Quarterly report pursuant to Section 13 or 15(d)

INVESTMENTS IN CONSUMER LOANS EQUITY METHOD INVESTEES (Tables)

v2.4.0.8
INVESTMENTS IN CONSUMER LOANS EQUITY METHOD INVESTEES (Tables)
9 Months Ended
Sep. 30, 2014
Investments In Consumer Loans Equity Method Investees  
Schedule of investments in consumer loan equity method investees
The following tables summarize the investment in the Consumer Loan Companies held by New Residential:
 
 
September 30, 2014
 
December 31, 2013
Consumer loan assets
 
$
2,192,487

 
$
2,572,577

Other assets
 
163,824

 
192,830

Debt(A)
 
(1,458,277
)
 
(2,010,433
)
Other liabilities
 
(17,904
)
 
(32,712
)
Equity
 
$
880,130

 
$
722,262

New Residential's investment
 
$
264,039

 
$
215,062

New Residential's ownership
 
30.0
%
 
30.0
%
 
(A)
Represents the Class A asset-backed notes with a face amount of $1.1 billion, an interest rate of 3.75% and a maturity of April 2021 and the Class B asset-backed notes with a face amount of $0.3 billion, an interest rate of 4.0% and a maturity of December 2024. Substantially all of the net cash flow generated by the Consumer Loan Companies was required to be used to pay down the Class A notes. In June 2014, the balance of the outstanding Class A notes was reduced to 50% of the outstanding UPB of the performing consumer loans and the managing member was reimbursed by the Consumer Loan Companies for accumulated expenses. Prospectively, 70% of the net cash flow generated is required to be used to pay down the Class A notes, and the equity holders of the Consumer Loan Companies and holders of the Class B notes will each be entitled to receive 15% of the net cash flow of the Consumer Loan Companies on a periodic basis. See Note 18 for recent activities related to the debt at the Consumer Loan Companies.
  
 
 
Three Months Ended September 30,

Nine Months Ended September 30,
 
 
2014

2013

2014

2013
Interest income
 
$
129,551

 
$
157,692

 
$
407,995

 
$
325,822

Interest expense
 
(17,685
)
 
(22,420
)
 
(57,986
)
 
(47,010
)
Provision for finance receivable
    losses
 
(20,494
)
 
(30,568
)
 
(82,313
)
 
(31,122
)
Other expenses, net
 
(17,925
)
 
(24,272
)
 
(57,656
)
 
(46,713
)
Change in fair value of debt
 
1,522

 

 
(14,810
)
 

Net income
 
$
74,969

 
$
80,432

 
$
195,230

 
$
200,977

New Residential's equity in net
    income
 
$
22,490

 
$
24,129

 
$
60,185

 
$
60,293

New Residential's ownership
 
30.0
%
 
30.0
%
 
30.0
%
 
30.0
%
Schedule of consumer loan investments made through equity method investees
The following is a summary of New Residential’s consumer loan investments made through equity method investees:
 
Unpaid Principal Balance

Interest in  Consumer Loan Companies

Carrying Value(B)

Weighted Average Coupon(C)

Weighted Average Yield

Weighted Average Expected Life (Years)(D)
September 30, 2014
$
2,827,355

(A)
30.0
%
 
$
2,192,487

 
18.2
%
 
16.9
%
 
3.5
December 31, 2013
$
3,298,769

 
30.0
%
 
$
2,572,577

 
18.3
%
 
15.9
%
 
3.2

(A)
Represents the August 31, 2014 balance.
(B)
Represents the carrying value of the consumer loans held by the Consumer Loan Companies.
(C)
Substantially all of the cash flows received on the loans is required to be used to make payments on the notes described above.
(D)
Weighted Average Life represents the weighted average expected timing of the receipt of expected cash flows for this investment.
Schedule of change in investments in consumer loan equity method investees
New Residential’s investments in consumer loans, equity method investees changed during the nine months ended September 30, 2014 as follows:
 
 
For the Nine Months Ended September 30, 2014
Balance at December 31, 2013
 
$
215,062

Contributions to equity method investees
 

Distributions of earnings from equity method investees(A)
 
(11,208
)
Distributions of capital from equity method investees
 

Earnings from investments in consumer loan equity method investees
 
60,185

Balance at September 30, 2014
 
$
264,039


(A)
During the nine months ended September 30, 2014, the Consumer Loan Companies distributed $10.6 million in cash to, and made $0.6 million in tax withholding payments on behalf of, New Residential. The tax withholding payments were considered a non-cash distribution.