NATIONSTAR MORTGAGE HOLDINGS INC.
(Exact name of registrant as specified in its charter)
|
||
Delaware
|
001-35449
|
45-2156869
|
(State of Incorporation)
|
(Commission File Number)
|
(I.R.S. Employer
Identification Number)
|
Item 9.01
|
Financial Statements and Exhibits.
|
Exhibit
Number
|
|
Description
|
|
|
|
99.1
|
|
Schedule A - 2016 Non-GAAP
|
|
|
|
|
|
|
|
|
|
|
|
Nationstar Mortgage Holdings Inc.
|
||
|
|
|
|
|||
Date: August 8, 2016
|
|
|
|
By:
|
|
/s/ Robert D. Stiles
|
|
|
|
|
|
|
Robert D. Stiles
Chief Financial Officer
|
Exhibit
Number
|
|
Description
|
|
|
|
99.1
|
|
Schedule A - 2016 Non-GAAP
|
|
Q1'16
|
|
Q2'16
|
||||||||||||||||||||||||||||||||||||||||
|
Servicing segment
|
|
|
|
|
Servicing segment
|
|
|
|
||||||||||||||||||||||||||||||||||
($ in millions)
|
Q1'16 As Reported
|
|
Q1'16 Adjustment
|
|
Q1'16 As Adjusted
|
|
|
Consolidated As Adjusted
|
|
Q2'16 As Reported
|
|
Q2'16 Adjustment
|
|
Q2'16 As Adjusted
|
|
|
Consolidated As Adjusted
|
||||||||||||||||||||||||||
|
$
|
|
BPS
|
|
$
|
|
$
|
BPS
|
|
|
$
|
|
$
|
|
BPS
|
|
$
|
|
$
|
BPS
|
|
|
$
|
||||||||||||||||||||
Operational
|
$
|
317
|
|
|
32.3
|
|
|
—
|
|
|
$
|
317
|
|
32.3
|
|
|
|
|
|
$
|
333
|
|
|
35.4
|
|
|
$
|
—
|
|
|
$
|
333
|
|
35.4
|
|
|
|
|
|||||
Amortization
|
(65
|
)
|
|
(6.6
|
)
|
|
—
|
|
|
(65
|
)
|
(6.6
|
)
|
|
|
|
|
(78
|
)
|
|
(8.3
|
)
|
|
—
|
|
|
(78
|
)
|
(8.3
|
)
|
|
|
|
||||||||||
Other mark-to-market
|
(253
|
)
|
|
(25.8
|
)
|
|
(9
|
)
|
|
(262
|
)
|
(26.7
|
)
|
|
|
|
|
(221
|
)
|
|
(23.4
|
)
|
|
(10
|
)
|
|
(231
|
)
|
(24.5
|
)
|
|
|
|
||||||||||
Total revenue
|
(1
|
)
|
|
—
|
|
|
(9
|
)
|
|
(10
|
)
|
(1.0
|
)
|
|
|
$
|
255
|
|
|
34
|
|
|
3.7
|
|
|
(10
|
)
|
|
24
|
|
2.6
|
|
|
|
$
|
329
|
|
||||||
Expenses
|
184
|
|
|
18.8
|
|
|
(9
|
)
|
|
176
|
|
17.9
|
|
|
|
412
|
|
|
169
|
|
|
17.8
|
|
|
(10
|
)
|
|
159
|
|
16.8
|
|
|
|
413
|
|
||||||||
Total other income (expense), net
|
(22
|
)
|
|
(2.3
|
)
|
|
—
|
|
|
(22
|
)
|
(2.3
|
)
|
|
|
(58
|
)
|
|
(23
|
)
|
|
(2.5
|
)
|
|
—
|
|
|
(23
|
)
|
(2.5
|
)
|
|
|
(60
|
)
|
||||||||
Loss before taxes (GAAP)
|
(208
|
)
|
|
(21.2
|
)
|
|
—
|
|
|
(208
|
)
|
(21.2
|
)
|
|
|
(215
|
)
|
|
(158
|
)
|
|
(16.7
|
)
|
|
—
|
|
|
(158
|
)
|
(16.7
|
)
|
|
|
(144
|
)
|
||||||||
Income tax benefit
|
|
|
|
|
|
|
|
|
|
|
82
|
|
|
|
|
|
|
|
|
|
|
|
|
53
|
|
||||||||||||||||||
Noncontrolling interest
|
|
|
|
|
|
|
|
|
|
|
(1
|
)
|
|
|
|
|
|
|
|
|
|
|
|
1
|
|
||||||||||||||||||
Net income attributable to
Nationstar
|
|
|
|
|
|
|
|
|
|
|
$
|
(132
|
)
|
|
|
|
|
|
|
|
|
|
|
|
$
|
(92
|
)
|
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
Mark-to-market
|
253
|
|
|
25.8
|
|
|
9
|
|
|
262
|
|
26.7
|
|
|
|
262
|
|
|
221
|
|
|
23.4
|
|
|
10
|
|
|
231
|
|
24.5
|
|
|
|
231
|
|
||||||||
Non-recurring
|
4
|
|
|
0.4
|
|
|
—
|
|
|
4
|
|
0.4
|
|
|
|
6
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
—
|
|
|
|
6
|
|
||||||||
Adjusted pretax income
|
$
|
50
|
|
|
5.0
|
|
|
$
|
9
|
|
|
$
|
59
|
|
5.9
|
|
|
|
53
|
|
|
$
|
63
|
|
|
6.8
|
|
|
$
|
10
|
|
|
$
|
73
|
|
7.8
|
|
|
|
93
|
|
||
Income tax expense
|
|
|
|
|
|
|
|
|
|
|
(20
|
)
|
|
|
|
|
|
|
|
|
|
|
|
(34
|
)
|
||||||||||||||||||
Adjusted earnings
|
|
|
|
|
|
|
|
|
|
|
$
|
33
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
59
|
|
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
Earnings per share
|
|
|
|
|
|
|
|
|
|
|
$
|
(1.28
|
)
|
|
|
|
|
|
|
|
|
|
|
|
$
|
(0.92
|
)
|
||||||||||||||||
Adjusted Earnings per share
|
|
|
|
|
|
|
|
|
|
|
$
|
0.32
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
0.59
|
|