Attached files
file | filename |
---|---|
8-K - FORM 8-K - Nationstar Mortgage Holdings Inc. | d397469d8k.htm |
Exhibit 99.1
FOR IMMEDIATE RELEASE
Contact: Marshall Murphy
(469) 549-3005
NATIONSTAR MORTGAGE ANNOUNCES SECOND QUARTER 2012 FINANCIAL RESULTS
| Solid quarter of earnings accompanied by successful execution on larger strategic initiatives |
| Delivered net income of $36.3 million, or $0.41 per share, on 24% increase in revenues over Q1 12 |
| Closed on four bulk portfolio acquisitions totaling $93.3 billion, including Aurora |
| Servicing portfolio grew 87% over Q1 12 to $193 billion |
| Record originations volume of $1.8 billion, up 52% over Q1 12 |
Lewisville, TX (August 14, 2012) Nationstar Mortgage Holdings Inc. (NYSE:NSM) (Nationstar), a leading residential mortgage loan servicer, today reported net income of $36.3 million, or $0.41 per share, for the second quarter 2012 compared to $50.2 million, or $0.67 per share, in the first quarter 2012 and $1.7 million in the second quarter of 2011.
Pro-forma Q2 12 EPS of $0.44 was comparable to the prior quarters pro-forma result of $0.44, after normalizing Q1 12 for tax rate and share count and Q2 12 for Aurora ramp-up expenses. Further details of pro-forma EPS are included in a table later in this release.
On a Non-GAAP basis, adjusted EBITDA (AEBITDA) for operating segments grew 31% to $101.2, or $1.13 per share, for the quarter versus $77.2 million, or $1.04 per share, in the first quarter 2012. Pro-forma Q2 12 AEBITDA per share for operating segments of $1.18 was up 37% over the prior quarter pro-forma AEBITDA per share of $0.86, after normalizing Q1 12 for share count and Q2 12 for Aurora ramp-up expenses. Further details of AEBITDA are included in a table later in this release.
Nationstars revenue grew 24% to $200.0 million for the quarter from $161.7 million in the prior quarter and was up 143% from $82.2 million in the second quarter of 2011. Pre-tax income from operating segments for the quarter decreased by 8% to $56.4 million, or $0.63 per share, down from $61.4 million, or $0.82 per share, in the second quarter of 2012 and up 729% from $6.8 million in the first quarter of 2011.
Nationstars servicing portfolio, as measured by unpaid principal balance (UPB), increased significantly to $193 billion at quarters end from $103 billion at the end of the prior quarter. This increase is related to the acquisition of the Aurora, Metlife and Bank of America portfolios. UPB was up more than 192% over the second quarter 2011 balance of $66 billion.
We continued to build upon our success from the first quarter and delivered another solid quarter of operating and financial results. Our ability to identify and acquire accretive portfolios demonstrates that we have the right strategy and business model to capitalize on the realignment of the $10 trillion mortgage industry, said Jay Bray, Chief Executive Officer of Nationstar. In the quarter, we executed on key strategic initiatives that we expect will deliver long-term value to customers and shareholders. These initiatives include the acquisition of the Aurora servicing portfolio, the launch of the preferred lender program with KB Home, and being named the stalking horse bidder for the ResCap portfolio.
Our primary focus remains on improving asset performance in our portfolio by reducing delinquencies and defaults, said Mr. Bray. As we continue to grow the platform through strategic portfolio acquisitions, we remain committed to providing best-in-class service to our customers, recapturing value for mortgage credit owners, and creating value for our shareholders.
Chief Financial Officer David Hisey said, We had a strong quarter of financial results driven by the expansion of our servicing portfolio and record origination volume. On a comparative basis, our earnings were equal quarter-over-quarter, demonstrating our continued progress. We have multiple levers in place to support our continued growth in a capital-light manner. We believe we have the team, model, process and infrastructure necessary to capitalize on the growth opportunities in front of us.
Business Segments
Servicing
Mortgage servicing fee income, before fair value adjustments, increased 25% to $109.2 million in second quarter 2012 compared to $87.5 million in the prior quarter. Total mortgage servicing fee income of $91.9 million was flat quarter-over-quarter primarily due to a fair value adjustment to mortgage servicing rights in the current quarter. In the current quarter, the servicing segment pre-tax loss was $4.7 million, versus $19.6 million of pre-tax income in the prior quarter and $3.4 million in the year-ago quarter.
The servicing segment net loss was due to a $20.9 million decrease in the fair value of mortgage servicing rights, an increase of $5.0 million of interest expense resulting from the April bond issuance, and $4.1 million of ramp expenses associated with the Aurora acquisition.
The fair value of mortgage servicing rights decreased in the current quarter by $20.9 million, or $0.23 per share, versus an increase in value of $0.5 million, or $0.01 per share, in the prior quarter. The $20.9 million decrease in fair value in the current quarter is comprised of an $11.1 million, or $0.12 per share pre-tax, mark-to-market decrease, and a $9.8 million, or $0.11 per share pre-tax, decrease in fair value primarily due to portfolio run-off.
Segment AEBITDA increased by 7% in the current quarter to $37.4 million compared to $34.9 million in the first quarter 2012 and was up 60% from $23.4 million in the second quarter of 2011. AEBITDA was higher than both periods due to the expansion of the servicing portfolio.
Nationstars average boarded portfolio UPB for the period was $115 billion which was an increase over the prior quarter average of $101 billion. The Nationstars 60-day delinquency rate fell by 30 basis points to 11.7% of UPB, helping Nationstar decrease the cost of servicing the portfolio and earn loss-mitigation or performance fees under some service contracts.
Origination
Origination revenue was up 53% compared to the previous quarter, and 304% year-over-year, to $108.1 million for the quarter. This was predominately due to record origination volume - up 52% over the previous quarter to $1.8 billion and widening spreads between the primary and secondary markets. The origination business allows Nationstar to profitably create servicing assets and extend the life of servicing cash flows. The origination business also helps customers by providing refinance opportunities, while providing loan investors with loss mitigation tools. Nationstars recapture rate in the second quarter was 43%, marking six straight quarters of increases. Expenses were higher in the quarter due to increased staffing and origination expenses related to the higher volume of loan originations.
As a result of the favorable origination environment, pre-tax operating income for the segment was $61.1 million, versus $41.8 million in the prior quarter and $3.4 million in the year-ago quarter. Segment AEBITDA was up 50% over the previous quarter and nearly 1384% year-over-year to $63.8 million.
2
Aurora Acquisition
In June, Nationstar closed on the acquisition of the over $63 billion Aurora servicing portfolio, which was previously announced in March. The transaction demonstrates the power of Nationstars platform that includes a strong capital position, the ability to service agency and non-agency loans, and strong relationships with the GSEs.
The Aurora portfolio presents the opportunity for Nationstar to increase capacity, improve loan performance and drive originations volume through recapture, further enhancing its economic value.
Agreement with ResCap
On May 14, Nationstar signed a definitive agreement to acquire certain residential mortgage servicing assets and other assets from Residential Capital, LLC and related entities (ResCap) in connection with ResCaps proposed asset sale under the U.S. Bankruptcy Code. Nationstar expects to acquire $371 billion in primary mortgage servicing rights and subservicing contracts as measured by UPB.
On June 19, Nationstar was named the stalking horse bid by the bankruptcy court, and in connection with being named the stalking horse bidder, Nationstar and ResCap amended and restated the definitive purchase agreement as of June 28. Upon closing, expected to occur in January 2013, subject to the auction process, court and other regulatory approvals, the acquisition would result in an estimated pro-forma UPB of $550 billion.
While the acquisition of the ResCap portfolio will be one of our primary objectives for the second half of 2012, we will continue to explore and pursue other accretive portfolio acquisitions from our $300 billion plus pipeline, said Mr. Bray.
Detailed information on the assets being acquired and the Section 363 asset sale process are included in Nationstars 8-K filings which are available at http://investors.nationstarholdings.com. Information on, or accessible through, our website is not part of this release.
Adjusted EBITDA (AEBITDA)
This disclaimer applies to every usage of Adjusted EBITDA or AEBITDA in this presentation. Adjusted EBITDA is a key performance metric used by management in evaluating the performance of our segments. Adjusted EBITDA represents our Operating Segments income (loss), and excludes income and expenses that relate to the financing of our senior notes, depreciable (or amortizable) asset base of the business, income taxes (if any), exit costs from our restructuring and certain non-cash items. Adjusted EBITDA also excludes results from our legacy asset portfolio and certain securitization trusts that were consolidated upon adoption of the accounting guidance eliminating the concept of a qualifying special purpose entity (QSPE).
Pro-forma Earnings per Share (Pro-forma EPS)
This disclaimer applies to every usage of pro-forma EPS in this presentation. Pro-forma EPS is a metric that is used by management to exclude certain non-recurring items in an attempt to provide a better earnings per share comparison to prior periods. Pro-forma Q2 12 EPS excludes certain expenses incurred in advance of the closing of the Aurora transaction. These expenses include the advance hiring of servicing staff, recruiting expenses and travel and licensing expenses. Pro-forma Q1 12 EPS normalizes Q1 12 EPS for a full quarter of taxes and share count.
Pro-forma AEBITDA per Share
This disclaimer applies to every usage of pro-forma AEBITDA per share in this presentation. Pro-forma AEBITDA per share is a metric that is used by management to exclude certain non-recurring items in an attempt to provide a better AEBITDA per share comparison to prior periods. Pro-forma Q2 12 AEBITDA per share excludes certain expenses incurred in advance of the closing of the Aurora transaction. These expenses include the advance hiring of servicing staff, recruiting expenses and travel and licensing expenses. Pro-forma Q1 12 AEBITDA per share normalizes Q1 12 EPS for a full quarter of share count.
3
Conference Call Webcast and Investor Presentation
Chief Executive Officer, Jay Bray, and Chief Financial Officer, David Hisey, will host a conference call for investors and analysts to discuss Nationstars second quarter results and other general business matters at 10:00 a.m. (ET) on Tuesday, August 14, 2012. To listen to the event live or in an archive which will be available for 14 days, visit Nationstars website at http://investors.nationstarholdings.com. The conference call will also be accessible by dialing 800-901-5241, or 617-786-2963 internationally. Please use the participant passcode 17854611 to access the live conference call. An investor presentation will also be available at http://investors.nationstarholdings.com.
4
Financial Tables
NATIONSTAR MORTGAGE HOLDINGS INC. AND SUBSIDIARIES
UNAUDITED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME
(dollars and shares in thousands, except per share data)
Three months ended | ||||||||||||
June 30, 2012 | March 31, 2012 | June 30, 2011 | ||||||||||
Revenues |
||||||||||||
Servicing fee income |
$ | 86,092 | $ | 83,950 | $ | 51,236 | ||||||
Other fee income |
11,610 | 7,253 | 8,141 | |||||||||
|
|
|
|
|
|
|||||||
Total fee income |
97,702 | 91,203 | 59,377 | |||||||||
Gain on mortgage loans held for sale |
102,345 | 70,512 | 22,822 | |||||||||
|
|
|
|
|
|
|||||||
Total revenues |
200,047 | 161,715 | 82,199 | |||||||||
Total expenses and impairments |
130,372 | 96,577 | 68,402 | |||||||||
Other income (expense) |
||||||||||||
Interest income |
15,650 | 13,441 | 16,727 | |||||||||
Interest expense |
(35,913 | ) | (24,980 | ) | (25,185 | ) | ||||||
Loss on interest rate swaps and caps |
(357 | ) | (268 | ) | | |||||||
Fair value changes in ABS securitizations |
| | (3,613 | ) | ||||||||
|
|
|
|
|
|
|||||||
Total other income (expense) |
(20,620 | ) | (11,807 | ) | (12,071 | ) | ||||||
Income before taxes |
49,055 | 53,331 | 1,726 | |||||||||
Income tax expense |
12,780 | 3,145 | | |||||||||
|
|
|
|
|
|
|||||||
Net income |
36,275 | 50,186 | 1,726 | |||||||||
Other comprehensive income, net of tax |
||||||||||||
Change in value of designated cash flow hedge |
(423 | ) | | (1,210 | ) | |||||||
|
|
|
|
|
|
|||||||
Comprehensive income |
$ | 35,852 | $ | 50,186 | $ | 516 | ||||||
|
|
|
|
|
|
|||||||
Earnings per share: |
||||||||||||
Basic earnings per share |
$ | 0.41 | $ | 0.67 | $ | 0.02 | ||||||
|
|
|
|
|
|
|||||||
Diluted earnings per share |
$ | 0.41 | $ | 0.67 | $ | 0.02 | ||||||
|
|
|
|
|
|
|||||||
Weighted average shares: |
||||||||||||
Basic |
88,500 | 74,388 | 70,000 | |||||||||
Dilutive effect of stock awards |
1,028 | 173 | | |||||||||
|
|
|
|
|
|
|||||||
Diluted |
89,528 | 74,561 | 70,000 | |||||||||
|
|
|
|
|
|
|||||||
Dividends declared per share |
$ | | $ | | $ | | ||||||
|
|
|
|
|
|
5
NATIONSTAR MORTGAGE HOLDINGS INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(dollars in thousands)
June 30, 2012 |
March 31, 2012 |
June 30, 2011 |
||||||||||
(unaudited) | (unaudited) | (unaudited) | ||||||||||
Assets |
||||||||||||
Cash and cash equivalents |
$ | 15,892 | $ | 355,994 | $ | 2,532 | ||||||
Restricted cash |
119,512 | 108,854 | 84,331 | |||||||||
Accounts receivable |
2,487,991 | 521,615 | 468,072 | |||||||||
Mortgage loans held for sale |
837,906 | 378,561 | 262,597 | |||||||||
Mortgage loans held for investment, subject to nonrecourse debt - Legacy Assets |
238,173 | 241,239 | 255,463 | |||||||||
Mortgage loans held for investment, subject to ABS nonrecourse debt |
| | 490,588 | |||||||||
Reverse mortgage interests |
310,074 | 148,365 | | |||||||||
Receivables from affiliates |
13,083 | 13,148 | 7,351 | |||||||||
Mortgage servicing rights fair value |
596,462 | 266,169 | 151,557 | |||||||||
Mortgage servicing rights amortized cost |
8,357 | | | |||||||||
Property and equipment, net |
39,090 | 25,106 | 15,667 | |||||||||
Real estate owned (REO), net |
3,429 | 5,720 | 17,249 | |||||||||
Other assets |
226,261 | 113,991 | 35,335 | |||||||||
|
|
|
|
|
|
|||||||
Total assets |
$ | 4,896,230 | $ | 2,178,762 | $ | 1,790,742 | ||||||
|
|
|
|
|
|
|||||||
Liabilities and equity |
||||||||||||
Notes payable |
$ | 2,412,364 | $ | 767,754 | $ | 604,770 | ||||||
Unsecured senior notes |
555,938 | 280,568 | 244,759 | |||||||||
Payables and accrued liabilities |
639,839 | 241,317 | 78,764 | |||||||||
Derivative financial instruments |
18,911 | 7,240 | 8,214 | |||||||||
Derivative financial instruments, subject to ABS nonrecourse debt |
| | 14,151 | |||||||||
Mortgage servicing liabilities amortized cost |
81,979 | 17,102 | | |||||||||
Nonrecourse debt - Legacy Assets |
106,271 | 109,794 | 126,026 | |||||||||
ABS nonrecourse debt (at fair value) |
| | 447,845 | |||||||||
Excess spread financing (at fair value) |
266,693 | 47,324 | | |||||||||
Participating interest financing |
181,114 | 114,322 | | |||||||||
|
|
|
|
|
|
|||||||
Total liabilities |
4,263,109 | 1,585,421 | 1,524,529 | |||||||||
|
|
|
|
|
|
|||||||
Total equity |
633,121 | 593,341 | 266,213 | |||||||||
|
|
|
|
|
|
|||||||
Total liabilities and equity |
$ | 4,896,230 | $ | 2,178,762 | $ | 1,790,742 | ||||||
|
|
|
|
|
|
6
SERVICING FEE INCOME DETAIL
(dollars in thousands)
Three months ended | ||||||||||||
June 30, 2012 | March 31, 2012 | June 30, 2011 | ||||||||||
(unaudited) | (unaudited) | (unaudited) | ||||||||||
Total servicing fee income before MSR fair value adjustments |
$ | 109,222 | $ | 87,524 | $ | 60,603 | ||||||
Fair value adjustments on excess spread financing |
(2,412 | ) | (4,852 | ) | | |||||||
Reverse mortgage servicing liability accretion |
(9 | ) | 633 | | ||||||||
MSR changes in fair value: |
||||||||||||
Due to changes in valuation inputs or assumptions |
(11,054 | ) | 9,368 | (3,746 | ) | |||||||
Other changes in fair value |
(9,821 | ) | (8,873 | ) | (4,192 | ) | ||||||
|
|
|
|
|
|
|||||||
Servicing fee income |
85,926 | 83,800 | 52,665 | |||||||||
|
|
|
|
|
|
|||||||
Other fee income |
5,969 | 7,302 | 3,466 | |||||||||
|
|
|
|
|
|
|||||||
Total servicing fee income |
$ | 91,895 | $ | 91,102 | $ | 56,131 | ||||||
|
|
|
|
|
|
PRO-FORMA EARNINGS PER SHARE RECONCILIATION
(dollars in thousands)
Three months ended | ||||||||
June 30, 2012 | March 31, 2012 | |||||||
(unaudited) | (unaudited) | |||||||
Net Income |
$ | 36,275 | $ | 50,186 | ||||
Income taxes |
12,780 | 3,145 | ||||||
|
|
|
|
|||||
Income before taxes |
49,055 | 53,331 | ||||||
Aurora ramp expenses |
4,136 | | ||||||
|
|
|
|
|||||
Pro-forma pre-tax income |
53,191 | 53,331 | ||||||
Income taxes (using estimated Q2 12 tax rate) |
(13,856 | ) | (13,893 | ) | ||||
|
|
|
|
|||||
Pro-forma Income |
$ | 39,335 | $ | 39,438 | ||||
|
|
|
|
|||||
Average shares outstanding (using Q2 12 share count) |
89,528 | 89,528 | ||||||
|
|
|
|
|||||
Pro-forma EPS |
$ | 0.44 | $ | 0.44 | ||||
|
|
|
|
PRO-FORMA OPERATING AEBITDA PER SHARE RECONCILIATION
(dollars in thousands)
Three months ended | ||||||||
June 30, 2012 | March 31, 2012 | |||||||
(unaudited) | (unaudited) | |||||||
AEBITDA |
$ | 101,201 | $ | 77,243 | ||||
Aurora ramp expenses |
4,136 | | ||||||
|
|
|
|
|||||
Pro-forma AEBITDA |
$ | 105,377 | $ | 77,243 | ||||
|
|
|
|
|||||
Average shares outstanding (using Q2 12 share count) |
89,528 | 89,528 | ||||||
|
|
|
|
|||||
Pro-forma AEBITDA per share |
$ | 1.18 | $ | 0.86 | ||||
|
|
|
|
7
AEBITDA RECONCILIATION
(dollars in thousands)
Three months ended | ||||||||||||
June 30, 2012 | March 31, 2012 | June 30, 2011 | ||||||||||
Net Income/(Loss) from Operating Segments to Adjusted EBITDA Reconciliation |
||||||||||||
Net income |
$ | 36,275 | $ | 50,186 | $ | 1,726 | ||||||
Plus: |
||||||||||||
Net (income)/loss from Legacy Portfolio and Other |
7,373 | 8,047 | 5,098 | |||||||||
Income tax expense |
12,780 | 3,145 | | |||||||||
|
|
|
|
|
|
|||||||
Net income/(loss) from Operating Segments |
56,428 | 61,378 | 6,824 | |||||||||
Adjust for: |
||||||||||||
Interest expense from unsecured senior notes |
13,516 | 8,542 | 7,531 | |||||||||
Depreciation and amortization |
1,758 | 1,242 | 694 | |||||||||
Change in fair value of mortgage servicing rights |
20,875 | (495 | ) | 7,938 | ||||||||
Amortization of mortgage servicing liabilities |
9 | (633 | ) | | ||||||||
Restructuring charges |
| | | |||||||||
Share-based compensation |
6,353 | 2,395 | 5,238 | |||||||||
Fair value changes on excess spread financing |
2,412 | 4,852 | | |||||||||
Fair value changes in derivatives |
(150 | ) | (38 | ) | | |||||||
Ineffective portion of cash flow hedge |
| | (513 | ) | ||||||||
|
|
|
|
|
|
|||||||
Adjusted EBITDA |
$ | 101,201 | $ | 77,243 | $ | 27,712 | ||||||
|
|
|
|
|
|
|||||||
Adjusted EBITDA per share |
$ | 1.13 | $ | 1.04 | $ | 0.40 | ||||||
|
|
|
|
|
|
|||||||
Earnings per share |
$ | 0.41 | $ | 0.67 | $ | 0.02 | ||||||
|
|
|
|
|
|
SEGMENT AEBITDA RECONCILIATION
(dollars in thousands)
FOR QUARTER ENDED JUNE 30, 2012
Servicing | Origination | Operating | Legacy | Total | ||||||||||||||||
Adjusted EBITDA to Net Income/(Loss) Reconciliation |
||||||||||||||||||||
Adjusted EBITDA |
$ | 37,378 | $ | 63,823 | $ | 101,201 | $ | (7,488 | ) | $ | 93,713 | |||||||||
Interest expense on corporate notes |
(13,516 | ) | | (13,516 | ) | | (13,516 | ) | ||||||||||||
MSR valuation adjustment |
(20,875 | ) | | (20,875 | ) | | (20,875 | ) | ||||||||||||
Excess spread adjustment |
(2,412 | ) | | (2,412 | ) | | (2,412 | ) | ||||||||||||
Amortization of mortgage servicing obligations |
(9 | ) | | (9 | ) | | (9 | ) | ||||||||||||
Depreciation & amortization |
(1,238 | ) | (520 | ) | (1,758 | ) | (96 | ) | (1,854 | ) | ||||||||||
Stock-based compensation |
(4,147 | ) | (2,206 | ) | (6,353 | ) | 718 | (5,635 | ) | |||||||||||
Fair value adjustment for derivatives |
150 | | 150 | (507 | ) | (357 | ) | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Pre-Tax Income |
(4,669 | ) | 61,097 | 56,428 | (7,373 | ) | 49,055 | |||||||||||||
Income Tax |
| | | | (12,780 | ) | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net Income |
| | | | $ | 36,275 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Average shares outstanding |
89,528 | 89,528 | 89,528 | 89,528 | 89,528 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Earnings per share |
$ | 0.41 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Pre-Tax Income per share |
$ | (0.05 | ) | $ | 0.68 | $ | 0.63 | $ | (0.08 | ) | $ | 0.55 | ||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
AEBITDA per share |
$ | 0.42 | $ | 0.71 | $ | 1.13 | $ | (0.08 | ) | $ | 1.05 | |||||||||
|
|
|
|
|
|
|
|
|
|
8
FOR QUARTER ENDED MARCH 31, 2012
Servicing | Origination | Operating | Legacy | Total | ||||||||||||||||
Adjusted EBITDA to Net Income/(Loss) Reconciliation |
||||||||||||||||||||
Adjusted EBITDA |
$ | 34,850 | $ | 42,393 | $ | 77,243 | $ | (7,453 | ) | $ | 69,790 | |||||||||
Interest expense on corporate notes |
(8,542 | ) | | (8,542 | ) | | (8,542 | ) | ||||||||||||
MSR valuation adjustment |
495 | | 495 | | 495 | |||||||||||||||
Excess spread adjustment |
(4,852 | ) | | (4,852 | ) | | (4,852 | ) | ||||||||||||
Amortization of mortgage servicing obligations |
633 | | 633 | | 633 | |||||||||||||||
Depreciation & amortization |
(860 | ) | (382 | ) | (1,242 | ) | (288 | ) | (1,530 | ) | ||||||||||
Stock-based compensation |
(2,155 | ) | (240 | ) | (2,395 | ) | | (2,395 | ) | |||||||||||
Fair value adjustment for derivatives |
38 | | 38 | (306 | ) | (268 | ) | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Pre-Tax Income |
19,607 | 41,771 | 61,378 | (8,047 | ) | 53,331 | ||||||||||||||
Income Tax |
| | | | (3,145 | ) | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net Income |
| | | | $ | 50,186 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Average shares outstanding |
74,561 | 74,561 | 74,561 | 74,561 | 74,561 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Earnings per share |
$ | 0.67 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Pre-Tax Income per share |
$ | 0.26 | $ | 0.56 | $ | 0.82 | $ | (0.11 | ) | $ | 0.71 | |||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
AEBITDA per share |
$ | 0.47 | $ | 0.57 | $ | 1.04 | $ | (0.10 | ) | $ | 0.94 | |||||||||
|
|
|
|
|
|
|
|
|
|
FOR QUARTER ENDED JUNE 30, 2011
Servicing | Origination | Operating | Legacy | Total | ||||||||||||||||
Adjusted EBITDA to Net Income/(Loss) Reconciliation |
||||||||||||||||||||
Adjusted EBITDA |
$ | 23,381 | $ | 4,331 | $ | 27,712 | $ | (4,958 | ) | $ | 22,754 | |||||||||
Interest expense on corporate notes |
(7,466 | ) | (65 | ) | (7,531 | ) | | (7,531 | ) | |||||||||||
MSR valuation adjustment |
(7,938 | ) | | (7,938 | ) | | (7,938 | ) | ||||||||||||
Excess spread adjustment |
| | | | | |||||||||||||||
Amortization of mortgage servicing obligations |
| | | | | |||||||||||||||
Depreciation & amortization |
(396 | ) | (298 | ) | (694 | ) | (115 | ) | (809 | ) | ||||||||||
Stock-based compensation |
(4,695 | ) | (543 | ) | (5,238 | ) | (25 | ) | (5,263 | ) | ||||||||||
Fair value adjustment for derivatives |
513 | | 513 | | 513 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Pre-Tax Income |
3,399 | 3,425 | 6,824 | (5,098 | ) | 1,726 | ||||||||||||||
Income Tax |
| | | | | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net Income |
| | | | $ | 1,726 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Average shares outstanding |
70,000 | 70,000 | 70,000 | 70,000 | 70,000 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Earnings per share |
$ | 0.02 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Pre-Tax Income per share |
$ | 0.05 | $ | 0.05 | $ | 0.10 | $ | (0.07 | ) | $ | 0.02 | |||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
AEBITDA per share |
$ | 0.33 | $ | 0.06 | $ | 0.40 | $ | (0.07 | ) | $ | 0.33 | |||||||||
|
|
|
|
|
|
|
|
|
|
9
About Nationstar Mortgage Holdings Inc.
Based in Lewisville, Texas, Nationstar currently services over one million residential mortgages totaling $193 billion in unpaid principal balance. In addition, Nationstar operates an integrated loan origination platform, enabling Nationstar to mitigate servicing portfolio run-off and improve credit performance for loan investors. Nationstar currently employs approximately 4,000 people, entirely based in the United States.
Forward Looking Statements
Any statements in this release that are not historical or current facts are forward-looking statements. Forward-looking statements include, without limitation, statements concerning plans, objectives, goals, projections, strategies, future events or performance, and underlying assumptions and other statements, which are not statements of historical facts. Forward-looking statements convey Nationstars current expectations or forecasts of future events. When used in this release, the words anticipate, appears, believe, foresee, intend, should, expect, estimate, target, project, plan, may, could, will, are likely and similar expressions are intended to identify forward-looking statements. These statements involve predictions of our future financial condition, performance, plans and strategies, and are thus dependent on a number of factors including, without limitation, assumptions and data that may be imprecise or incorrect. Specific factors that may impact performance or other predictions of future actions have, in many but not all cases, been identified in connection with specific forward-looking statements. Forward-looking statements involve known and unknown risks, uncertainties and other factors that may cause Nationstars actual results, performance or achievements to be materially different from any future results, performances or achievements expressed or implied by the forward-looking statements. Certain of these risks and uncertainties are described in the Risk Factors section of Nationstar Mortgage LLCs Annual Report on Form 10-K for the year ended December 31, 2011, and other required reports, as filed with the SEC, which are available at the SECs website at http://www.sec.gov. We caution you not to place undue reliance on these forward-looking statements that speak only as of the date they were made. Unless required by law, Nationstar undertakes no obligation to publicly update or revise any forward-looking statements to reflect circumstances or events after the date of this release.
# # #
10