||||||||||||||
| Mr. Cooper and SLS serviced pools | $ | 405,786 | $ | 421,807 | $ | 20,314,977 | $ | 369,440 | 1.8 | % |
(A)Carrying value represents the fair value of the Servicer Advance Investments, including the basic fee component of the related MSRs.
The following is additional information regarding our Servicer Advance Investments, and related financing, as of and for the year ended, December 31, 2021 (dollars in thousands):
| Year Ended December 31, 2021 | Loan-to-Value (“LTV”)(A) | Cost of Funds(B) | |||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Weighted Average Discount Rate | Weighted Average Life (Years)(C) | Change in Fair Value | Face Amount of Secured Notes and Bonds Payable | Gross | Net(D) | Gross | Net | ||||||||||||||||||
| Servicer Advance Investments(E) | 5.2 | % | 6.9 | $ | (9,076) | $ | 356,580 | 91.4 | % | 90.7 | % | 1.7 | % | 1.2 | % |
(A)Based on outstanding servicer advances, excluding purchased but unsettled servicer advances.
(B)Annualized measure of the cost associated with borrowings. Gross Cost of Funds primarily includes interest expense and facility fees. Net Cost of Funds excludes facility fees.
(C)Represents the weighted average expected timing of the receipt of expected net cash flows for this investment.
(D)Ratio of face amount of borrowings to par amount of servicer advance collateral, net of any general reserve.
(E)The following types of advances are included in Servicer Advance Investments:
| December 31, 2021 | |||
|---|---|---|---|
| Principal and interest advances | $ | 67,014 | |
| Escrow advances (taxes and insurance advances) | 174,681 | ||
| Foreclosure advances | 127,745 | ||
| Total | $ | 369,440 |
The Buyer
We, through a wholly owned subsidiary, are the managing member of the Buyer. As of December 31, 2020, we owned 73.2% interest in the Buyer. In July 2021, we entered into a purchase and sales agreement with certain third-party co-investors whereby we agreed to purchase from certain third-party co-investments 16.1% of aggregate interest in the Buyer, increasing our ownership of the Buyer to 89.3% as of December 31, 2021.
In the event that any member of the Buyer does not fund its capital contribution, each other member has the right, but not the obligation, to make pro rata capital contributions in excess of its stated commitment, provided that any member’s decision not to fund any such capital contribution will result in a reduction of its membership percentage.
Servicing Fee
Mr. Cooper and SLS remain the named servicers under the applicable servicing agreements and will continue to perform all servicing duties for the related residential mortgage loans. The Buyer, or the related New Residential subsidiary, as applicable,
85
has the right, but not the obligation, to become the named servicer with respect to its investments, subject to obtaining consents and ratings agency approvals required for a formal change of the named servicer. In exchange for their services, we pay Mr. Cooper and SLS a monthly servicing fee representing a portion of the amounts from the purchased basic fee.
The Mr. Cooper Servicing Fee is equal to a fixed percentage of the amounts from the purchased basic fee. This percentage was equal to approximately 9.2%, which is equal to (i) 2 bps divided by (ii) the basic fee, which is 21.8 bps, on a weighted average basis as of December 31, 2021. The SLS servicing fee is equal to 10.75 bps, based on the servicing fee collections of the underlying loans.
MSR Related Services Businesses
Our MSR related investments segment also includes the activity from several wholly-owned subsidiaries or minority investments in companies that perform various services in the mortgage and real estate industries. Our subsidiary Guardian is a national provider of field services and property management services. We also made a strategic minority investment in Covius, a provider of various technology-enabled services to the mortgage and real estate industries. As of December 31, 2021, our ownership interest in Covius is 18.1%.
Residential Securities and Loans
Real Estate Securities
Agency RMBS
The following table summarizes our Agency RMBS portfolio as of December 31, 2021 (dollars in thousands):
| Gross Unrealized | ||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Type | Outstanding Face Amount | Amortized Cost Basis | Percentage of Total Amortized Cost Basis | Gains | Losses | CarryingValue(A) | Count | Weighted Average Life (Years) | 3-Month CPR(B) | Outstanding Repurchase Agreements | ||||||||||||||||||||||||
| Agency RMBS | $ | 8,399,343 | $ | 8,663,694 | 100.0 | % | $ | 7,212 | $ | (226,309) | $ | 8,444,597 | 41 | 6.9 | 17.8 | % | $ | 8,386,538 |
(A)Carrying value equals fair value.
(B)Represents the annualized rate of the prepayments during the quarter as a percentage of the total amortized cost basis.
The following table summarizes the net interest spread of our Agency RMBS portfolio as of December 31, 2021:
| Net Interest Spread(A) | |||
|---|---|---|---|
| Weighted Average Asset Yield | 2.14 | % | |
| Weighted Average Funding Cost | 0.16 | % | |
| Net Interest Spread | 1.98 | % |
(A)The Agency RMBS portfolio consists of 100.0% fixed rate securities (based on amortized cost basis). See table above for details on rate resets of the floating rate securities.
We largely employ our Agency RMBS position as a hedge to our MSR portfolio. Our Agency RMBS portfolio was $8.4 billion as of December 31, 2021 compared to $12.5 billion as of December 31, 2020. We finance our Agency RMBS with short-term borrowings under master repurchase agreements. These borrowings generally bear interest rates offered by the counterparty for the term of the proposed repurchase transaction (e.g., 30 days, 60 days, etc.) of a specified margin over one-month LIBOR. The repurchase agreements represent uncommitted financing. At December 31, 2021 and 2020, the Company pledged Agency RMBS with a carrying value of approximately $8.4 billion and $13.8 billion, respectively, as collateral for borrowings under repurchase agreements. To the extent available on desirable terms, we expect to continue to finance our acquisitions of Agency RMBS with repurchase agreement financing. See Note 13 to our Consolidated Financial Statements for further information regarding financing of our Agency RMBS.
86
Non-Agency RMBS
During the first and second quarters of 2020, markets for mortgage-backed securities and other credit-related assets experienced significant volatility, widening credit spreads and sharp declines in liquidity. These factors had a material impact on our investment portfolio. Prior to the onset of COVID-19, a significant portion of our Non-Agency RMBS portfolio was financed with repurchase agreements. Fluctuations in the value of our portfolio of Non-Agency RMBS during March 2020, including as a result of changes in credit spreads, resulted in our being required to post additional collateral with our counterparties under these repurchase agreements. These fluctuations and requirements to post additional collateral were material. In an effort to mitigate the impact to our business from these developments and improve our liquidity, we sold a substantial portion of our Non-Agency RMBS portfolio in March 2020, for which we recorded significant realized losses. Refer to Note 18 to our Consolidated Financial Statements for further information regarding Non-Agency RMBS sales with affiliates. During 2020, we sold in aggregate $5.3 billion of Non-Agency RMBS. During 2020, we also significantly altered the composition of the financing profile of our Non-Agency RMBS portfolio by moving away from daily mark-to-market financing.
Within our Non-Agency RMBS portfolio we retain and own risk retention bonds from our securitizations in conjunction with risk retention regulations under the Dodd-Frank Act. As of December 31, 2021, 58.1% of our Non-Agency RMBS portfolio was related to bonds retained pursuant to required risk retention regulations.
The following table summarizes our Non-Agency RMBS portfolio as of December 31, 2021 (dollars in thousands):
| Gross Unrealized | |||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Type | Outstanding Face Amount | Amortized Cost Basis | Gains | Losses | CarryingValue(A) | Outstanding Repurchase Agreements | |||||||||||||||||
| Non-Agency RMBS | $ | 15,914,957 | $ | 886,643 | $ | 117,308 | $ | (52,009) | $ | 951,942 | $ | 640,005 |
(A)Fair value, which is equal to carrying value for all securities.
The following tables summarize the characteristics of our Non-Agency RMBS portfolio and of the collateral underlying our Non-Agency RMBS as of December 31, 2021 (dollars in thousands):
| Non- Agency RMBS Characteristics(A) | ||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Vintage(B) | Average Minimum Rating(C) | Number of Securities | Outstanding Face Amount | Amortized Cost Basis | Percentage of Total Amortized Cost Basis | Carrying Value | Principal Subordination(D) | Excess Spread(E) | Weighted Average Life (Years) | Weighted Average Coupon(F) | ||||||||||||||||||||||
| Pre 2008 | NR | 121 | $ | 449,215 | $ | 17,766 | 2.0 | % | $ | 24,239 | — | % | — | % | 4.1 | 5.5 | % | |||||||||||||||
| 2008 and later | BBB | 480 | 15,462,368 | 866,367 | 98.0 | % | 924,306 | 25.2 | % | 0.2 | % | 3.3 | 2.7 | % | ||||||||||||||||||
| Total/Weighted Average | BBB- | 601 | $ | 15,911,583 | $ | 884,133 | 100.0 | % | $ | 948,545 | 24.6 | % | 0.2 | % | 3.3 | 2.7 | % |
| Collateral Characteristics(A) (G) | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Vintage(B) | Average Loan Age (years) | Collateral Factor(H) | 3-Month CPR(I) | Delinquency(J) | Cumulative Losses to Date | ||||||||||
| Pre 2008 | 13.9 | 0.1 | 10.0 | % | 10.0 | % | 10.0 | % | |||||||
| 2008 and later | 13.3 | 0.6 | 20.8 | % | 4.1 | % | 0.7 | % | |||||||
| Total/Weighted Average | 13.3 | 0.6 | 20.6 | % | 4.2 | % | 0.8 | % |
(A)Excludes $3.0 million face amount of bonds backed by consumer loans and $0.4 million face amount of bonds backed by corporate debt.
(B)The year in which the securities were issued.
(C)Ratings provided above were determined by third party rating agencies, represent the most recent credit ratings available as of the reporting date and may not be current. This excludes the ratings of the collateral underlying 298 bonds with a carrying value of $346.1 million which either have never been rated or for which rating information is no longer provided. We had no assets that were on negative watch for possible downgrade by at least one rating agency as of December 31, 2021.
(D)The percentage of amortized cost basis of securities and residual interests that is subordinate to our investments. This excludes interest-only bonds.
(E)The current amount of interest received on the underlying loans in excess of the interest paid on the securities, as a percentage of the outstanding collateral balance for the quarter ended December 31, 2021.
87
(F)Excludes residual bonds, and certain other Non-Agency bonds, with a carrying value of $23.5 million and $2.8 million, respectively, for which no coupon payment is expected.
(G)The weighted average loan size of the underlying collateral is $278.6 thousand.
(H)The ratio of original UPB of loans still outstanding.
(I)Three month average constant prepayment rate and default rates.
(J)The percentage of underlying loans that are 90+ days delinquent, or in foreclosure or considered REO.
The following table summarizes the net interest spread of our Non-Agency RMBS portfolio as of December 31, 2021:
| Net Interest Spread(A) | ||
|---|---|---|
| Weighted Average Asset Yield | 3.55 | % |
| Weighted Average Funding Cost | 2.43 | % |
| Net Interest Spread | 1.12 | % |
(A)The Non-Agency RMBS portfolio consists of 32.0% floating rate securities and 68.0% fixed rate securities (based on amortized cost basis).
We finance our Non-Agency RMBS with short-term borrowings under master repurchase agreements. These borrowings generally bear interest rates offered by the counterparty for the term of the proposed repurchase transaction (e.g., 30 days, 60 days, etc.) of a specified margin over one-month LIBOR. The repurchase agreements represent uncommitted financing. At December 31, 2021 and 2020, the Company pledged Non-Agency RMBS with a carrying value of approximately $924.9 million and $1.5 billion, respectively, as collateral for borrowings under repurchase agreements. A portion of collateral for borrowings under repurchase agreements is subject to daily mark-to-market fluctuations and margin calls. In addition, a portion of collateral for borrowings under repurchase agreements is not subject to daily margin calls unless the collateral coverage percentage, a quotient expressed as a percentage equal to the current carrying value of outstanding debt divided by the market value of the underlying collateral, becomes greater than or equal to a collateral trigger. The difference between the collateral coverage percentage and the collateral trigger is referred to as a “margin holiday.” See Note 13 to our Consolidated Financial Statements for further information regarding financing of our Non-Agency RMBS.
Call Rights
We hold a limited right to cleanup call options with respect to certain securitization trusts serviced or master serviced by Mr. Cooper whereby, when the UPB of the underlying residential mortgage loans falls below a pre-determined threshold, we can effectively purchase the underlying residential mortgage loans at par, plus unreimbursed servicer advances, resulting in the repayment of all of the outstanding securitization financing at par, in exchange for a fee of 0.75% of UPB paid to Mr. Cooper at the time of exercise. We similarly hold a limited right to cleanup call options with respect to certain securitization trusts master serviced by SLS for no fee, and also with respect to certain securitization trusts serviced or master serviced by Ocwen subject to a fee of 0.5% of UPB on loans that are current or thirty (30) days or less delinquent, paid to Ocwen at the time of exercise. The aggregate UPB of the underlying residential mortgage loans within these various securitization trusts is approximately $76.0 billion.
We continue to evaluate the call rights we acquired from each of our servicers, and our ability to exercise such rights and realize the benefits therefrom are subject to a number of risks. See “Risk Factors—Risks Related to Our Business—Our ability to exercise our cleanup call rights may be limited or delayed if a third party also possessing such cleanup call rights exercises such rights, if the related securitization trustee refuses to permit the exercise of such rights, or if a related party is subject to bankruptcy proceedings.” The actual UPB of the residential mortgage loans on which we can successfully exercise call rights and realize the benefits therefrom may differ materially from our initial assumptions.
We have exercised our call rights with respect to Non-Agency RMBS trusts and purchased performing and non-performing residential mortgage loans and REO contained in such trusts prior to their termination. In certain cases, we sold portions of the purchased loans through securitizations, and retained bonds issued by such securitizations. In addition, we received par on the securities issued by the called trusts which we owned prior to such trusts’ termination. Refer to Note 9 in our Consolidated Financial Statements for further details on these transactions.
On March 31, 2020, in connection with the sale of certain Non-Agency RMBS (the “Securities”), we agreed to exercise call rights with respect to those Securities on behalf and solely at the direction of one of the buyers.
88
Refer to Note 18 in our Consolidated Financial Statements for further details on these transactions for additional discussion regarding call rights and transactions with affiliates.
Residential Mortgage Loans
As of December 31, 2021, we had approximately $11.7 billion outstanding face amount of residential mortgage loans. These investments were financed with secured financing agreements with an aggregate face amount of approximately $10.1 billion and secured notes and bonds payable with an aggregate face amount of approximately $70.5 million.
The following table presents the total residential mortgage loans outstanding by loan type at December 31, 2021 (dollars in thousands).
| Outstanding Face Amount | Carrying Value | Loan Count | Weighted Average Yield | Weighted Average Life (Years)(A) | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total residential mortgage loans, held-for-investment, at fair value(B) | $ | 623,937 | $ | 569,933 | 9,718 | 7.1 | % | 5.1 | ||||||||
| Acquired performing loans(C) | 142,142 | 130,634 | 2,839 | 6.6 | % | 4.6 | ||||||||||
| Acquired non-performing loans(D) | 2,825 | 2,287 | 34 | 7.5 | % | 4.7 | ||||||||||
| Total residential mortgage loans, held-for-sale, at lower of cost or market | $ | 144,967 | $ | 132,921 | 2,873 | 6.6 | % | 4.6 | ||||||||
| Acquired performing loans(C)(E) | $ | 2,046,945 | $ | 2,070,262 | 12,757 | 3.5 | % | 12.4 | ||||||||
| Acquired non-performing loans(D)(E) | 343,133 | 315,063 | 2,249 | 4.8 | % | 6.1 | ||||||||||
| Originated loans | 8,565,456 | 8,829,599 | 12,479 | 3.2 | % | 28.0 | ||||||||||
| Total residential mortgage loans, held-for-sale, at fair value | $ | 10,955,534 | $ | 11,214,924 | 27,485 | 3.3 | % | 24.4 |
(A)For loans classified as Level 3 in the fair value hierarchy, the weighted average life is based on the expected timing of the receipt of cash flows. For Level 2 loans, the weighted average life is based on the contractual term of the loan.
(B)Residential mortgage loans, held-for-investment, at fair value is grouped and presented as part of Residential Loans and Variable Interest Entity Consumer Loans, Held-for-Investment, at Fair Value on the Consolidated Balance Sheets.
(C)Performing loans are generally placed on nonaccrual status when principal or interest is 120 days or more past due.
(D)As of December 31, 2021, New Residential has placed non-performing loans, held-for-sale on non-accrual status, except as described in (E) below.
(E)Includes $860.4 million and $221.9 million UPB of Ginnie Mae EBO performing and non-performing loans, respectively, on accrual status as contractual cash flows are guaranteed by the FHA.
We consider the delinquency status, loan-to-value ratios, and geographic area of residential mortgage loans as our credit quality indicators.
We finance a significant portion of our residential mortgage loans with borrowings under repurchase agreements. These recourse borrowings bear variable interest rates offered by the counterparty for the term of the proposed repurchase transaction, generally less than one year, of a specified margin over the one-month LIBOR. At December 31, 2021 and 2020, the Company pledged residential mortgage loans with a carrying value of approximately $11.0 billion and $4.5 billion, respectively, as collateral for borrowings under repurchase agreements. A portion of collateral for borrowings under repurchase agreements is subject to daily mark-to-market fluctuations and margin calls. A portion of collateral for borrowings under repurchase agreements is not subject to daily margin calls unless the collateral coverage percentage, a quotient expressed as a percentage equal to the current carrying value of outstanding debt divided by the market value of the underlying collateral, becomes greater than or equal to a collateral trigger. The difference between the collateral coverage percentage and the collateral trigger is referred to as a “margin holiday.” See Note 13 to our Consolidated Financial Statements for further information regarding financing of our residential mortgage loans.
89
Other
Consumer Loans
The table below summarizes the collateral characteristics of the consumer loans, including those held in the Consumer Loan Companies and those acquired from the Consumer Loan Seller, as of December 31, 2021 (dollars in thousands):
| Collateral Characteristics | ||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| UPB | Personal Unsecured Loans % | Personal Homeowner Loans % | Number of Loans | Weighted Average Original FICO Score(A) | Weighted Average Coupon | Adjustable Rate Loan % | Average Loan Age (months) | Average Expected Life (Years) | Delinquency 30 Days(B) | Delinquency 60 Days(B) | Delinquency 90+ Days(B) | 12-Month CRR(C) | 12-Month CDR(D) | |||||||||||||||||||||||||||||
| Consumer loans, held-for-investment | $ | 449,875 | 58.1 | % | 41.9 | % | 70,850 | 690 | 17.6 | % | 13.0 | % | 203 | 3.2 | 1.4 | % | 0.8 | % | 1.5 | % | 23.1 | % | 4.1 | % |
(A)Represents the FICO score at the time the loan was originated.
(B)Represents the percentage of the total principal balance of the pool that corresponds to loans that are delinquent by 30-59 days, 60-89 days or 90 or more days, respectively.
(C)Represents the annualized rate of the voluntary prepayments during the three months as a percentage of the total principal balance of the pool.
(D)Represents the annualized rate of the involuntary prepayments (defaults) during the three months as a percentage of the total principal balance of the pool.
We have financed our investments in consumer loans with securitized non-recourse long-term notes with a stated maturity date of May 2036. See Note 13 to our Consolidated Financial Statements for further information regarding financing of our consumer loans.
Single-Family Rental (“SFR”) Portfolio
During 2021, we continued to invest in and grow our SFR portfolio as we believe there continue to be attractive opportunities in the SFR sector given robust industry fundamentals driven by the continued strength in the U.S. residential housing market. As of December 31, 2021, our SFR portfolio consisted of approximately 2,551 units with an aggregate carrying value of $579.6 million, up from 257 units with an aggregate carrying value of $41.3 million as of December 31, 2020. During the year ended December 31, 2021 and 2020, we acquired approximately 2,294 and 257 SFR units, respectively.
Our ability to identify and acquire properties that meet our investment criteria is impacted by property prices in our target markets, the inventory of properties available, competition for our target assets and our available capital. Properties added to our portfolio through traditional acquisition channels require expenditures in addition to payment of the purchase price, including property inspections, closing costs, liens, title insurance, transfer taxes, recording fees, broker commissions, property taxes and homeowners’ association (“HOA”) fees, when applicable. In addition, we typically incur costs to renovate a property acquired through traditional acquisition channels to prepare it for rental. Renovation work varies, but may include paint, flooring, cabinetry, appliances, plumbing hardware and other items required to prepare the property for rental. The time and cost involved to prepare our properties for rental can impact our financial performance and varies among properties based on several factors, including the source of acquisition channel and age and condition of the property. Our operating results are also impacted by the amount of time it takes to market and lease a property, which can vary greatly among properties, and is impacted by local demand, our marketing techniques and the size of our available inventory.
Our revenues are derived primarily from rents collected from tenants for our SFR properties under lease agreements which typically have a term of one to two years. Our rental rates and occupancy levels are affected by macroeconomic factors and local and property-level factors, including market conditions, seasonality and tenant defaults, and the amount of time it takes to turn properties when tenants vacate.
Once a property is available for its initial lease, we incur ongoing property-related expenses, which consist primarily of property taxes, insurance, HOA fees (when applicable), utility expenses, repairs and maintenance, leasing costs, marketing expenses, and property administration. All of our SFR properties are managed through an external property manager. Prior to a property being rentable, certain of these expenses are capitalized as building and improvements. Once a property is rentable, expenditures for ordinary repairs and maintenance thereafter are expensed as incurred, and we capitalize expenditures that improve or extend the life of a property.
The following table summarizes certain key SFR property metrics as of December 31, 2021 (dollars in thousands):
90
| Number of SFR Properties | % of Total SFR Properties | Gross Book Value | % of Total Gross Book Value | Average Gross Book Value per Property | Average Sq. Ft. | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Alabama | 75 | 2.9 | % | $ | 13,517 | 2.3 | % | $ | 180 | 1,555 | ||||||||
| Arizona | 52 | 2.0 | % | 18,145 | 3.1 | % | 349 | 1,527 | ||||||||||
| Florida | 619 | 24.3 | % | 149,522 | 25.8 | % | 242 | 1,442 | ||||||||||
| Georgia | 558 | 21.9 | % | 116,437 | 20.1 | % | 209 | 1,792 | ||||||||||
| Indiana | 97 | 3.8 | % | 18,732 | 3.2 | % | 193 | 1,592 | ||||||||||
| Mississippi | 96 | 3.8 | % | 16,669 | 2.9 | % | 174 | 1,658 | ||||||||||
| Missouri | 280 | 11.0 | % | 50,437 | 8.7 | % | 180 | 1,503 | ||||||||||
| Nevada | 66 | 2.6 | % | 18,167 | 3.1 | % | 275 | 1,400 | ||||||||||
| North Carolina | 289 | 11.3 | % | 78,994 | 13.6 | % | 273 | 1,488 | ||||||||||
| Oklahoma | 15 | 0.6 | % | 3,040 | 0.5 | % | 203 | 1,714 | ||||||||||
| Tennessee | 64 | 2.5 | % | 20,314 | 3.5 | % | 317 | 1,462 | ||||||||||
| Texas | 319 | 12.5 | % | 72,560 | 12.5 | % | 227 | 1,685 | ||||||||||
| Other U.S. | 21 | 0.8 | % | 3,073 | 0.7 | % | 146 | 1,568 | ||||||||||
| Total/Average | 2,551 | 100.0 | % | $ | 579,607 | 100.0 | % | $ | 228 | 1,582 |
Mortgage Loans Receivable
Through our wholly owned subsidiary Genesis, we specialize in originating and managing a portfolio of primarily short-term mortgage loans to fund single-family and multi-family real estate developers with construction, renovation and bridge loans.
Construction — Loans provided for ground-up construction, including mid-construction refinancing of ground-up construction, and the acquisition of such properties.
Renovation — Acquisition or refinance loans for properties requiring renovation, excluding ground-up construction.
Bridge — Loans for initial purchase, refinance of completed projects, or rental properties.
We currently finance construction, renovation and bridge loans using a warehouse credit facility but we expect to finance these loans with revolving securitization structures in the future.
Properties securing our loans are typically secured by a mortgage or a first deed of trust lien on real estate. Depending on loan type, the size of each loan committed is based on a maximum loan value in accordance with our lending policy. For construction and renovation loans, we generally use loan-to-cost (“LTC”) or loan-to-after-repair-value (“LTARV”) ratio. For bridge loans, we use a loan-to-value (“LTV”) ratio. LTC and LTARV are measured by the total commitment amount of the loan at origination divided by the total estimated cost of a project or value of a property after renovations and improvements to a property. LTV is measured by the total commitment amount of the loan at origination divided by the “as-complete” appraisal.
At the time of origination, the difference between the initial outstanding principal and the total commitment is the amount held back for future release subject to property inspections, progress reports and other conditions in accordance with the loan documents. Loan ratios described above do not reflect interim activity such as construction draws or interest payments capitalized to loans, or partial repayments of the loan.
Each loan is backed by a corporate or personal guarantee to provide further credit support for the loan. The guarantee may be collaterally secured by a pledge of the guarantor’s interest in the borrower or other real estate or assets owned by the guarantor.
Loan commitments at origination are typically interest only and bear a variable interest rate tied to either LIBOR or the SOFR plus a spread ranging from 3.8% to 8.6%, and have initial terms typically ranging from 6 to 36 months in duration based on the size of the project and expected timeline for completion of construction, which we often elect to extend for several months based on our evaluation of the project. As of December 31, 2021, the average commitment size of our loans was $1.375 million and the weighted average remaining term to contractual maturity of our loans was 7.7 months.
91
We typically receive loan origination fees, or “points” of up to 3.0% of the total commitment at origination, along with loan amendment and extension fees, each of which varies in amount based upon the term of the loan and the quality of the borrower and the underlying collateral. In addition, we charge fees on past due receivables and receive reimbursements from borrowers for costs associated with services provided by us, such as closing costs, collection costs on defaulted loans, and inspection fees.
Typical borrowers include real estate investors and developers. Loan proceeds are used to fund the construction, development, investment, land acquisition and refinancing of residential properties and to a lesser extent mixed-use properties. We also make loans to fund the renovation and rehabilitation of residential properties. Our loans are generally structured with partial funding at closing and additional loan installments disbursed to the borrower upon satisfactory completion of previously agreed stages of construction.
A principal source of new loans has been repeat business from our customers and their referral of new business. Our retention originations typically have lower customer acquisition costs than originations to new customers, positively impacting our profit margins.
As of December 31, 2021, we have loans in 29 states with the majority of loans located in California.
The following table summarizes certain information related to our mortgage loans receivable activity as of and for the year ended December 31, 2021:
| Loans originated(A) | $ | 2,132,386 |
|---|---|---|
| Loans repaid(A)(B) | $ | 1,451,633 |
| Number of loans originated | 2,276 | |
| Unpaid principal balance | $ | 1,473,894 |
| Total commitment | $ | 2,013,307 |
| Average total commitment | $ | 1,375 |
| Weighted average contractual interest(C) | 7.2 | % |
(A)Loan originations and advances, and repayments from December 20, 2021 to December 31, 2021 was $73.0 million and $60.9 million, respectively.
(B)Based on commitment.
(C)Excludes loan fees and based on commitment at funding.
The following table summarizes our total mortgage loans receivable portfolio by loan purpose as of December 31, 2021:
| Number of Loans | % | Total Commitment | % | Weighted Average Committed Loan Balance to Value(A) | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Construction | 486 | 33.2 | % | $ | 1,082,893 | 53.8 | % | 75.6% / 65.0% | |||||||
| Bridge | 632 | 43.2 | % | 700,437 | 34.8 | % | 73.8 | % | |||||||
| Renovation | 346 | 23.6 | % | 229,977 | 11.4 | % | 78.5% / 67.1% | ||||||||
| 1,464 | 100.0 | % | $ | 2,013,307 | 100.0 | % |
(A)Weighted by commitment LTV for bridge loans and LTC or LTARV for construction and renovation loans.
The following table summarizes our total mortgage loans receivable portfolio by geographic location as of December 31, 2021:
| Number of Loans | % | Total Commitment | % | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| California | 640 | 43.7 | % | $ | 1,186,460 | 58.9 | % | ||||||
| Washington | 151 | 10.3 | % | 245,496 | 12.2 | % | |||||||
| New York | 36 | 2.5 | % | 112,846 | 5.6 | % | |||||||
| Other U.S. | 637 | 43.5 | % | 468,505 | 23.3 | % | |||||||
| 1,464 | 100.0 | % | $ | 2,013,307 | 100.0 | % |
TAXES
92
We have elected to be treated as a REIT for U.S. federal income tax purposes. As a REIT we generally pay no federal or state and local income tax on assets that qualify under the REIT requirements if we distribute out at least 90% of the current taxable income generated from these assets.
We hold certain assets, including Servicer Advance Investments and MSRs, in taxable REIT subsidiaries (“TRSs”) that are subject to federal, state and local income tax because these assets either do not qualify under the REIT requirements or the status of these assets is uncertain. We also operate our securitization program, servicing, origination, and service businesses through TRSs.
As our operating investments continue to grow and become a larger component of our total consolidated income, we anticipate income subject to tax will increase, along with a corresponding increase in tax expense and our consolidated effective tax rate.
As of December 31, 2021, we recorded a deferred tax liability of $440.7 million, including $281.5 million of deferred tax liability recorded as part of the purchase price allocation related to the Caliber acquisition (Note 3). Our net deferred tax liability of $440.7 million is primarily composed of deferred tax liabilities generated through the deferral of gains from loans sold by our origination business with servicing retained by us as well as deferred tax liabilities generated from changes in fair value of MSRs, loans, and swaps held within taxable entities.
For the year ended December 31, 2021, we recognized deferred tax expense (benefit) of $151.2 million primarily reflecting deferred tax expense generated from changes in the fair value of MSRs, loans, and swaps held within taxable entities as well as income in our servicing and origination business segments.
CRITICAL ACCOUNTING POLICIES AND USE OF ESTIMATES
The Company’s accounting policies are more fully described in Note 2 of the Consolidated Financial Statements. As disclosed in Note 2, the preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions about future events that affect the amounts reported in the financial statements and accompanying notes. Actual results could differ significantly from those estimates. The Company believes that the following discussion addresses the Company’s most critical accounting policies, which are those that are most important to the portrayal of the Company’s financial condition and results of operations and require management’s most difficult, subjective and complex judgments.
We believe the estimates and assumptions underlying our consolidated financial statements are reasonable and supportable based on the information available as of December 31, 2021; however, uncertainty over the ultimate impact COVID-19 will have on the global economy generally, and our business in particular, makes any estimates and assumptions as of December 31, 2021 inherently less certain than they would be absent the current and potential impacts of COVID-19. Actual results may materially differ from those estimates.
MSRs and MSR Financing Receivables
Classification and valuation — An MSR can be created or acquired through a variety of means, including explicitly through a contract or implicitly through the origination and sale of a loan with servicing retained. As an approved owner of MSRs, we account for our MSRs as servicing assets or servicing liabilities as we have undertaken an obligation to service financial assets. We measure our MSRs at fair value at acquisition and elect to subsequently measure at fair value at each reporting date using the fair value measurement method. Our MSRs are categorized as Level 3 under the GAAP fair value hierarchy, as described in Note 14 to our Consolidated Financial Statements. The inputs used in the valuation of MSRs include prepayment rate, delinquency rate, recapture rate, mortgage servicing amount, discount rate, and estimated market level future costs to service. These inputs are primarily based on current market data obtained from servicers and other third parties, which may be adjusted based on our expectations for the future, and requires significant judgement. The determination of estimated cash flows used in pricing models is inherently subjective and imprecise. The methods used to estimate fair value may not result in an amount that is indicative of net realizable value or reflective of future fair values. Changes in market conditions, as well as changes in the assumptions or methodology used to determine fair value, could result in a significant increase or decrease in fair value.
In order to evaluate the reasonableness of our fair value determinations, we engage an independent valuation firm to separately measure the fair value of our MSRs. The independent valuation firm determines an estimated fair value range based on its own models. We compare the range provided by the independent valuation firm to the values generated by our internal models. To date, we have not made any significant valuation adjustments as a result of the values provided by the third-party valuation adjustments.
93
In certain cases, we have legally purchased MSRs or the right to the economic interest in MSRs, however, we determined that the respective purchase agreement would not be treated as a sale under GAAP. Therefore, rather than recording an investment in MSRs, we have recorded an investment in MSR financing receivables. Income from this investment (net of subservicing fees) is recorded as interest income and is grouped and presented as part of Servicing Revenue, Net in the Consolidated Statements of Income. Additionally, we elected to measure MSR Financing Receivables at fair value, with changes in fair value flowing through Servicing Revenue, Net in the Consolidated Statements of Income. In order to evaluate the reasonableness of our fair value determinations, similar to MSRs, we engage an independent valuation firm to separately measure the fair value of our MSR Financing Receivables.
Revenue and interest income recognition — We recognize income from investment in MSRs and MSR Financing Receivables as Servicing Revenue, Net which comprises (i) income from the MSRs, plus or minus (ii) the mark-to-market on the MSRs including change in fair value due to realization of cash flows.
Servicer Advance Investments
Classification and valuation — We have elected to account for the Servicer Advance Investments at fair value. Accordingly, we estimate the fair value of the Servicer Advance Investments at each financial reporting date and reflect changes in the fair value of the Servicer Advance Investments as gains or losses.
We categorize Servicer Advance Investments under Level 3 of the GAAP hierarchy because we use internal pricing models to estimate the future cash flows related to the Servicer Advance Investments that incorporate significant unobservable inputs and include assumptions that are inherently subjective and imprecise. In order to evaluate the reasonableness of our fair value determinations, we engage an independent valuation firm to separately measure the fair value of our Servicer Advance Investments. The independent valuation firm determines an estimated fair value range based on its own models.
Our estimations of future cash flows include the combined cash flows of all of the components that comprise the Servicer Advance Investments: existing advances, the requirement to purchase future advances and the right to the basic fee component of the related MSR. The factors that most significantly impact the fair value include (i) the rate at which the servicer advance balance declines, (ii) the duration of outstanding servicer advances, which we estimate is approximately nine months on average for an advance balance at a given point in time (not taking into account new advances made with respect to the pool), and (iii) the UPB of the underlying loans with respect to which we have the obligation to make advances and own the basic fee component.
Interest income and expense recognition — We recognize income from Servicer Advance Investments in the form of interest income. Interest income is calculated using the interest method, with adjustments to the yield applied based upon changes in actual or expected cash flows under the retrospective method. The servicer advances are not interest-bearing, but we accrete the effective rate of interest applied to the aggregate cash flows from the servicer advances and the basic fee component of the related MSR.
We remit to our servicers a portion of the basic fee component of the MSR related to our Servicer Advance Investments as compensation for acting as servicer, as described in more detail under “—Our Portfolio—Servicing Related Assets—Servicer Advances.” Our interest income is recorded net of the servicing fees owed to our servicers.
Real Estate and Other Securities
Classification and valuation — Our securities portfolio primarily consists of Agency and Non-Agency RMBS. Agency RMBS are securities issued or guaranteed as to principal and/or interest by a federally chartered corporation, such as Fannie Mae or Freddie Mac, or an agency of the U.S. Government, such as Ginnie Mae. Non-Agency RMBS are not issued or guaranteed by Fannie Mae, Freddie Mac, or Ginnie Mae and are therefore subject to credit risk. RMBS investments are classified as either available-for-sale or accounted for under the fair value option. We determine the appropriate classification of our securities at the time they are acquired and evaluate the appropriateness of such classifications at each balance sheet date. If classified as available-for-sale, investments are carried at fair value, with net unrealized gains or losses reported as a component of accumulated other comprehensive income. If classified under the fair value option, changes in fair value are recorded in the Consolidated Statements of Income as a component of Change in Fair Value of Investments.
We generally categorize Agency RMBS under Level 2 and Non-Agency as Level 3 of the GAAP hierarchy. We estimate the fair value of the majority of our RMBS based upon broker quotations, counterparty quotations or pricing service quotations. Pricing services generally develop their pricing of RMBS based on transaction prices of recent trades for similar financial instruments, when available. When recent trades for similar financial instruments are not available, cash flow models or other
94
pricing models are used. The significant inputs used in the valuation of our securities include the discount rate, prepayment rates, default rates and loss severities, as well as other variables.
The determination of estimated cash flows used in pricing models is inherently subjective and imprecise. The methods used to estimate fair value may not be indicative of net realizable value or reflective of future fair values. Changes in market conditions, as well as changes in the assumptions or methodology used to determine fair value, could result in a significant increase or decrease in fair value.
Impairment — Periods after January 1, 2020 — For periods subsequent to the application of ASU 2016-13, Financial Instruments - Credit Losses (“CECL”), we evaluate the cost basis of investments in securities not accounted for under the fair value option on at least a quarterly basis under ASC 326-30, Financial Instruments-Credit Losses: Available-for-Sale Debt Securities. When the fair value of a security is less than its amortized cost basis as of the balance sheet date, the security's cost basis is considered impaired. We must evaluate the decline in the fair value of the impaired security and determine whether such decline resulted from a credit loss or non-credit related factors. In our assessment of whether a credit loss exists, we compare the present value of estimated future cash flows of the impaired security with the amortized cost basis of such security. The estimated future cash flows reflect those that a “market participant” would use and typically include assumptions related to fluctuations in interest rates, prepayment speeds, default rates, collateral performance, and the timing and amount of projected credit losses, as well incorporating observations of current market developments and events. Cash flows are discounted at an interest rate equal to the current yield used to accrete interest income. If the present value of estimated future cash flows is less than the amortized cost basis of the security, an expected credit loss exists and is included in Provision (Reversal) for Credit Losses on Securities in the Consolidated Statements of Income. If it is determined as of the financial reporting date that all or a portion of a security's cost basis is not collectible, then we will recognize a realized loss to the extent of the adjustment to the security's cost basis. This adjustment to the amortized cost basis of the security is reflected in Gain (Loss) on Settlement of Investments, Net in the Consolidated Statements of Income.
Periods prior to January 1, 2020 — We must assess whether unrealized losses on securities, if any, reflect a decline in value that is other-than-temporary and, if so, record an other-than-temporary impairment through earnings. A decline in value is deemed to be other-than-temporary if (i) it is probable that we will be unable to collect all amounts due according to the contractual terms of a security that was not impaired at acquisition (there is an expected credit loss), or (ii) if we have the intent to sell a security in an unrealized loss position or it is more likely than not that we will be required to sell a security in an unrealized loss position prior to its anticipated recovery (if any). For the purposes of performing this analysis, we will assume the anticipated recovery period is until the expected maturity of the applicable security. Also, for securities that represent beneficial interests in securitized financial assets within the scope of ASC 325-40, whenever there is a probable adverse change in the timing or amounts of estimated cash flows of a security from the cash flows previously projected, an other-than-temporary impairment will be deemed to have occurred. Our Non-Agency RMBS acquired with evidence of deteriorated credit quality for which it was probable, at acquisition, that we would be unable to collect all contractually required payments receivable, fall within the scope of ASC 310-30, as opposed to ASC No. 325-40. All of our other Non-Agency RMBS, those not acquired with evidence of deteriorated credit quality, fall within the scope of ASC 325-40.
Interest income recognition — There are several different accounting models that may be applicable for purposes of the recognition of interest income on RMBS depending on whether the security is designated as available-for-sale or fair value option.
The following accounting models apply to RMBS classified as available-for-sale:
(i) RMBS of high credit quality rated ‘AA’ or higher that, at the time of purchase, we expect to collect all contractual cash flows and the security cannot be contractually prepaid in such a way that we would not recover substantially all of our recorded investment.
(ii) Non-Agency RMBS which are not of high credit quality at the time of purchase or that can be contractually prepaid or otherwise settled in such a way that we would not recover substantially all of our recorded investment.
For RMBS of high credit quality accounted for under (i) above, we recognize interest income by applying the permitted “interest method,” whereby purchase premiums and discounts are amortized and accreted, respectively, as an adjustment to contractual interest income accrued at each security’s stated coupon rate. The interest method is applied at the individual security level based upon each security’s effective interest rate. We calculate each security’s effective interest rate at the time of purchase by solving for the discount rate that equates the present value of that security's remaining contractual cash flows (assuming no principal prepayments) to its purchase price. Because each security’s effective interest rate does not reflect an estimate of future prepayments, we refer to this manner of applying the interest method as the “contractual effective interest
95
method.” When applying the contractual effective interest method to its investments in RMBS, as principal prepayments occur, a proportional amount of the unamortized premium or discount is recognized in interest income such that the contractual effective interest rate on the remaining security balance is unaffected.
For Non-Agency RMBS accounted for under (ii) above, we recognize interest income by applying the required prospective level-yield methodology. Interest income under this methodology is impacted by management judgments around both the amount and timing of credit losses (defaults) and prepayments. Consequently, interest income on these Non-Agency RMBS is recognized based on the timing and amount of cash flows expected to be collected, as opposed to being based on contractual cash flows. These securities are generally purchased at a discount to the principal amount. At the original acquisition date, we estimate the timing and amount of cash flows expected to be collected and calculate the present value of those amounts to our purchase price. In each subsequent balance sheet date, we revise our estimates of the remaining timing and amount of cash flows expected to be collected. If there is a positive change in the amount and timing of future cash flows expected to be collected from the previous estimate, the effective interest rate in future accounting periods may increase resulting in an increase in the reported amount of interest income in future periods. A positive change in the amount and timing of future cash flows expected to be collected is considered to have occurred when the net present value of future cash flows expected to be collected has increased from the previous estimate. This can occur from a change in either the timing of when cash flows are expected to be collected (i.e., from changes in prepayment speeds or the timing of estimated defaults) or in the amount of cash flows expected to be collected (i.e., from reductions in estimates of future defaults). If there is a negative or adverse change in the amount and timing of future cash flows expected to be collected from the previous estimate, and the security's fair value is below its amortized cost, an impairment loss equal to the adverse change in cash flows expected to be collected, discounted using the security's effective rate before impairment, is required to be recorded in current period earnings. Additionally, while the effective interest rate used to accrete interest income after an impairment has been recognized will generally be the same, the amount of interest income recorded in future periods will decline because of the reduced balance of the amortized cost basis of the investment to which such effective interest rate is applied.
The following accounting models apply to RMBS accounted for under the fair value option:
(iii) RMBS of high credit quality rated ‘AA’ or higher that, at the time of purchase, we expect to collect all contractual cash flows and the security cannot be contractually prepaid in such a way that we would not recover substantially all of our recorded investment.
(iv) Non-Agency RMBS which are not of high credit quality at the time of purchase or that can be contractually prepaid or otherwise settled in such a way that we would not recover substantially all of our recorded investment.
Interest income on RMBS accounted for in (iii) above is recognized based on the stated coupon rate and the outstanding principal amount. The original purchase premium or discount is not amortized or accreted as part of interest income but rather reflected as part of the security’s fair value.
Interest income on Non-Agency RMBS accounted for in (iv) above is recognized in accordance with the model described in (ii) above.
Residential Mortgage Loans
Classification and valuation — Loans are classified as (i) held-for-investment at fair value, (ii) held-for-sale at fair value or (iii) held-for-sale at lower of cost or fair value. Loans are also eligible to be accounted for under the fair value option which are recorded on the Consolidated Balance Sheets at fair value and the periodic changes in fair value is recorded as a component of Change in Fair Value of Investments in the Consolidated Statements of Income. When we have the intent and ability to hold loans for the foreseeable future or to maturity/payoff, such loans are classified as held for investment. When we have the intent to sell loans, such loans are classified as held for sale.
Our loans are generally categorized as Level 3 under the GAAP fair value hierarchy, as described in Note 14 to our Consolidated Financial Statements. The fair value of loans is affected by, among other things, changes in interest rates, credit performance, prepayments, and market liquidity. To the extent interest rates change or market liquidity and or credit conditions materially change, the value of these loans could decline, which could have a material effect on reported earnings.
For originated residential mortgage loans measured at fair value, the fair value is generally determined using a market approach by utilizing either (i) the fair value of securities backed by similar residential mortgage loans, adjusted for certain factors to approximate the fair value of a whole residential mortgage loan, (ii) current commitments to purchase loans or (iii) recent observable market trades for similar loans, adjusted for credit risk and other individual loan characteristics.
96
For acquired residential mortgage loans measured at fair value, the fair value is generally determined by discounting the expected future cash flows using inputs such as default rates, prepayment speeds and discount rates.
For loans measured at the lower of cost or fair value, we account for any excess of cost over fair value as a valuation allowance and include changes in the valuation allowance in in the period in which the change occurs. Purchase price discounts or premiums are deferred in a contra loan account until the related loan is sold. The deferred discounts or premiums are an adjustment to the basis of the loan and are included in the quarterly determination of the lower of cost or fair value adjustments and/or the gain or loss recognized at the time of sale.
Interest income recognition — Interest earned on residential mortgage loans measured at fair value are reported in Interest Income in the Consolidated Statements of Income.
Impairment — Subsequent to the adoption of CECL on January 1, 2020, all residential mortgage loans are carried at fair value or the lower of cost or fair value. As a result, these loans are not subject to an allowance for credit losses under the CECL impairment model.
A loan is determined to be past due when a monthly payment is due and unpaid for 30 days or more. Loans, other than PCD loans, are placed on nonaccrual status and considered non-performing when full payment of principal and interest is in doubt, which generally occurs when principal or interest is 120 days or more past due unless the loan is both well secured and in the process of collection. Loans held-for-sale are subject to the nonaccrual policy. A loan may be returned to accrual status when repayment is reasonably assured and there has been demonstrated performance under the terms of the loan or, if applicable, the terms of the restructured loan. Our ability to recognize interest income on nonaccrual loans as cash interest payments are received rather than as a reduction of the carrying value of the loans is based on the recorded loan balance being deemed fully collectible.
Business Combinations and Asset Acquisitions
When the assets acquired and liabilities assumed constitute a business, then the acquisition is a business combination. If substantially all of the fair value of the gross asset acquired is concentrated in a single identifiable asset or group of similar identifiable assets, the asset is not considered a business. Business combinations are accounted for under the acquisition method. On acquisition, the identifiable assets, liabilities and contingent liabilities are measured at their fair values at the date of
acquisition. Any excess of the cost of acquisition over the fair values of the identifiable net assets acquired is recognized as goodwill. In instances where the cost of acquisition is lower than the fair values of the identifiable net assets acquired (i.e., bargain purchase), the difference is recognized in earnings in the period of acquisition. The consideration transferred for an acquisition is measured at fair value of the consideration given. Acquisition related costs are expensed as incurred. The results of operations of acquired businesses are included from the date of acquisition.
If the initial accounting for a business combination is incomplete by the end of the reporting period in which the combination occurs, we will recognize a measurement-period adjustment during the period in which we determine the amount of the adjustment, including the effect on earnings of any amounts we would have recorded in previous periods if the accounting had been completed at the acquisition date.
Investment Consolidation
Variable interest entities (“VIEs”) are defined as entities in which equity investors do not have the characteristics of a controlling financial interest or do not have sufficient equity at risk for the entity to finance its activities without additional subordinated financial support from other parties. A VIE is required to be consolidated by its primary beneficiary, and only by its primary beneficiary, which is defined as the party who has the power to direct the activities of a VIE that most significantly impact its economic performance and who has the obligation to absorb losses or the right to receive benefits from the VIE that could potentially be significant to the VIE. The analysis as to whether to consolidate an entity is subject to a significant amount of judgment. Some of the criteria considered are the determination as to the degree of control over an entity by its various equity holders, the design of the entity, how closely related the entity is to each of its equity holders, the relation of the equity holders to each other and a determination of the primary beneficiary in entities in which we have a variable interest. These analyses involve estimates, based on our assumptions, as well as judgments regarding significance and the design of entities.
For additional information on VIEs, see “Item 8. Consolidated Financial Statements—Note 15. Variable Interest Entities.”
97
Income Taxes
We intend to operate in a manner that allows us to qualify for taxation as a REIT. As a result of our expected REIT qualification, we do not generally expect to pay U.S. federal or state and local corporate level taxes on income earned outside of our Taxable REIT Subsidiaries (“TRSs”). Many of the REIT requirements, however, are highly technical and complex. If we were to fail to meet the REIT requirements, we would be subject to U.S. federal, state and local income and franchise taxes, and we would face a variety of adverse consequences. See “Risk Factors—Risks Related to Our Taxation as a REIT.” New Residential operates various business segments, including servicing, origination, and MSR related investments, through TRSs that are subject to regular corporate income taxes.
RECENT ACCOUNTING PRONOUNCEMENTS
See Note 2 to our Consolidated Financial Statements.
Accounting Impact of Valuation Changes
New Residential’s assets fall into three general categories as disclosed in the table below. These categories are:
Marked to Market Assets (“MTM Assets”) — Assets that are marked to market through the Consolidated Statements of Income. Changes in the value of these assets (i) are recorded in the Consolidated Statement of Income, as unrealized gains or losses that impact net income, and (ii) impact our Total New Residential Stockholders’ Equity (net book value).
Other Comprehensive Income Assets (“OCI Assets”) — Assets that are marked to market through the Consolidated Statements of Comprehensive Income. Changes in the value of these assets (i) are recorded in the Consolidated Statements of Comprehensive Income as unrealized gains or losses, and therefore do not impact net income on the Consolidated Statement of Income, and (ii) impact our Total New Residential Stockholders’ Equity (net book value).
Cost Assets — Assets that are not marked to market. Changes in value of these assets do not impact net income in the Consolidated Statement of Income nor do they impact our Total New Residential Stockholders’ Equity (net book value).
An exception to these descriptions results from changes in value that represent impairment. Any such change (i) is recorded in the Consolidated Statements of Income, as impairment that impacts net income, and (ii) impacts our Total New Residential Stockholders’ Equity (net book value). In the case of Residential Mortgage Loans, Held-for-Sale, at Lower of Cost or Fair Value, any reductions in value are considered impairment. Impairment on loans and REO as well as securities subsequent to the adoption of CECL on January 1, 2020 is subject to reversal if values subsequently increase.
All of New Residential’s liabilities, with the exception of derivatives, residential mortgage loan repurchase liability, certain debt accounted for under the fair value option and contingent consideration liabilities (which are marked to market through the Consolidated Statements of Income), are recorded at their amortized cost basis.
The table below summarizes New Residential’s assets by category as of December 31, 2021:
| MTM Assets | OCI Assets | Cost Assets | ||
|---|---|---|---|---|
| Real estate and other securities accounted for under the fair value option | Real estate and other securities, available-for-sale | Residential mortgage loans, held-for-sale, at lower of cost or fair value | ||
| Excess MSRs | Single-family rental properties | |||
| Excess MSRs, equity method investees | Real estate owned (REO) | |||
| MSRs and MSR financing receivables | Servicer advances receivable | |||
| Servicer advance investments | Trades receivable | |||
| Certain assets within Other assets, primarily derivatives and equity investments | Deferred tax asset, net | |||
| Residential mortgage loans, held-for-sale at fair value | Other assets, except as described above | |||
| Residential mortgage loans, held-for-investment, at fair value | ||||
| Consumer loans | ||||
| Mortgage loans receivable |
98
RESULTS OF OPERATIONS
The following tables summarize the changes in our results of operations for the year ended December 31, 2021 compared to 2020 year-to-year (dollars in thousands). Our results of operations are not necessarily indicative of our future performance.
| Year Ended December 31, | Increase (Decrease) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | Amount | % | |||||||||||
| Revenues | ||||||||||||||
| Servicing fee revenue, net and interest income from MSRs and MSR financing receivables | $ | 1,559,554 | $ | 1,642,272 | $ | (82,718) | (5.0) | % | ||||||
| Change in fair value of MSRs and MSR financing receivables (includes realization of cash flows of $(1,192,646) and $(1,583,628), respectively) | (575,353) | (2,168,909) | 1,593,556 | (73.5) | % | |||||||||
| Servicing revenue, net | 984,201 | (526,637) | 1,510,838 | (286.9) | % | |||||||||
| Interest income | 810,896 | 794,965 | 15,931 | 2.0 | % | |||||||||
| Gain on originated residential mortgage loans, held-for-sale, net | 1,826,909 | 1,399,092 | 427,817 | 30.6 | % | |||||||||
| 3,622,006 | 1,667,420 | 1,954,586 | 117.2 | % | ||||||||||
| Expenses | ||||||||||||||
| Interest expense and warehouse line fees | 497,308 | 584,469 | (87,161) | (14.9) | % | |||||||||
| General and administrative | 864,028 | 548,441 | 315,587 | 57.5 | % | |||||||||
| Compensation and benefits | 1,159,810 | 571,646 | 588,164 | 102.9 | % | |||||||||
| Management fee to affiliate | 95,926 | 89,134 | 6,792 | 7.6 | % | |||||||||
| 2,617,072 | 1,793,690 | 823,382 | 45.9 | % | ||||||||||
| Other income (loss) | ||||||||||||||
| Change in fair value of investments | 11,723 | (148,758) | 160,481 | (107.9) | % | |||||||||
| Gain (loss) on settlement of investments, net | (234,561) | (930,131) | 695,570 | (74.8) | % | |||||||||
| Other income (loss), net | 133,968 | (11,997) | 145,965 | n/m | ||||||||||
| (88,870) | (1,090,886) | 1,002,016 | (91.9) | % | ||||||||||
| Impairment | ||||||||||||||
| Provision (reversal) for credit losses on securities | (5,201) | 13,404 | (18,605) | (138.8) | % | |||||||||
| Valuation and credit loss provision (reversal) on loans and real estate owned | (42,543) | 110,208 | (152,751) | (138.6) | % | |||||||||
| (47,744) | 123,612 | (171,356) | (138.6) | % | ||||||||||
| Income (loss) before income taxes | 963,808 | (1,340,768) | 2,304,576 | (171.9) | % | |||||||||
| Income tax expense (benefit) | 158,226 | 16,916 | 141,310 | 835.4 | % | |||||||||
| Net income (loss) | $ | 805,582 | $ | (1,357,684) | $ | 2,163,266 | (159.3) | % | ||||||
| Noncontrolling interests in income of consolidated subsidiaries | 33,356 | 52,674 | (19,318) | (36.7) | % | |||||||||
| Dividends on preferred stock | 66,744 | 54,295 | 12,449 | 22.9 | % | |||||||||
| Net income (loss) attributable to common stockholders | $ | 705,482 | $ | (1,464,653) | $ | 2,170,135 | (148.2) | % |
Percentage changes in the table above deemed “n/m” are not meaningful.
99
Servicing Revenue, Net
Servicing Revenue, Net consists of the following:
| Year Ended December 31, | Increase (Decrease) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | Amount | % | |||||||||||
| Servicing fee revenue, net and interest income from MSRs and MSR financing receivables | $ | 1,446,509 | $ | 1,457,211 | $ | (10,702) | (0.7) | % | ||||||
| Ancillary and other fees | 113,045 | 185,061 | (72,016) | (38.9) | % | |||||||||
| Servicing fee revenue and fees | 1,559,554 | 1,642,272 | (82,718) | (5.0) | % | |||||||||
| Change in fair value due to: | ||||||||||||||
| Realization of cash flows | (1,192,646) | (1,583,628) | 390,982 | (24.7) | % | |||||||||
| Change in valuation inputs and assumptions(A) | 680,088 | (585,928) | 1,266,016 | (216.1) | % | |||||||||
| Change in fair value of derivative instruments | (30,481) | — | (30,481) | — | % | |||||||||
| (Gain) loss realized | 2,410 | 647 | 1,763 | 272.5 | % | |||||||||
| Gain (loss) on settlement of derivative instruments | (34,724) | — | (34,724) | — | % | |||||||||
| Servicing revenue, net | $ | 984,201 | $ | (526,637) | $ | 1,510,838 | (286.9) | % |
(A)The following table summarizes the components of servicing revenue, net related to changes in valuation inputs and assumptions:
| Year Ended December 31, | Increase (Decrease) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | Amount | % | |||||||||||
| Changes in interest rates and prepayment rates | $ | 544,706 | $ | (544,340) | $ | 1,089,046 | (200.1) | % | ||||||
| Changes in discount rates | 113,305 | 9,245 | 104,060 | 1125.6 | % | |||||||||
| Changes in other factors | 22,077 | (50,833) | 72,910 | (143.4) | % | |||||||||
| Change in valuation and assumptions | $ | 680,088 | $ | (585,928) | $ | 1,266,016 | (216.1) | % |
The table below summarizes the unpaid principal balances of our MSRs and MSR Financing Receivables:
| Unpaid Principal Balance | Increase (Decrease) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in millions) | December 31, 2021 | December 31, 2020 | Amount | % | ||||||||||
| GSE | $ | 374,815.6 | $ | 305,718.6 | $ | 69,097.0 | 22.6 | % | ||||||
| Non-Agency | 63,851.1 | 72,610.4 | (8,759.3) | (12.1) | % | |||||||||
| Ginnie Mae | 109,946.4 | 57,106.8 | 52,839.6 | 92.5 | % | |||||||||
| Total | $ | 548,613.1 | $ | 435,435.8 | $ | 113,177.3 | 26.0 | % |
Servicing revenue, net increased $1.5 billion primarily driven by (i) a $1.3 billion net change from negative to positive fair value adjustments from changes in valuation inputs and assumptions related to slower projected prepayment rates, lower delinquency rates, and a decrease in discount rates, and (ii) a $391.0 million decrease in realization of cash flows as a result of slower prepayment rates. The increase was partially offset by (iii) an $82.7 million decrease in servicing fee revenue, net and other fees driven by lower interest rates and portfolio runoff, offset by increases from the third quarter Caliber acquisition, and (iv) a $65.2 million loss from MSR hedges.
Interest Income
Interest income for the year ended December 31, 2021 increased $15.9 million primarily driven by (i) a $119.3 million increase in our origination segment associated with higher funded loan volumes in 2021, partially offset by (ii) $128.9 million of lower interest income across our RMBS, consumer loans, and whole loans attributable to an aggregate smaller weighted average portfolio.
100
Gain on Originated Residential Mortgage Loans, Held-for-Sale, Net
The following table provides information regarding Gain on Originated Residential Mortgage Loans, Held-for-Sale, Net as a percentage of pull through adjusted lock volume, by channel:
| Year Ended December 31, | |||||
|---|---|---|---|---|---|
| 2021 | 2020 | ||||
| Direct to Consumer | 3.97 | % | 3.61 | % | |
| Retail / Joint Venture | 3.66 | % | 4.57 | % | |
| Wholesale | 1.09 | % | 2.38 | % | |
| Correspondent | 0.28 | % | 0.56 | % | |
| 1.51 | % | 1.85 | % |
The following table summarizes funded loan production by channel:
| Unpaid Principal Balance for the Year Ended December 31, | Increase (Decrease) | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (in millions) | 2021 | % of Total | 2020 | % of Total | Amount | % | ||||||||||
| Production by Channel | ||||||||||||||||
| Direct to Consumer | $ | 25,182 | 20% | $ | 12,847 | 21% | $ | 12,335 | 96 | % | ||||||
| Retail / Joint Venture | 16,781 | 14% | 3,999 | 6% | 12,782 | 320 | % | |||||||||
| Wholesale | 16,189 | 13% | 7,223 | 12% | 8,966 | 124 | % | |||||||||
| Correspondent | 65,136 | 53% | 37,535 | 61% | 27,601 | 74 | % | |||||||||
| Total Production by Channel | $ | 123,288 | 100% | $ | 61,604 | 100% | $ | 61,684 | 100 | % |
Gain on originated residential mortgage loans, held-for-sale, net increased primarily due to higher fund loan volumes across all channels as well as the addition of Caliber during the third quarter. For the year ended December 31, 2021, loan origination volume was $123.3 billion, up from $61.6 billion in the prior year.
Interest Expense and Warehouse Line Fees
Interest expense decreased $87.2 million during the year ended December 31, 2021 primarily driven by (i) a $133.6 million decrease in interest expense on our Agency, Non-Agency, residential mortgage loan and consumer loan portfolios, partially offset by (iii) a $44.1 million increase in interest expense in our servicing segment largely driven by the value of our financed MSR portfolio, including the Caliber acquisition completed in the third quarter of 2021.
General and Administrative
General and Administrative expenses consists of the following:
| Year Ended December 31, | Increase (Decrease) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | Amount | % | |||||||||||
| Legal and professional | $ | 102,114 | $ | 70,502 | $ | 31,612 | 44.8 | % | ||||||
| Loan origination | 196,989 | 92,081 | 104,908 | 113.9 | % | |||||||||
| Occupancy | 70,616 | 36,799 | 33,817 | 91.9 | % | |||||||||
| Subservicing | 224,138 | 201,444 | 22,694 | 11.3 | % | |||||||||
| Loan servicing | 16,440 | 14,126 | 2,314 | 16.4 | % | |||||||||
| Property and maintenance | 69,083 | 42,508 | 26,575 | 62.5 | % | |||||||||
| Other | 184,648 | 90,981 | 93,667 | 103.0 | % | |||||||||
| Total general and administrative expenses | $ | 864,028 | $ | 548,441 | $ | 315,587 | 57.5 | % |
101
General and administrative expenses increased $315.6 million year over year, with the Caliber acquisition contributing approximately $142.0 million of the total increase. The remainder of the increase was largely driven by higher funded loan volumes, as well as an increase of $26.6 million in property and maintenance expense.
Compensation and Benefits
Compensation and benefits increased $588.2 million year over year, with the Caliber acquisition contributing a majority of the total increase and the remainder driven by higher loan volumes during 2021. Total headcount at December 31, 2021 was 12,296 employees, up from 5,667 at December 31, 2020. The Caliber acquisition added over 7,000 employees.
Management Fee to Affiliate
Management fee to affiliate increased $6.8 million as a result of capital raises during 2021. Refer to the “Capital Activities” section for further discussion regarding capital raises.
Change in Fair Value of Investments
Change in Fair Value of Investments consists of the following:
| Year Ended December 31, | Increase (Decrease) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | Amount | % | |||||||||||
| Excess MSRs | $ | (15,078) | $ | (16,232) | $ | 1,154 | (7.1) | % | ||||||
| Excess MSRs, equity method investees | 1,818 | (3,489) | 5,307 | (152.1) | % | |||||||||
| Servicer advance investments | (9,076) | 763 | (9,839) | n/m | ||||||||||
| Real estate and other securities | (400,369) | 28,455 | (428,824) | n/m | ||||||||||
| Residential mortgage loans | 155,758 | (107,604) | 263,362 | (244.8) | % | |||||||||
| Consumer loans | (20,133) | 2,816 | (22,949) | (815.0) | % | |||||||||
| Derivative instruments | 298,803 | (53,467) | 352,270 | (658.9) | % | |||||||||
| Change in fair value of investments | $ | 11,723 | $ | (148,758) | $ | 160,481 | (107.9) | % |
Percentage changes in the table above deemed “n/m” are not meaningful.
Change in Fair Value of Excess MSRs
Change in fair value of excess mortgage servicing rights increased $6.5 million driven by changes in valuation inputs and assumptions related to prepayment speeds.
Change in Fair Value of Servicer Advance Investments
Change in fair value of servicer advance investments decreased $9.8 million primarily driven by changes in valuation inputs and assumptions related to lengthening recovery timelines.
Change in Fair Value of Real Estate and Other Securities
Change in fair value of real estate securities decreased $428.8 million primarily due to a reduction in prices of Agency securities associated with higher interest rates. The decrease was partially offset by a $352.3 million increase in change in fair value of derivatives instruments noted below.
Change in Fair Value of Residential Mortgage Loans
Change in fair value of residential mortgage loans increased $263.4 million due to (i) a $384.4 million favorable change in inputs and assumptions attributable to the favorable economic outlook associated with COVID-19 and (ii) a $121.1 million increase in realization of gain through loan sales and securitizations, in turn reversing the unrealized gain position.
102
Change in Fair Value of Derivative Instruments
Change in fair value of derivative instruments increased $352.3 million on interest rate swaps used to hedge our Agency RMBS portfolio due to favorable changes in inputs and assumptions driven by higher interest rates.
Gain (Loss) on Settlement of Investments, Net
Gain (Loss) on Settlement of Investments, Net consists of the following:
| Year Ended December 31, | Increase (Decrease) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | Amount | % | |||||||||||
| Sale of real estate securities | $ | (89,811) | $ | (753,713) | $ | 663,902 | (88.1) | % | ||||||
| Sale of acquired residential mortgage loans | 120,680 | (5,662) | 126,342 | n/m | ||||||||||
| Settlement of derivatives | (172,581) | (74,812) | (97,769) | 130.7 | % | |||||||||
| Liquidated residential mortgage loans | (5,946) | 4,644 | (10,590) | (228.0) | % | |||||||||
| Sale of REO | (6,622) | (21,925) | 15,303 | (69.8) | % | |||||||||
| Extinguishment of debt | (1,485) | (66,233) | 64,748 | (97.8) | % | |||||||||
| Other | (78,796) | (12,430) | (66,366) | 533.9 | % | |||||||||
| $ | (234,561) | $ | (930,131) | $ | 695,570 | (74.8) | % |
Percentage changes in the table above deemed “n/m” are not meaningful.
Loss on settlement of investments, net decreased $695.6 million for the year ended December 31, 2021 compared to 2020. The decrease is primarily due to Agency and Non-Agency RMBS portfolio sales in the second quarter of 2020. The 2020 sales were executed in order to generate liquidity and de-risk our balance sheet in response to the onset of COVID-19 related market factors, and we realized net losses of approximately $733.0 million on these sales. The remaining net favorable change in investment activity reflects (i) increases in realized gains from collapses and loan sale transactions during 2021 which contributed to the favorable change year over year, (ii) partially offset by a $97.8 million increase in net realized losses on settlement of derivatives, and (iii) a $66.6 million increase in realized losses associated with collapse loan purchases.
Other Income (Loss), Net
Other Income (Loss), Net consists of the following:
| Year Ended December 31, | Increase (Decrease) | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | Amount | % | ||||||||||
| Unrealized gain (loss) on secured notes and bonds payable | $ | 12,991 | $ | (966) | $ | 13,957 | n/m | ||||||
| Unrealized gain (loss) on contingent consideration | (1,037) | (6,568) | 5,531 | (84.2) | % | ||||||||
| Unrealized gain (loss) on equity investments | 5,986 | (54,455) | 60,441 | (111.0) | % | ||||||||
| Gain (loss) on transfer of loans to REO | 3,752 | 7,945 | (4,193) | (52.8) | % | ||||||||
| Gain (loss) on transfer of loans to other assets | (9) | (939) | 930 | (99.0) | % | ||||||||
| Gain (loss) on Ocwen common stock | 2,181 | 3,235 | (1,054) | (32.6) | % | ||||||||
| Provision for servicing losses | (41,038) | (15,330) | (25,708) | 167.7 | % | ||||||||
| Bargain purchase gain | 6,024 | — | 6,024 | n/m | |||||||||
| Rental revenues | 13,750 | 2,422 | 11,328 | 467.7 | % | ||||||||
| Ancillary income | 53,358 | 22,987 | 30,371 | 132.1 | % | ||||||||
| Property and maintenance revenue | 104,797 | 70,527 | 34,270 | 48.6 | % | ||||||||
| Other income (loss) | (26,787) | (40,855) | 14,068 | (34.4) | % | ||||||||
| $ | 133,968 | $ | (11,997) | $ | 145,965 | n/m |
Percentage changes in the table above deemed “n/m” are not meaningful.
Other income increased $146.0 million primarily due to (i) a $39.1 million unrealized loss on an equity investment in a commercial redevelopment project, which was recorded in the first quarter of 2020 and $12.5 million of lower losses associated with other equity investments throughout the year, (ii) a $34.3 million increase in property and maintenance revenue at Guardian Asset Management attributable to continued growth in operations, (iii) a $30.4 million increase in ancillary revenue
103
from recovery income, (iv) a $11.3 million increased rent from single-family rental properties attributable to continued growth in our single-family rental business, (v) a $17.7 million favorable mark-to-market adjustment on an equity investment carried at fair value, (vi) a $14.0 million increase in favorable change in unrealized gain on secured notes and bonds payable, and (vii) a $6.0 million bargain purchase gain attributable to the Caliber acquisition, partially offset by (viii) a $25.7 million increase in provision for servicing losses.
Provision (Reversal) for Credit Losses on Securities
The reversal for credit losses on securities increased $18.6 million primarily due to an increase in fair values on Non-Agency RMBS purchased with existing credit impairment driven by improved economic conditions associated with COVID-19.
Valuation and Credit Loss Provision (Reversal) on Loans and Real Estate Owned
Valuation and credit loss provision on loans and real estate owned decreased $152.8 million primarily due to a $151.2 million decrease in impairment on residential mortgage loans attributable to improved economic conditions.
Income Tax Expense (Benefit)
Income tax expense increased $141.3 million primarily driven by current and deferred tax expense resulting from changes in the fair value of MSRs, loans, and swaps held within taxable entities as well as income generated by the origination and servicing segments. The prior year tax expense was largely driven by deferred tax benefits from changes in the fair value of loans and MSRs during the first quarter of 2020, partially offset by origination and servicing income in subsequent quarters.
Noncontrolling Interests in Income of Consolidated Subsidiaries
Noncontrolling interests in income of consolidated subsidiaries decreased by $19.3 million primarily attributable to (i) a $12.3 million decrease related to interest income and fair value adjustments at our Consumer Loan Companies, which are 46.5% owned by third parties, (ii) a $4.3 million decrease from the Shelter JVs, and (iii) a $2.7 million decrease related to Advance Purchaser LLC.
Dividends on Preferred Stock
The following table summarizes preferred stock:
| Number of Shares | Dividends Declared Per Share and Amount | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, | Year Ended December 31, | ||||||||||||||||||||
| Series | 2021 | 2020 | 2021 | 2020 | |||||||||||||||||
| Series A, 7.50% issued July 2019 | 6,210 | 6,210 | $ | 1.88 | $ | 11,644 | $ | 1.88 | $ | 11,644 | |||||||||||
| Series B, 7.125% issued August 2019 | 11,300 | 11,300 | 1.78 | 20,128 | 1.78 | 20,128 | |||||||||||||||
| Series C, 6.375% issued February 2020 | 16,100 | 16,100 | 1.59 | 25,659 | 1.60 | 22,523 | |||||||||||||||
| Series D, 7.00%, issued September 2021 | 18,600 | — | 0.72 | 9,313 | — | — | |||||||||||||||
| Total | 52,210 | 33,610 | $ | 5.97 | $ | 66,744 | $ | 5.26 | $ | 54,295 |
Dividends on preferred stock increased $12.4 million to $66.7 million primarily due to the issuance of Preferred Series D shares in mid-September 2021.
Other Comprehensive Income
See “—Accumulated Other Comprehensive Income (Loss)” below.
LIQUIDITY AND CAPITAL RESOURCES
Liquidity is a measurement of our ability to meet potential cash requirements, including ongoing commitments to repay borrowings, fund and maintain investments, and other general business needs. Additionally, to maintain our status as a REIT under the Internal Revenue Code, we must distribute annually at least 90% of our REIT taxable income. We note that a portion of this requirement may be able to be met in future years through stock dividends, rather than cash, subject to limitations based on the value of our stock.
104
Our primary sources of funds are cash provided by operating activities (primarily income from loan origination and servicing), sales of and repayments from our investments, potential debt financing sources, including securitizations, and the issuance of equity securities, when feasible and appropriate.
Our primary uses of funds are the payment of interest, management fees, servicing and subservicing expenses, outstanding commitments (including margins and mortgage loan originations), other operating expenses, repayment of borrowings and hedge obligations, dividends and funding of future servicer advances. Total cash and cash equivalents at December 31, 2021 was $1.3 billion compared to $0.9 billion at December 31, 2020.
Our ability to utilize funds generated by the MSRs held in our servicer subsidiaries, NRM, Newrez and Caliber, is subject to and limited by certain regulatory requirements, including maintaining liquidity, tangible net worth and ratio of capital to assets. Moreover, our ability to access and utilize cash generated from our regulated entities is an important part of our dividend paying ability. As of December 31, 2021, approximately $1.1 billion of our cash and cash equivalents was held at NRM, Newrez and Caliber, of which $0.9 billion was in excess of regulatory liquidity requirements. NRM, Newrez and Caliber are expected to maintain compliance with applicable net worth requirements throughout the year.
Currently, our primary sources of financing are secured financing agreements and secured notes and bonds payable, although we have pursued in the past and may also pursue in the future one or more other sources of financing such as securitizations and other secured and unsecured forms of borrowing. As of December 31, 2021, we had outstanding secured financing agreements with an aggregate face amount of approximately $20.6 billion to finance our investments. The financing of our entire RMBS portfolio, which generally has 30- to 90-day terms, is subject to margin calls. Under secured financing agreements, we sell a security to a counterparty and concurrently agree to repurchase the same security at a later date for a higher specified price. The sale price represents financing proceeds and the difference between the sale and repurchase prices represents interest on the financing. The price at which the security is sold generally represents the market value of the security less a discount or “haircut,” which can range broadly. During the term of the secured financing agreement, the counterparty holds the security as collateral. If the agreement is subject to margin calls, the counterparty monitors and calculates what it estimates to be the value of the collateral during the term of the agreement. If this value declines by more than a de minimis threshold, the counterparty could require us to post additional collateral (or “margin”) in order to maintain the initial haircut on the collateral. This margin is typically required to be posted in the form of cash and cash equivalents. Furthermore, we may, from time to time, be a party to derivative agreements or financing arrangements that may be subject to margin calls based on the value of such instruments. In addition, $4.5 billion face amount of our MSR and Excess MSR financing is subject to mandatory monthly repayment to the extent that the outstanding balance exceeds the market value (as defined in the related agreement) of the financed asset multiplied by the contractual maximum loan-to-value ratio. We seek to maintain adequate cash reserves and other sources of available liquidity to meet any margin calls or related requirements resulting from decreases in value related to a reasonably possible (in our opinion) change in interest rates.
Our ability to obtain borrowings and to raise future equity capital is dependent on our ability to access borrowings and the capital markets on attractive terms. We continually monitor market conditions for financing opportunities and at any given time may be entering or pursuing one or more of the transactions described above. Our Manager’s senior management team has extensive long-term relationships with investment banks, brokerage firms and commercial banks, which we believe enhance our ability to source and finance asset acquisitions on attractive terms and access borrowings and the capital markets at attractive levels.
Our ability to fund our operations, meet financial obligations and finance acquisitions may be impacted by our ability to secure and maintain our secured financing agreements, credit facilities and other financing arrangements. Because secured financing agreements and credit facilities are short-term commitments of capital, lender responses to market conditions may make it more difficult for us to renew or replace, on a continuous basis, our maturing short-term borrowings and have imposed, and may continue to impose, more onerous conditions when rolling such financings. If we are not able to renew our existing facilities or arrange for new financing on terms acceptable to us, or if we default on our covenants or are otherwise unable to access funds under our financing facilities or if we are required to post more collateral or face larger haircuts, we may have to curtail our asset acquisition activities and/or dispose of assets.
While market volatility attributable to COVID-19 has subsided since its onset in the first quarter of 2020, it is possible that volatility may increase again due to the continued uncertainty brought about by the initial COVID-19 strain as well as its evolving variants, including the more transmissible Delta and Omicron variants. Consequently, our lenders may become unwilling or unable to provide us with financing and we could be forced to sell our assets at an inopportune time when prices are depressed. In addition, if the regulatory capital requirements imposed on our lenders change, they may be required to significantly increase the cost of the financing that they provide to us. Our lenders also have revised and may continue to revise their eligibility requirements for the types of assets they are willing to finance or the terms of such financings, including
105
haircuts and requiring additional collateral in the form of cash, based on, among other factors, the regulatory environment and their management of actual and perceived risk. Moreover, the amount of financing we receive under our secured financing agreements will be directly related to our lenders’ valuation of our assets that cover the outstanding borrowings.
With respect to the next 12 months, we expect that our cash on hand combined with our cash flow provided by operations and our ability to roll our secured financing agreements and servicer advance financings will be sufficient to satisfy our anticipated liquidity needs with respect to our current investment portfolio, including related financings, potential margin calls, mortgage loan origination and operating expenses. Our ability to roll over short-term borrowings is critical to our liquidity outlook. We have a significant amount of near-term maturities, which we expect to be able to refinance. If we cannot repay or refinance our debt on favorable terms, we will need to seek out other sources of liquidity. While it is inherently more difficult to forecast beyond the next 12 months, we currently expect to meet our long-term liquidity requirements through our cash on hand and, if needed, additional borrowings, proceeds received from secured financing agreements and other financings, proceeds from equity offerings and the liquidation or refinancing of our assets.
These short-term and long-term expectations are forward-looking and subject to a number of uncertainties and assumptions, including those described under “—Market Considerations” as well as “Risk Factors.” If our assumptions about our liquidity prove to be incorrect, we could be subject to a shortfall in liquidity in the future, and such a shortfall may occur rapidly and with little or no notice, which could limit our ability to address the shortfall on a timely basis and could have a material adverse effect on our business.
Our cash flow provided by operations differs from our net income due to these primary factors (i) the difference between (a) accretion and amortization and unrealized gains and losses recorded with respect to our investments and (b) cash received therefrom, (ii) unrealized gains and losses on our derivatives, and recorded impairments, if any, (iii) deferred taxes, and (iv) principal cash flows related to held-for-sale loans, which are characterized as operating cash flows under GAAP.
In addition to the information referenced above, the following factors could affect our liquidity, access to capital resources and our capital obligations. As such, if their outcomes do not fall within our expectations, changes in these factors could negatively affect our liquidity.
•Access to Financing from Counterparties – Decisions by investors, counterparties and lenders to enter into transactions with us will depend upon a number of factors, such as our historical and projected financial performance, compliance with the terms of our current credit arrangements, industry and market trends, the availability of capital and our investors’, counterparties’ and lenders’ policies and rates applicable thereto, and the relative attractiveness of alternative investment or lending opportunities. Our business strategy is dependent upon our ability to finance certain of our investments at rates that provide a positive net spread.
•Impact of Expected Repayment or Forecasted Sale on Cash Flows – The timing of and proceeds from the repayment or sale of certain investments may be different than expected or may not occur as expected. Proceeds from sales of assets are unpredictable and may vary materially from their estimated fair value and their carrying value. Further, the availability of investments that provide similar returns to those repaid or sold investments is unpredictable and returns on new investments may vary materially from those on existing investments.
106
Debt Obligations
The following table summarizes information regarding our debt obligations (dollars in thousands):
| December 31, 2021 | December 31, 2020 | |||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Collateral | ||||||||||||||||||||||||||||||||||
| Debt Obligations/Collateral | Outstanding Face Amount | Carrying Value(A) | Final Stated Maturity(B) | Weighted Average Funding Cost | Weighted Average Life (Years) | Outstanding Face | Amortized Cost Basis | Carrying Value | Weighted Average Life (Years) | Carrying Value(A) | ||||||||||||||||||||||||
| Secured Financing Agreements(C) | ||||||||||||||||||||||||||||||||||
| Repurchase Agreements: | ||||||||||||||||||||||||||||||||||
| Warehouse Credit Facilities-Residential Mortgage Loans(F) | $ | 10,135,658 | $ | 10,131,700 | Feb-22 to Sep-25 | 1.92 | % | 0.7 | $ | 10,904,545 | $ | 10,936,752 | $ | 10,977,338 | 23.0 | $ | 4,039,564 | |||||||||||||||||
| Warehouse Credit Facility-Mortgage Loans Receivable(g) | 1,252,660 | 1,252,660 | Dec-23 | 2.15 | % | 2.0 | 1,473,894 | 1,473,894 | 1,515,762 | 1.3 | — | |||||||||||||||||||||||
| Agency RMBS(D) | 8,386,538 | 8,386,538 | Jan-22 to Apr-22 | 0.16 | % | 0.1 | 8,396,800 | 8,661,005 | 8,442,009 | 6.9 | 12,682,427 | |||||||||||||||||||||||
| Non-Agency RMBS(E) | 656,874 | 656,874 | Jan-22 to Aug-22 | 2.43 | % | 0.1 | 13,370,966 | 869,226 | 924,948 | 3.3 | 817,209 | |||||||||||||||||||||||
| Other(G)(H) | 165,112 | 165,112 | Mar-22 to Sep-25 | 2.95 | % | 1.0 | N/A | 234,501 | 230,062 | 4.4 | 8,480 | |||||||||||||||||||||||
| Total Secured Financing Agreements | 20,596,842 | 20,592,884 | 1.25 | % | 0.6 | 17,547,680 | ||||||||||||||||||||||||||||
| Secured Notes and Bonds Payable | ||||||||||||||||||||||||||||||||||
| Excess MSRs(I) | 237,835 | 237,835 | Aug-25 | 3.74 | % | 3.7 | 80,461,630 | 268,102 | 333,845 | 6.3 | 275,088 | |||||||||||||||||||||||
| MSRs(J) | 4,245,401 | 4,234,771 | Mar-22 to Dec-26 | 3.47 | % | 3.3 | 524,065,651 | 6,049,595 | 6,609,171 | 6.3 | 2,691,791 | |||||||||||||||||||||||
| Servicer Advance Investments(K) | 356,580 | 355,722 | Apr-22 to Dec-22 | 1.27 | % | 0.9 | 369,440 | 405,786 | 421,807 | 6.9 | 423,144 | |||||||||||||||||||||||
| Servicer Advances(K) | 2,362,080 | 2,355,969 | Feb-22 to Nov-24 | 2.19 | % | 1.3 | 2,812,974 | 2,855,148 | 2,855,148 | 0.7 | 2,585,575 | |||||||||||||||||||||||
| Residential Mortgage Loans(L) | 1,020,206 | 1,001,933 | Mar-23 to Jul-43 | 1.82 | % | 3.2 | 889,840 | 1,158,669 | 1,147,245 | 23.9 | 1,039,838 | |||||||||||||||||||||||
| Consumer Loans(M) | 454,542 | 458,580 | Sep-37 | 2.05 | % | 8.6 | 449,713 | 461,026 | 507,242 | 3.3 | 628,759 | |||||||||||||||||||||||
| Total Secured Notes and Bonds Payable | 8,676,644 | 8,644,810 | 2.77 | % | 2.9 | 7,644,195 | ||||||||||||||||||||||||||||
| Total/Weighted Average | $ | 29,273,486 | $ | 29,237,694 | 1.71 | % | 1.3 | $ | 25,191,875 |
(A)Net of deferred financing costs.
(B)All debt obligations with a stated maturity through the date of issuance were refinanced, extended or repaid.
(C)Includes approximately $20.9 million of associated interest payable as of December 31, 2021.
(D)All fixed interest rates.
(E)All LIBOR-based floating interest rates.
(F)Includes $252.2 million which bear interest at a fixed interest rate of 4.0% with the remaining having LIBOR-based floating interest rates.
(G)All LIBOR-based floating interest rates.
(H)Includes $158.5 million of financing collateralized by a portion of our SFR portfolio as well as financing collateralized by REOs.
(I)Includes $237.8 million of corporate loans which bear interest at a fixed interest rate of 3.7%.
(J)Includes $1.9 billion of MSR notes which bear interest equal to the sum of (i) a floating rate index equal to one-month LIBOR and (ii) a margin ranging from 2.5% to 4.5%; and $2.3 billion of capital market notes with fixed interest rates ranging 3.0% to 5.4%. The outstanding face amount of the collateral represents the UPB of the residential mortgage loans underlying the MSRs and MSR Financing Receivables securing these notes.
(K)$1.8 billion face amount of the notes has a fixed rate while the remaining notes bear interest equal to the sum of (i) a floating rate index equal to one-month LIBOR or a cost of funds rate, as applicable, and (ii) a margin ranging from 1.1% to 3.5%. Collateral includes servicer advance investments, as well as servicer advances receivable related to the MSRs and MSR Financing Receivables owned by NRM.
(L)Represents (i) $27.6 million of SAFT 2013-1 mortgage-backed securities issued with fixed interest rate of 3.8%, (ii) $42.9 million of MDST Trusts asset-backed notes held by third parties which bear interest equal to 6.6%, (iii) a $199.7 million note payable collateralized by SFR properties with a fixed interest rate of 2.8%, and (iv) $750.0 million securitization backed by a revolving warehouse facility to finance newly originated first-lien, fixed- and adjustable-rate residential mortgage loans which bears interest equal to one-month LIBOR plus 1.1%.
(M)Includes the SpringCastle debt, comprising the following classes of asset-backed notes held by third parties: $401.5 million UPB of Class A notes with a coupon of 2.0% and a stated maturity date in September 2037 and $53.0 million UPB of Class B notes with a coupon of 2.7% and a stated maturity date in September 2037 (collectively, “SCFT 2020-A”).
Certain of the debt obligations included above are obligations of our consolidated subsidiaries, which own the related collateral. In some cases, such collateral is not available to other creditors of ours.
107
We have margin exposure on $20.6 billion of repurchase agreements. To the extent that the value of the collateral underlying these repurchase agreements declines, we may be required to post margin, which could significantly impact our liquidity.
The following tables provide additional information regarding our short-term borrowings:
| Year Ended December 31, 2021 | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| OutstandingBalance at December 31, 2021 | Average Daily Amount Outstanding(A) | Maximum Amount Outstanding | Weighted Average Daily Interest Rate | |||||||||||
| Secured Financing Agreements | ||||||||||||||
| Agency RMBS | $ | 8,386,538 | $ | 11,691,649 | $ | 18,667,907 | 0.19 | % | ||||||
| Non-Agency RMBS | 656,874 | 739,134 | 1,300,470 | 3.01 | % | |||||||||
| Residential mortgage loans | 7,786,115 | 6,211,879 | 12,846,806 | 1.92 | % | |||||||||
| Real estate owned | 6,595 | 5,609 | 6,621 | 2.60 | % | |||||||||
| Secured Notes and Bonds Payable | ||||||||||||||
| MSRs | 487,000 | 265,146 | 716,360 | 3.41 | % | |||||||||
| Servicer advances | 1,174,493 | 711,324 | 1,368,464 | 1.83 | % | |||||||||
| Total/Weighted Average | $ | 18,497,615 | $ | 19,624,741 | $ | 34,906,628 | 1.20 | % |
(A)Represents the average for the period the debt was outstanding.
| Average Daily Amount Outstanding(A) | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Three Months Ended | ||||||||||||||
| December 31, 2021 | September 30, 2021 | June 30, 2021 | March 31, 2021 | |||||||||||
| Secured Financing Agreements | ||||||||||||||
| Agency RMBS | $ | 8,789,698 | $ | 10,098,123 | $ | 15,169,877 | $ | 13,833,811 | ||||||
| Non-Agency RMBS | 711,931 | 715,802 | 724,014 | 806,260 | ||||||||||
| Residential mortgage loans | 8,497,137 | 4,879,365 | 4,622,809 | 4,552,293 | ||||||||||
| Real estate owned | 5,609 | 9,923 | 19,294 | 2,282 |
| Average Daily Amount Outstanding(A) | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Three Months Ended | ||||||||||||||
| December 31, 2020 | September 30, 2020 | June 30, 2020 | March 31, 2020 | |||||||||||
| Secured Financing Agreements | ||||||||||||||
| Agency RMBS | $ | 11,391,397 | $ | 6,899,998 | $ | 1,175,803 | $ | 15,250,971 | ||||||
| Non-Agency RMBS | 447,824 | 1,459,942 | 2,092,963 | 7,216,191 | ||||||||||
| Residential mortgage loans | 3,655,906 | 3,112,376 | 3,180,499 | 4,869,240 | ||||||||||
| Real estate owned | 2,581 | 3,222 | 76,763 | 75,173 |
(A)Represents the average for the period the debt was outstanding.
Corporate Debt
On May 19, 2020, we, as borrower, entered into a three-year senior secured term loan facility agreement (the “2020 Term Loan”) in the principal amount of $600.0 million at a fixed annual rate of 11.0%.
In conjunction with the issuance of the 2020 Term Loan, we issued warrants providing the lenders with the right to acquire, subject to anti-dilution adjustments, up to 43.4 million shares of our common stock in the aggregate (the “2020 Warrants”). The 2020 Warrants are exercisable in cash or on a cashless basis and expire on May 19, 2023 and are exercisable, in whole or in part, at any time or from time to time after September 19, 2020 at the following prices (subject to certain anti-dilution provisions): approximately 24.6 million shares of common stock at $6.11 per share and approximately 18.9 million shares of common stock at $7.94 per share. As of December 31, 2021, the weighted average exercise price was $6.49 per share.
108
On September 16, 2020, we, as borrower, completed a private offering of $550.0 million aggregate principal amount of 6.250% senior unsecured notes due 2020 (the “2025 Senior Notes”). Interest on the 2025 Senior Notes accrue at the rate of 6.250% per annum with interest payable semi-annually in arrears on each April 15 and October 15, commencing on April 15, 2021. Net proceeds from the offering were approximately $544.5 million, after deducting the initial purchasers’ discounts and commissions and estimated offering expenses payable by us. We used the net proceeds from the offering, together with cash on hand, to prepay and retire our then-existing 2020 Term Loan and to pay related fees and expenses. As a result, we recorded a $61.1 million loss on extinguishment of debt, representing a write-off of unamortized debt issuance costs and original issue discount.
The 2025 Senior Notes mature on October 15, 2025 and we may redeem some or all of the 2025 Senior Notes at our option, at any time from time to time, on or after October 15, 2022 at a price equal to the following fixed redemption prices (expressed as a percentage of principal amount of the 2025 Senior Notes to be redeemed):
| Year | Price | |
|---|---|---|
| 2022 | 103.125% | |
| 2023 | 101.563% | |
| 2024 and thereafter | 100.000% |
Prior to October 15, 2022, we will be entitled at its option on one or more occasions to redeem the 2025 Senior Notes in an aggregate principal amount not to exceed 40% of the aggregate principal amount of the 2025 Senior Notes originally issued prior to the applicable redemption date at a fixed redemption price of 106.250%.
We may from time to time seek to repurchase our outstanding 2025 Senior Notes, through open market purchases, privately negotiated transactions or otherwise. Such repurchases, if any, will depend on prevailing market conditions, our liquidity requirements, contractual restrictions and other factors.
For additional information on our debt activities, see Note 13 to our Consolidated Financial Statements.
Repurchase Agreements
New Residential has outstanding repurchase agreements with terms that generally conform to the terms of the standard master repurchase agreement published by the Securities Industry and Financial Markets Association as to repayment, margin requirements and segregation of all securities sold under any repurchase transactions. In addition, each counterparty typically requires additional terms and conditions to the standard master repurchase agreement, including changes to the margin maintenance requirements, required haircuts, purchase price maintenance requirements, requirements that all controversies related to the repurchase agreement be litigated in a particular jurisdiction and cross default provisions. These provisions may differ by counterparty and are not determined until New Residential engages in a specific repurchase transaction.
Servicer Advance Notes Payable (the “Servicer Advance Notes”)
Following their revolving period, principal will be paid on the Servicer Advance Notes to the extent of available funds and in accordance with the priorities of payments set forth in the related transaction documents. The following table sets forth information regarding these revolving periods as of December 31, 2021 (dollars in thousands):
| Servicer Advance Note Amount | Revolving Period Ends(A) | |||
|---|---|---|---|---|
| $ | 370,430 | April 2022 | ||
| 7,052 | August 2022 | |||
| 300,000 | October 2022 | |||
| 300,000 | December 2022 | |||
| 180,352 | April 2023 | |||
| 600,000 | August 2023 | |||
| 600,000 | September 2023 | |||
| $ | 2,357,834 |
(A)On the earlier of this date or the occurrence of an early amortization event or a target amortization event.
109
Upon the occurrence of an early amortization event or a target amortization event, there is either an interest rate increase on the Servicer Advance Notes, a rapid amortization of the Servicer Advance Notes or an acceleration of principal repayment, or all of the foregoing.
The early amortization and target amortization events under the Servicer Advance Notes include (i) the occurrence of an event of default under the transaction documents, (ii) failure to satisfy an interest coverage test, (iii) the occurrence of any servicer default or termination event for pooling and servicing agreements representing 15% or more (by mortgage loan balance as of the date of termination) of all the pooling and servicing agreements related to the purchased basic fee subject to certain exceptions, (iv) failure to satisfy a collateral performance test measuring the ratio of collected advance reimbursements to the balance of advances, (v) for certain Servicer Advance Notes, failure to satisfy minimum tangible net worth requirements for the applicable servicer, the Buyer or New Residential, (vi) for certain Servicer Advance Notes, failure to satisfy minimum liquidity requirements for the applicable servicer and the Buyer, (vii) for certain Servicer Advance Notes, failure to satisfy leverage tests for the applicable servicer, the Buyer or New Residential, (viii) for certain Servicer Advance Notes, a change of control of the Buyer or New Residential, (ix) for certain Servicer Advance Notes, a change of control of the applicable servicer, (x) for certain Servicer Advance Notes, the failure of the applicable servicer to maintain minimum servicer ratings, (xi) for certain Servicer Advance Notes, certain judgments against the Buyer or certain other subsidiaries of New Residential in excess of certain thresholds, (xii) for certain Servicer Advance Notes, payment default under, or an acceleration of, other debt of the Buyer or certain other subsidiaries of New Residential, (xiii) failure to deliver certain reports, and (xiv) material breaches of any of the transaction documents.
Certain of the Servicer Advance Notes accrue interest based on a floating rate of interest. Servicer advances and deferred servicing fees are non-interest bearing assets. The interest obligations in respect of certain of the Servicer Advance Notes are not supported by any interest rate hedging instrument or arrangement. If the applicable index rate for purposes of determining the interest rates on the Servicer Advance Notes rises, there may not be sufficient collections on the servicer advances and deferred servicing fees and a target amortization event or an event of default could occur in respect of certain Servicer Advance Notes. This could result in a partial or total loss on our investment.
Maturities
Our debt obligations as of December 31, 2021, as summarized in Note 13 to our Consolidated Financial Statements, had contractual maturities as follows (in thousands):
| Year Ending | Nonrecourse(A) | Recourse(B) | Total | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | $ | 1,088,882 | $ | 17,402,381 | $ | 18,491,263 | |||||
| 2023 | 1,380,352 | 3,824,659 | 5,205,011 | ||||||||
| 2024 | 750,000 | 1,211,791 | 1,961,791 | ||||||||
| 2025 | — | 2,043,989 | 2,043,989 | ||||||||
| 2026 and thereafter | 525,036 | 1,596,396 | 2,121,432 | ||||||||
| $ | 3,744,270 | $ | 26,079,216 | $ | 29,823,486 |
(A)Includes secured notes and bonds payable of $3.7 billion.
(B)Includes Secured Financing Agreements and Secured Notes and Bonds Payable of $20.6 billion and $5.5 billion, respectively.
The weighted average differences between the fair value of the assets and the face amount of available financing for the Agency RMBS repurchase agreements (including amounts related to receivables for investments sold) and Non-Agency RMBS repurchase agreements were 0.7% and 29.0%, respectively, and for residential mortgage loans and REO were 7.7% and 28.2%, respectively, during the year ended December 31, 2021.
110
Borrowing Capacity
The following table summarizes our borrowing capacity as of December 31, 2021 (in thousands):
| Debt Obligations / Collateral | Borrowing Capacity | Balance Outstanding | Available Financing(A) | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Secured Financing Agreements | |||||||||||||
| Residential mortgage loans and REO | $ | 5,178,992 | $ | 3,478,514 | $ | 1,700,478 | |||||||
| Loan origination | 21,564,856 | 8,824,916 | 12,739,940 | ||||||||||
| Secured Notes and Bonds Payable | |||||||||||||
| Excess MSRs | 286,380 | 237,835 | 48,546 | ||||||||||
| MSRs | 4,999,244 | 4,245,401 | 753,843 | ||||||||||
| Servicer advances | 4,002,644 | 2,718,660 | 1,283,984 | ||||||||||
| Residential mortgage loans | 200,000 | 199,713 | 287 | ||||||||||
| $ | 36,232,116 | $ | 19,705,039 | $ | 16,527,078 |
(A)Although available financing is uncommitted, our unused borrowing capacity is available to us if we have additional eligible collateral to pledge and meet other borrowing conditions as set forth in the applicable agreements, including any applicable advance rate.
Covenants
Certain of the debt obligations are subject to customary loan covenants and event of default provisions, including event of default provisions triggered by certain specified declines in our equity or failure to maintain a specified tangible net worth, liquidity, or indebtedness to tangible net worth ratio. Additionally, with the expected phase out of LIBOR, we expect the calculated rate on certain debt obligations will be changed to another published reference standard before the planned cessation of LIBOR quotations in 2023. However, we do not anticipate this change having a significant effect on the terms and conditions, ability to access credit, or on our financial condition. We were in compliance with all of our debt covenants as of December 31, 2021.
Stockholders’ Equity
Preferred Stock
Pursuant to our certificate of incorporation, we are authorized to designate and issue up to 100.0 million shares of preferred stock, par value of $0.01 per share, in one or more classes or series.
The following table summarizes preferred shares:
| Number of Shares | Liquidation Preference(A) | Dividends Declared per Share | ||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, | Year Ended December 31, | |||||||||||||||||||||||||||||||
| Series | 2021 | 2020 | 2021 | 2020 | Issuance Discount | Carrying Value(B) | 2021 | 2020 | 2019 | |||||||||||||||||||||||
| Series A, 7.50% issued July 2019(C) | 6,210 | 6,210 | $ | 155,250 | $ | 155,250 | 3.15 | % | $ | 150,026 | $ | 1.88 | $ | 1.88 | $ | 1.16 | ||||||||||||||||
| Series B, 7.125% issued August 2019(C) | 11,300 | 11,300 | 282,500 | 282,500 | 3.15 | % | 273,418 | 1.78 | 1.78 | 0.89 | ||||||||||||||||||||||
| Series C, 6.375% issued February 2020(C) | 16,100 | 16,100 | 402,500 | 402,500 | 3.15 | % | 389,548 | 1.59 | 1.60 | — | ||||||||||||||||||||||
| Series D, 7.00% issued September 2021(D) | 18,600 | — | 465,000 | — | 3.15 | % | 449,489 | 0.72 | — | — | ||||||||||||||||||||||
| Total | 52,210 | 33,610 | $ | 1,305,250 | $ | 840,250 | $ | 1,262,481 | $ | 5.97 | $ | 5.26 | $ | 2.05 |
(A)Each series has a liquidation preference of $25.00 per share.
(B)Carrying value reflects par value less discount and issuance costs.
(C)Fixed-to-floating rate cumulative redeemable preferred.
(D)Fixed-rate reset cumulative redeemable preferred.
111
Our Series A, Series B, Series C, and Series D rank senior to all classes or series of our common stock and to all other equity securities issued by us that expressly indicate are subordinated to the Series A, Series B, Series C, and Series D with respect to rights to the payment of dividends and the distribution of assets upon our liquidation, dissolution or winding up. Our Series A, Series B, Series C, and Series D have no stated maturity, are not subject to any sinking fund or mandatory redemption and rank on parity with each other. Under certain circumstances upon a change of control, our Series A, Series B, Series C, and Series D are convertible to shares of our common stock.
From and including the date of original issue, July 2, 2019, August 15, 2019, February 14, 2020, and September 17, 2021 but excluding August 15, 2024, August 15, 2024, February 15, 2025, and November 15, 2026, holders of shares of our Series A, Series B, Series C, and Series D are entitled to receive cumulative cash dividends at a rate of 7.50%, 7.125%, 6.375%, and 7.00% per annum of the $25.00 liquidation preference per share (equivalent to $1.875, $1.781, $1.594, and $1.750 per annum per share), respectively, and from and including August 15, 2024, August 15, 2024 and February 15, 2025, at a floating rate per annum equal to the three-month LIBOR plus a spread of 5.802%, 5.640%, and 4.969% per annum, for our Series A, Series B, and Series C, respectively. Holders of shares of our Series D, from and including November 15, 2026, are entitled to receive cumulative cash dividends based on the five-year treasury rate plus a spread of 6.223%. Dividends for the Series A, Series B, Series C, and Series D are payable quarterly in arrears on or about the 15th day of each February, May, August and November.
The Series A and Series B will not be redeemable before August 15, 2024, the Series C will not be redeemable before February 15, 2025, and the Series D will not be redeemable before November 15, 2026 except under certain limited circumstances intended to preserve our qualification as a REIT for U.S. federal income tax purposes and except upon the occurrence of a Change of Control (as defined in the Certificate of Designations). On or after August 15, 2024 for the Series A and Series B, February 15, 2025 for the Series C, and November 15, 2026 for the Series D we may, at our option, upon not less than 30 nor more than 60 days’ written notice, redeem the Series A, Series B, Series C, and Series D in whole or in part, at any time or from time to time, for cash at a redemption price of $25.00 per share, plus any accumulated and unpaid dividends thereon (whether or not authorized or declared) to, but excluding, the redemption date, without interest.
We may from time to time seek to repurchase our outstanding preferred stock, through open market purchases, privately negotiated transactions or otherwise. Such repurchases, if any, will depend on prevailing market conditions, our liquidity requirements, contractual restrictions and other factors.
Common Stock
Our certificate of incorporation authorizes 2.0 billion shares of common stock, par value $0.01 per share.
Approximately 2.4 million shares of our common stock were held by Fortress, through its affiliates, and its principals as of December 31, 2021.
On April 14, 2021, we priced our underwritten public offering of 45,000,000 shares of its common stock at a public offering price of $10.10 per share. In connection with the offering, we granted the underwriters an option for a period of 30 days to purchase up to an additional 6,750,000 shares of common stock at a price of $10.10 per share. On April 16, 2021, the underwriters exercised their option, in part, to purchase an additional 6,725,000 shares of common stock. The offering closed on April 19, 2021. To compensate the Manager for its successful efforts in raising capital for us, we granted options to the Manager relating to 5.2 million shares of New Residential’s common stock at $10.10 per share. We used the net proceeds of approximately $512.0 million from the offering, along with cash on hand and other sources of liquidity, to finance the Caliber acquisition (see Note 3 to our Consolidated Financial Statements).
On May 19, 2021, we entered into a Distribution Agreement to sell shares of our common stock, par value $0.01 per share (the “ATM Shares”), having an aggregate offering price of up to $500.0 million, from time to time, through an “at-the-market” equity offering program (the “ATM Program”). During the year ended December 31, 2021, we issued an aggregate of 178,000 shares of our common stock at an average price of $11.39 per share, net of fees.
On September 14, 2021, we priced our underwritten public offering of 17,000,000 of our 7.00% fixed-rate reset series D cumulative redeemable preferred stock, par value $0.01 per share, with a liquidation preference of $25.00 per share for net proceeds of approximately $449.5 million. The offering closed on September 17, 2021. In connection with the offering, we granted the underwriters an option for a period of 30 days to purchase up to an additional 2,550,000 shares of preferred stock at a price of $24.2125 per share. On September 22, 2021, the underwriters exercised their option, in part, to purchase an additional 1,600,000 shares of preferred stock. To compensate the Manager for its successful efforts in raising capital for us, we granted options to the Manager relating to approximately 1.9 million shares of our common stock at $10.89 per share.
112
In December 2021, our board of directors authorized the repurchase of up to $200.0 million of our common stock and $100.0 million of our preferred stock through December 31, 2022. Repurchases may be made at any time and from time to time through open market purchases or privately negotiated transactions, pursuant to one or more plans established pursuant to Rule 10b5-1 under the Exchange Act, by means of one or more tender offers, or otherwise, in each case, as permitted by securities laws and other legal and contractual requirements. The amount and timing of the purchases will depend on a number of factors including the price and availability of our shares, trading volume, capital availability, our performance and general economic and market conditions. The share repurchase programs may be suspended or discontinued at any time. No share repurchases have been made as of the filing of this report. Repurchases may impact our financial results, including fees paid to our Manager.
The following table summarizes outstanding options as of December 31, 2021:
| Held by the Manager | 19,877,843 |
|---|---|
| Issued to the Manager and subsequently assigned to certain of the Manager’s employees | 1,594,147 |
| Issued to the independent directors | 7,000 |
| Total | 21,478,990 |
As of December 31, 2021, outstanding options had a weighted average exercise price of $14.17.
Accumulated Other Comprehensive Income (Loss)
During the year ended December 31, 2021, our accumulated other comprehensive income changed due to the following factors (in thousands):
| Total Accumulated Other Comprehensive Income | ||
|---|---|---|
| Balance at December 31, 2020 | $ | 65,697 |
| Unrealized gain (loss) on available-for-sale securities, net | 29,944 | |
| Reclassification of realized (gain) loss on available-for-sale securities, net into net income | (5,388) | |
| Balance at December 31, 2021 | $ | 90,253 |
Activity with accumulated other comprehensive income reflect changes in the fair value of our real estate and other securities portfolio. The change in fair value is primarily associated with changes in interest rates and credit spreads during the reporting period.
See “—Market Considerations” above for a further discussion of recent trends and events affecting our unrealized gains and losses as well as our liquidity.
Common Dividends
We are organized and intend to conduct our operations to qualify as a REIT for U.S. federal income tax purposes. We intend to make regular quarterly distributions to holders of our common stock. U.S. federal income tax law generally requires that a REIT distribute annually at least 90% of its REIT taxable income, without regard to the deduction for dividends paid and excluding net capital gains, and that it pay tax at regular corporate rates to the extent that it annually distributes less than 100% of its taxable income. We intend to make regular quarterly distributions of our taxable income to holders of our common stock out of assets legally available for this purpose, if and to the extent authorized by our board of directors. Before we pay any dividend, whether for U.S. federal income tax purposes or otherwise, we must first meet both our operating requirements and debt service on our repurchase agreements and other debt payable. If our cash available for distribution is less than our taxable income, we could be required to sell assets or raise capital to make cash distributions or we may make a portion of the required distribution in the form of a taxable stock distribution or distribution of debt securities.
We make distributions based on a number of factors, including an estimate of taxable earnings per common share. Dividends distributed and taxable and GAAP earnings will typically differ due to items such as fair value adjustments, differences in premium amortization and discount accretion, other differences in method of accounting, non-deductible general and administrative expenses, taxable income arising from certain modifications of debt instruments and investments held in TRSs.
113
Our quarterly dividend per share may be substantially different than our quarterly taxable earnings and GAAP earnings per share.
We will continue to monitor market conditions and the potential impact the ongoing volatility and uncertainty may have on our business. Our board of directors will continue to evaluate the payment of dividends as market conditions evolve, and no definitive determination has been made at this time. While the terms and timing of the approval and declaration of cash dividends, if any, on shares of our capital stock is at the sole discretion of our board of directors and we cannot predict how market conditions may evolve, we intend to distribute to our stockholders an amount equal to at least 90% of our REIT taxable income determined before applying the deduction for dividends paid and by excluding net capital gains consistent with our intention to maintain our qualification as a REIT under the Code.
Cash Flows
The following table summarizes changes to our cash, cash equivalents, and restricted cash for the periods presented:
| For the Year Ended December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | Change | |||||||||
| Beginning of period — cash, cash equivalents, and restricted cash | $ | 1,080,473 | $ | 690,934 | $ | 389,539 | |||||
| Net cash provided by (used in) operating activities | 2,883,872 | 1,873,706 | 1,010,166 | ||||||||
| Net cash provided by (used in) investing activities | 2,306,253 | 8,627,678 | (6,321,425) | ||||||||
| Net cash provided by (used in) financing activities | (4,742,156) | (10,111,845) | 5,369,689 | ||||||||
| Net increase (decrease) in cash, cash equivalents, and restricted cash | 447,969 | 389,539 | 58,430 | ||||||||
| End of period — cash, cash equivalents, and restricted cash | $ | 1,528,442 | $ | 1,080,473 | $ | 447,969 |
Operating Activities
Net cash provided by operating activities increased approximately $1.0 billion for the year ended December 31, 2021 compared to 2020. Operating cash inflows for the year ended December 31, 2021 primarily consisted of proceeds from sales and principal repayments of purchased residential mortgage loans, held-for-sale, servicing fees received, net interest income received, and net recoveries of servicer advances receivable. Operating cash outflows primarily consisted of purchases of residential mortgage loans, held-for-sale, loan originations, management fees paid to the Manager, income taxes paid, and subservicing fees paid.
Investing Activities
Cash flows provided by investing activities were $2.3 billion and $8.6 billion for the year ended December 31, 2021 and 2020, respectively. Investing activities primarily consisted of cash paid for SFR properties, the acquisition of businesses, MSRs, real estate securities, and the funding of servicer advance investments, net of principal repayments from servicer advance investments, MSRs, real estate securities and loans as well as proceeds from the sale of real estate securities, loans and REO, and derivative cash flows.
Financing Activities
Cash flows used in financing activities were approximately $4.7 billion and $10.1 billion for the year ended December 31, 2021 and 2020, respectively. Financing activities consisted primarily of borrowings net of repayments under debt obligations, margin deposits net of returns, equity offerings, capital contributions net of distributions from noncontrolling interests in the equity of consolidated subsidiaries, and payment of dividends.
INTEREST RATE, CREDIT AND SPREAD RISK
We are subject to interest rate, credit and spread risk with respect to our investments. These risks are further described in “Quantitative and Qualitative Disclosures About Market Risk.”
114
OFF-BALANCE SHEET ARRANGEMENTS
We have material off-balance sheet arrangements related to our non-consolidated securitizations of residential mortgage loans treated as sales in which we retained certain interests. We believe that these off-balance sheet structures presented the most efficient and least expensive form of financing for these assets at the time they were entered, and represented the most common market-accepted method for financing such assets. Our exposure to credit losses related to these non-recourse, off-balance sheet financings is limited to $0.9 billion. As of December 31, 2021, there was $10.8 billion in total outstanding unpaid principal balance of residential mortgage loans underlying such securitization trusts that represent off-balance sheet financings.
As of December 31, 2021, we did not have any other commitments or obligations, including contingent obligations, arising from arrangements with unconsolidated entities or persons that have or are reasonably likely to have a material current or future effect on our financial condition, changes in financial condition, revenues or expenses, results of operations, liquidity, cash requirements or capital resources.
CONTRACTUAL OBLIGATIONS
As of December 31, 2021, we had the following material contractual obligations:
| Contract | Terms | |
|---|---|---|
| Debt Obligations | ||
| Secured Financing Agreements | Described under Note 13 to our Consolidated Financial Statements. | |
| Secured Notes and Bonds Payable | Described under Note 13 to our Consolidated Financial Statements. | |
| Unsecured Senior Notes | Described under Note 13 to our Consolidated Financial Statements. | |
| Other Contractual Obligations | ||
| Lease Liability | Described under Note 17 to our Consolidated Financial Statements. | |
| Management Agreement | For its services, our Manager is entitled to management fees, incentive fees, and reimbursement for certain expenses, as defined in, and in accordance with the terms of, the Management Agreement. Such terms are described in Note 18 to our Consolidated Financial Statements. | |
| Interest Rate Swaps | Described under Note 12 to our Consolidated Financial Statements. |
See Notes 17 and 20 to our Consolidated Financial Statements for information regarding commitments and material contracts entered into subsequent to December 31, 2021, if any. As described in Note 17, we have committed to purchase certain future servicer advances. The actual amount of future advances is subject to significant uncertainty. However, we currently expect that net recoveries of servicer advances will exceed net fundings for the foreseeable future. This expectation is based on judgments, estimates and assumptions, all of which are subject to significant uncertainty as further described in “—Critical Accounting Policies and Use of Estimates—Servicer Advance Investments.” In addition, the Consumer Loan Companies have invested in loans with an aggregate of $244.1 million of unfunded and available revolving credit privileges as of December 31, 2021. However, under the terms of these loans, requests for draws may be denied and unfunded availability may be terminated at management’s discretion. Lastly, Genesis had commitments to fund up to $539.4 million of additional advances on existing mortgage loans as of December 31, 2021. These commitments are generally subject to loan agreements with covenants regarding the financial performance of the customer and other terms regarding advances that must be met before Genesis funds the commitment.
INFLATION
Virtually all of our assets and liabilities are financial in nature. As a result, interest rates and other factors affect our performance more so than inflation, although inflation rates can often have a meaningful influence over the direction of interest rates. Furthermore, our financial statements are prepared in accordance with GAAP and our distributions are determined by our board of directors primarily based on our taxable income, and, in each case, our activities and balance sheet are measured with reference to historical cost and/or fair market value without considering inflation. See “Quantitative and Qualitative Disclosures About Market Risk—Interest Rate Risk.”
115