ONITY GROUP INC.
For the period ended Mar 31, 2025. Filed Apr 30, 2025.
View on SEC.govAbout this filing
A company's report for each of its first three quarters. The financial statements are not audited. It shows how the business has moved since the last annual report, and what management says changed.
Mar 31, 2025 · Filed Apr 30, 2025
Extracted filing text, with the paragraph anchors used by the comparison.
See the whole filing, with its images and exhibitsContents
Notes to Unaudited Consolidated Financial Statements
MARCH 31, 2025
(Dollars in millions, except per share data and unless otherwise indicated)
Note 1 - Organization and Basis of Presentation
Organization
Onity Group Inc. (NYSE: ONIT) (Onity, we, us and our) is a non-bank mortgage servicer and originator providing solutions to homeowners, clients, investors and others through its primary operating subsidiary, PHH Mortgage Corporation (PHH). PHH is a wholly-owned subsidiary of PHH Corporation, an intermediate holding company and wholly-owned subsidiary of Onity. We are headquartered in West Palm Beach, Florida with offices and operations in the United States (U.S.), the United States Virgin Islands (USVI), India and the Philippines. Onity is a Florida corporation organized in February 1988.
Onity directly or indirectly owns all of the outstanding common stock of its operating subsidiaries, including PHH since its acquisition on October 4, 2018, Ocwen Financial Solutions Private Limited (OFSPL) and Ocwen USVI Services, LLC (OVIS). Effective November 27, 2024, Onity completed the sale of its 15% equity interest in MAV Canopy HoldCo I, LLC (MAV Canopy) which invests in mortgage servicing assets through its licensed mortgage subsidiary MSR Asset Vehicle LLC (MAV).
We perform servicing activities related to our own MSR portfolio (primary) and on behalf of other servicers (subservicing), and investors (primary and master servicing), including the Federal National Mortgage Association (Fannie Mae) and Federal Home Loan Mortgage Corporation (Freddie Mac) (collectively referred to as GSEs), the Government National Mortgage Association (Ginnie Mae, and together with the GSEs, the Agencies) and private-label securitizations (PLS, or non-Agency).
We source our servicing portfolio through multiple channels, including retail, wholesale, correspondent, flow MSR purchase agreements, the Agency Cash Window programs and bulk MSR purchases. We originate, sell and securitize conventional (conforming to the GSE underwriting standards) loans and government-insured (Federal Housing Administration (FHA), Department of Veterans Affairs (VA) or United States Department of Agriculture (USDA)) forward mortgage loans, generally with servicing retained. The GSEs or Ginnie Mae guarantee these mortgage securitizations. We originate and purchase Home Equity Conversion Mortgage (HECM) loans, or reverse mortgages, which are mostly insured by the FHA and we are an approved issuer of Home Equity Conversion Mortgage-Backed Securities (HMBS) that are guaranteed by Ginnie Mae.
We had a total of approximately 4,200 employees at March 31, 2025 of which approximately 2,800 were located in India and approximately 400 were based in the Philippines. Our operations in India and the Philippines provide support services to our loan servicing and originations businesses and our corporate functions.
Basis of Presentation
The accompanying unaudited consolidated financial statements have been prepared in conformity with the instructions of the Securities and Exchange Commission (SEC) to Form 10-Q and SEC Regulation S-X, Article 10, Rule 10-01 for interim financial statements. Accordingly, they do not include all of the information and footnotes required by accounting principles generally accepted in the United States of America (GAAP) for complete financial statements. In our opinion, the accompanying unaudited consolidated financial statements contain all adjustments, consisting only of normal recurring adjustments, necessary for a fair presentation. The results of operations and other data for the three months ended March 31, 2025 are not necessarily indicative of the results that may be expected for any other interim period or for the year ending December 31, 2025. The unaudited consolidated financial statements presented herein should be read in conjunction with the audited consolidated financial statements and related notes thereto included in our Annual Report on Form 10-K for the year ended December 31, 2024.
Amounts may not add in certain tables due to rounding.
Use of Estimates and Assumptions
The preparation of financial statements in conformity with GAAP requires that management make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Such estimates and assumptions include, but are not limited to, those that relate to fair value measurements, income taxes and the provision for losses that may arise from contingencies including litigation proceedings. In developing estimates and assumptions, management uses all available information; however, actual results could materially differ from those estimates and assumptions.
Recently Adopted Accounting Standards
Business Combinations - Joint Venture Formations (ASC 805-60): Recognition and Initial Measurement (ASU 2023-05)
The amendments in this ASU require a joint venture to apply a new basis of accounting upon formation for the initial contribution of nonmonetary and monetary assets, initially measured at fair value (with exceptions to fair value measurement consistent with business combinations guidance). This ASU does not amend the definition of a joint venture, the accounting by an equity method investor for its investment in a joint venture, or the accounting by a joint venture for contributions received after its formation.
The amendments in this ASU are effective prospectively for all joint venture formations with a formation date on or after January 1, 2025. A joint venture formed prior to the adoption date may elect to apply the new guidance retrospectively back to the original formation date. Our adoption of this standard did not have a material impact on our consolidated financial statements.
Accounting Standards Issued but Not Yet Adopted
Income Taxes (ASC 740) Improvements to Income Tax Disclosures (ASU 2023-09)
The amendments in this ASU require disaggregated information about a reporting entity’s effective tax rate reconciliation, including a tabular rate reconciliation for specified categories and additional information for reconciling items that meet a quantitative threshold. The ASU also requires additional disaggregated information on income taxes paid to an individual jurisdiction equal to or greater than 5% of total income taxes paid.
The amendments are effective in the 2025 annual period and in 2026 for interim periods, and shall be applied on a prospective basis with the option to apply the standard retrospectively.
Note 2 – Securitizations and Variable Interest Entities
We securitize, sell and service forward and reverse residential mortgage loans and regularly transfer financial assets in connection with asset-backed financing arrangements. We have aggregated these transfers of financial assets and asset-backed financing arrangements using special purpose entities (SPEs) or variable interest entities (VIEs) into the following groups: (1) securitizations of residential mortgage loans, (2) financings of loans held for sale and other related assets, (3) financings of advances and (4) MSR financings. Financing transactions that do not use SPEs or VIEs are disclosed in Note 13 – Borrowings.
Securitizations of Residential Mortgage Loans
Transfers of Forward Loans
We sell or securitize forward loans that we originate or purchase from third parties, generally in the form of mortgage-backed securities guaranteed by the GSEs or Ginnie Mae. Securitization typically occurs within 30 days of loan closing or purchase. We act only as a fiduciary and do not have a variable interest in the securitization trusts. As a result, we account for these transactions as sales upon transfer.
The following table presents a summary of cash flows received from and paid to securitization trusts related to transfers of loans accounted for as sales that were outstanding:
| Three Months Ended March 31, | ||
|---|---|---|
| 2025 | 2024 | |
| Proceeds received from securitizations | $4,068.8 | $2,558.9 |
| Servicing fees collected (1) | 40.1 | 38.3 |
| Purchases of previously transferred assets, net of claims reimbursed | (4.3) | (2.5) |
| $4,104.6 | $2,594.7 | |
(1)We receive servicing fees based upon the securitized loan unpaid principal balance (UPB) and certain ancillary fees, all of which are reported in Servicing and subservicing fees in the unaudited consolidated statements of operations.
In connection with these transfers, we retained MSRs of $60.5 million and $34.7 million during the three months ended March 31, 2025 and 2024, respectively.
Certain obligations arise from the agreements associated with our transfers of loans. Under these agreements, we may be obligated to repurchase the loans, or otherwise indemnify or reimburse the investor or insurer for losses incurred due to material breach of contractual representations and warranties. We receive customary origination representations and warranties from our network of approved correspondent lenders. To the extent that we have recourse against a third-party originator, we may recover part or all of any loss we incur. Also refer to the Loan Put-Back and Related Contingencies section of Note 23 – Contingencies.
The following table presents the carrying amounts of our assets that relate to our continuing involvement with forward loans that we have transferred with servicing rights retained as well as an estimate of our maximum exposure to loss including the UPB of the transferred loans:
| March 31, 2025 | December 31, 2024 | |
|---|---|---|
| Carrying value of assets | ||
| MSRs, at fair value | $759.7 | $734.2 |
| Advances | 116.9 | 129.6 |
| UPB of loans transferred (1) | 52,545.6 | 49,641.2 |
| Maximum exposure to loss (2) | $53,422.2 | $50,505.0 |
(1)Includes $12.0 billion and $11.7 billion of loans delivered to Ginnie Mae as of March 31, 2025 and December 31, 2024, respectively, and includes loan modifications repurchased and delivered through the Ginnie Mae Early Buyout Program (EBO).
(2)The maximum exposure to loss in the table above is primarily based on the remaining UPB of loans serviced and assumes all loans were deemed worthless as of the reporting date. It does not take into consideration the proceeds from the underlying collateral liquidation, recoveries or any other recourse available to us, including from mortgage insurance, guarantees or correspondent sellers. We do not believe the maximum exposure to loss from our involvement with these previously transferred loans is representative of the actual loss we are likely to incur based on our contractual rights and historical loss experience and projections. Also, refer to the Loan Put-Back and Related Contingencies section in Note 23 – Contingencies.
At March 31, 2025 and December 31, 2024,2.3% and 2.7%, respectively, of the transferred residential loans that we service were 60 days or more past due, including 60 days or more past due loans under forbearance. This includes 6.0% and 7.0%, respectively, of loans delivered to Ginnie Mae that are 60 days or more past due.
Transfers of Reverse Mortgages
We pool HECM loans into HMBS that we sell into the secondary market with servicing rights retained. As the transfers of the HECM loans do not qualify for sale accounting, we account for these transfers as secured financings, with the HECM loans classified as Loans held for investment, at fair value, on our consolidated balance sheets. Holders of participating interests in the HMBS have no recourse against the assets of Onity, except with respect to standard representations and warranties and our contractual obligation to service the HECM loans and the HMBS.
Financing of Loans Held for Sale, Receivables and Other Assets using SPEs
We consolidate an SPE (trust) in connection with a warehouse mortgage loan financing facility structured as a gestation repurchase facility whereby Agency mortgage loans are transferred by PHH to the trust for collateralization purposes. As of March 31, 2025 and December 31, 2024, $200.0 million and $200.0 million, respectively, loans held for sale were pledged as collateral for $200.0 million and $200.0 million, respectively, debt certificates issued by the trust. See Note 13 – Borrowings.
We finance certain reverse mortgage buyouts that are insured by the FHA, including loans held for sale, the Department of Housing and Urban Development (HUD) claim receivables and REO properties, through private placement securitizations, referred to as OLIT transactions. The securitized assets include assets we purchased from third parties along with mortgage buyouts from our own reverse mortgage portfolio. The securitization trusts issued senior and mezzanine class Notes to third party investors. We retain certain mezzanine class Notes and ownership interests and service the underlying assets. As servicer, we are required to make certain servicing and principal advances that will not be reimbursable to us until all payments of interest and principal have been made to noteholders. We determined we were the primary beneficiary, and thus consolidate the securitization trusts and related depositor. Recourse for the Notes is limited to the assets of the respective securitization trusts. Also refer to Note 13 – Borrowings.
The table below presents the carrying value and classification of the assets and liabilities reported on our consolidated balance sheet that are associated with the OLIT securitized reverse mortgage loans buyouts and financing liabilities:
| March 31, 2025 | December 31, 2024 | |
|---|---|---|
| Mortgage loans (Loans held for sale, at fair value) | $348.6 | $375.4 |
| Receivables, net | 32.3 | 31.9 |
| REO (Other assets) | 42.6 | 39.4 |
| Debt service and Interest reserve accounts (Restricted cash) | 11.3 | 13.3 |
| Total assets | $434.9 | $460.0 |
| Outstanding borrowing UPB (Mortgage loan financing facilities, net) | 482.3 | 517.3 |
| Unamortized discount and debt issuance costs (Mortgage loan financing facilities, net) | (29.9) | (35.4) |
| Accrued expenses and Accrued interest (Other liabilities) | 1.1 | 1.7 |
| Total liabilities | $453.6 | $483.6 |
Financings of Servicing Advances using SPEs
We pledged certain servicing advances as collateral to our advance financing facilities, referred to as advance match funded liabilities, with the use of SPEs that we consolidate and include in our consolidated financial statements. Holders of the debt issued by these entities have recourse only to the assets of the SPE for satisfaction of the debt.
The table below presents the carrying value and classification of the assets and liabilities of the advance financing facilities:
| March 31, 2025 | December 31, 2024 | |
|---|---|---|
| Match funded advances (Advances, net) | $422.3 | $481.8 |
| Debt service accounts (Restricted cash) | 9.8 | 14.0 |
| Advance match funded liabilities | 376.9 | 416.5 |
MSR Financings using SPEs
We consolidate two SPEs (PMC ESR Trusts) in connection with a third-party financing facility secured by certain of PHH’s Fannie Mae and Freddie Mac MSRs (GSE MSRs) and one SPE (PMC PLS ESR Issuer LLC or PLS Issuer) in connection with our PLS MSR financing facility. Ocwen Excess Spread-Collateralized Notes, Series 2022-PLS1 Class A issued by the SPE were redeemed on its maturity in February 2025. Concurrently, in February 2025, in connection with a PLS MSR financing agreement (repurchase agreement) PHH sold the membership interest certificate representing 100% of the limited liability company interests in PLS Issuer and agreed to repurchase such membership interest certificate at a specified future date and specified price.
The table below presents the carrying value and classification of the assets and liabilities of the GSE MSR financing facility:
| March 31, 2025 | December 31, 2024 | |
|---|---|---|
| MSRs pledged (MSRs, at fair value) | $821.1 | $814.9 |
| Debt service account (Restricted cash) | 0.1 | 1.8 |
| Outstanding borrowings (MSR financing facilities, net) | 554.8 | 440.7 |
| Unamortized debt issuance costs (MSR financing facilities, net) | — | (0.1) |
Note 3 – Fair Value
Fair value is estimated based on a hierarchy that maximizes the use of observable inputs and minimizes the use of unobservable inputs. Observable inputs are inputs that reflect the assumptions that market participants would use in pricing the asset or liability developed based on market data obtained from sources independent of the reporting entity. Unobservable inputs are inputs that reflect the reporting entity’s own assumptions about the assumptions market participants would use in pricing the asset or liability developed based on the best information available in the circumstances. The fair value hierarchy prioritizes the inputs to valuation techniques into three broad levels whereby the highest priority is given to Level 1 inputs and the lowest to Level 3 inputs.
The carrying amounts and the estimated fair values of our financial instruments and certain of our nonfinancial assets measured at fair value on a recurring or non-recurring basis or disclosed, but not measured, at fair value are as follows:
| March 31, 2025 · December 31, 2024 | |||||
|---|---|---|---|---|---|
| Level | Carrying Value | Fair Value | Carrying Value | Fair Value | |
| Financial assets | |||||
| Loans held for sale, at fair value (a) (d) | 3, 2 | $1,402.2 | $1,402.2 | $1,290.2 | $1,290.2 |
| Loans held for investment, at fair value (a) | 3 | $10,812.5 | $10,812.5 | $11,125.3 | $11,125.3 |
| Advances, net (b) | 3 | $514.0 | $514.0 | $577.2 | $577.2 |
| Receivables, net (b) | 3 | $222.3 | $222.3 | $176.4 | $176.4 |
| Financial liabilities | |||||
| Advance match funded liabilities (b) | 3 | $377.5 | $377.5 | $417.1 | $417.1 |
| HMBS-related borrowings, at fair value (a) | 3 | $10,587.6 | $10,587.6 | $10,872.1 | $10,872.1 |
| Other financing liabilities, at fair value (a) | 3 | 835.5 | 835.5 | 846.9 | 846.9 |
| Mortgage loan financing facilities (b) (c) | 3 | $1,577.4 | $1,584.6 | $1,528.2 | $1,535.3 |
| MSR financing facilities (b) (c) | 3 | $1,136.0 | $1,126.7 | $957.9 | $947.6 |
| Senior notes (b) (c) | 2 | $488.0 | $480.0 | $487.4 | $495.0 |
| Derivative financial instrument assets (liabilities), net | |||||
| Interest rate lock commitments (IRLCs) (a) | 3 | $9.4 | $9.4 | $(0.5) | $(0.5) |
| Other derivatives (a) | 1 | (0.2) | (0.2) | (11.7) | (11.7) |
| MSRs (a) | 3 | $2,547.4 | $2,547.4 | $2,466.3 | $2,466.3 |
(a)Measured at fair value on a recurring basis in our financial statements.
(b)Disclosed, but not measured at fair value in our financial statements.
(c)The carrying values are net of unamortized debt issuance costs and discount. See Note 13 – Borrowings for additional information.
(d)The newly originated portfolio of GSE and forward Ginnie Mae loans held for sale pending securitization with the Agencies is classified as Level 2; all other loans are classified as Level 3.
The following tables present a reconciliation of the changes in fair value of certain Level 3 assets and liabilities that we measure at fair value on a recurring basis (refer to the respective notes for other Level 3 assets and liabilities):
| Three Months Ended March 31, | ||||
|---|---|---|---|---|
| 2025 | 2024 | |||
| Loans Held for Sale - Fair Value | IRLCs | Loans Held for Sale - Fair Value | IRLCs | |
| Beginning balance | $472.9 | $(0.5) | $203.1 | $5.6 |
| Purchases, issuances, sales and settlements | ||||
| Purchases and other | 134.9 | — | 145.1 | — |
| Issuances (1) | — | 32.7 | — | 17.2 |
| Sales | (60.4) | — | (38.0) | — |
| Settlements | (30.5) | — | (22.1) | — |
| Transfers from (to): | ||||
| Loans held for sale, at fair value (1) | — | (47.3) | — | (5.8) |
| Loans held for investment, at fair value | 3.1 | — | 1.0 | — |
| Receivables, net | (20.5) | — | (10.6) | — |
| REO (Other assets) | (12.3) | — | (3.0) | — |
| Advances (incl. capitalization upon Ginnie Mae modification) | 4.8 | — | 2.1 | — |
| Net additions (disposition/derecognition) | 19.0 | (14.6) | 74.5 | 11.4 |
| Included in earnings: | ||||
| Change in fair value (1) | 4.7 | 24.6 | 6.4 | (12.0) |
| Ending balance | $496.6 | $9.4 | $284.0 | $5.0 |
(1)IRLC activity (issuances and transfers) represent changes in fair value included in earnings. This activity is presented on a gross basis in the table for disclosure purposes. Total net change in fair value included in earnings attributed to IRLCs is a gain (loss) of $9.9 million and $(0.6) million for the three months ended March 31, 2025 and 2024, respectively. See Note 16 – Derivative Financial Instruments and Hedging Activities.
The significant unobservable assumptions that we make to estimate the fair value of certain assets and liabilities classified as Level 3 and measured at fair value on a recurring basis are provided below.
Loans Held for Sale
Repurchased Ginnie Mae forward and reverse loans are classified as Level 3 within the valuation hierarchy. We repurchase certain loans from Ginnie Mae guaranteed securitizations in connection with loan modifications, strategic EBO and loan resolution activity as part of our contractual obligations as the servicer of the loans. The fair value of the forward mortgage loans we purchased from Ginnie Mae guaranteed securitizations is estimated using both observable and unobservable inputs, including estimated default, prepayment, and discount rates. Significant unobservable inputs in estimating fair value include the estimated default rate and, for reverse loans the prepayment rate and liquidation timeline.
Loans Held for Investment - Reverse Mortgages
Reverse mortgage loans held for investment are carried at fair value and classified as Level 3 within the valuation hierarchy. These loans are not actively traded, and quoted market prices are not available. We measure these loans at fair value based on the expected future cash flows discounted over the expected life of the loans at a rate commensurate with the risk of the estimated cash flows, including future draw commitments for HECM loans. We engage third-party valuation experts in the determination of fair value. Significant unobservable assumptions include conditional prepayment rate and discount rate. The conditional prepayment rate assumption displayed in the table below is inclusive of voluntary (repayment or payoff) and involuntary (inactive/delinquent status and default) prepayments. The discount rate assumption is primarily based on an assessment of current market yields on reverse mortgage loan and tail securitizations, expected duration of the asset and current market interest rates.
| Significant unobservable assumptions | March 31,2025 | December 31,2024 |
|---|---|---|
| Life in years | ||
| Range | 0.4 to 7.6 | 0.4 to 7.6 |
| Weighted average | 4.4 | 4.2 |
| Conditional prepayment rate (CPR), including voluntary and involuntary prepayments (a) | ||
| Range | 13.2% to 32.0% | 13.1% to 31.6% |
| Weighted average | 20.3% | 21.3% |
| Discount rate | 5.0% | 5.4% |
(a) Annualized rate of lifetime projected prepayments as a percentage of the UPB at the beginning of any given period.
Significant changes in any of these assumptions in isolation could result in a significant change in fair value. The effects of changes in the assumptions used to value the securitized loans held for investment, excluding future draw commitments, are partially offset by the effects of changes in the assumptions used to value the HMBS-related borrowings that are associated with these loans.
MSRs
MSRs are carried at fair value and classified within Level 3 of the valuation hierarchy. The fair value is equal to the fair value mark provided by the third-party valuation experts, without adjustment, except in the event we have a potential or completed sale, including transactions where we have executed letters of intent, in which case the fair value of the MSRs is recorded at the estimated sale price.
We engage third-party valuation experts who generally utilize: (a) transactions involving instruments with similar collateral and risk profiles, adjusted as necessary based on specific characteristics of the asset or liability being valued; and/or (b) industry-standard modeling, such as a discounted cash flow model and prepayment model, in arriving at their estimate of fair value. The prices provided by the valuation experts reflect their observations and assumptions related to market activity, generally the bulk market, incorporating available industry survey results and client feedback, and including risk premiums and liquidity adjustments. While interest rates are a key value driver, MSR fair value may change for other market-driven factors, including but not limited to the supply and demand of the market or the required yield or perceived value by investors of such MSRs. While the models and related assumptions used by the valuation experts are proprietary to them, we understand the methodologies and assumptions used to develop the prices based on our ongoing due diligence, which includes regular discussions with the valuation experts. We evaluate the reasonableness of our third-party experts’ assumptions using historical experience adjusted for prevailing market conditions and benchmarks of assumptions and value estimates. We believe that the procedures executed by the valuation experts, supported by our verification and analytical procedures, provide reasonable assurance that the prices used in our consolidated financial statements comply with the accounting guidance for fair value measurements and disclosures and reflect the assumptions that a market participant would use.
A change in the valuation inputs or assumptions may result in a significantly higher or lower fair value measurement. Changes in market interest rates predominantly impact the fair value of Agency MSRs via prepayment speeds by altering the borrower refinance incentive and the non-Agency MSRs due to the impact on advance funding costs. In addition, changes in market interest rates impact float income. The significant unobservable assumptions used in the valuation of these MSRs include prepayment speeds, delinquency rates, cost to service and discount rates.
| Significant unobservable assumptions · March 31, 2025 · December 31, 2024 | ||||
|---|---|---|---|---|
| Agency · Non-Agency · Agency · Non-Agency | ||||
| Weighted average prepayment speed | 6.7% | 7.7% | 6.4% | 7.8% |
| Weighted average lifetime delinquency rate | 1.2% | 10.8% | 1.2% | 10.4% |
| Weighted average discount rate | 9.6% | 10.9% | 10.0% | 10.9% |
| Weighted average cost to service (in dollars) | $71 | $194 | $71 | $193 |
Because the mortgages underlying these MSRs permit the borrowers to prepay the loans, the value of the MSRs generally tends to diminish in periods of declining interest rates, an improving housing market or expanded product availability (as prepayments increase) and increase in periods of rising interest rates, a deteriorating housing market or reduced product availability (as prepayments decrease). The following table summarizes the estimated change in the value of the MSRs as of March 31, 2025 given hypothetical increases in lifetime prepayments and yield assumptions:
| Adverse change in fair value | 10% | 20% | |
|---|---|---|---|
| Change in weighted average prepayment speeds (in percentage points) | 0.8 | 1.6 | |
| Change in fair value due to change in weighted average prepayment speeds | $(66.3) | $(130.4) | |
| Change in weighted average discount rate (in percentage points) | 1.0 | 1.9 | |
| Change in fair value due to change in weighted average discount rate | $(86.5) | $(166.1) |
Financing Liabilities
HMBS-Related Borrowings
HMBS-related borrowings are carried at fair value and classified as Level 3 within the valuation hierarchy. These borrowings are not actively traded, and therefore, quoted market prices are not available. We determine fair value using a discounted cash flow approach, by discounting the projected recovery of principal and interest over the estimated life of the borrowing at a market rate commensurate with the risk of the estimated cash flows.
We engage third-party valuation experts to support our valuation and provide observations and assumptions related to market activities. The fair value is equal to the fair value mark provided by a third-party valuation expert. We evaluate the reasonableness of our fair value estimate and assumptions using historical experience, or cash flow backtesting, adjusted for prevailing market conditions and benchmarks of assumptions and value estimates.
Significant unobservable assumptions include yield spread and discount rate. The yield spread and discount rate assumption for these liabilities are primarily based on an assessment of current market yields for newly issued HMBS, expected duration and current market interest rates.
| Significant unobservable assumptions | March 31,2025 | December 31,2024 |
|---|---|---|
| Life in years | ||
| Range | 0.4 to 7.6 | 0.4 to 7.6 |
| Weighted average | 4.4 | 4.2 |
| Conditional prepayment rate | ||
| Range | 13.2% to 32.0% | 13.1% to 31.6% |
| Weighted average | 20.3% | 21.3% |
| Discount rate | 5.0% | 5.3% |
Significant changes in any of these assumptions in isolation could result in a significant change in fair value. The effects of changes in the assumptions used to value the HMBS-related borrowings are partially offset by the effects of changes in the assumptions used to value the associated pledged loans held for investment, excluding future draw commitments.
Pledged MSR Liabilities
Pledged MSR liabilities are carried at fair value and classified as Level 3 within the valuation hierarchy. We determine the fair value of the pledged MSR liability following a similar approach as for the associated transferred MSRs. Fair value of the pledged MSR liability in connection with the MSR capital partner transactions (including MAV) is determined using the fair value mark provided by third-party valuation expert, consistent with the associated MSR, using the same methodology and assumptions, while considering cash flows contractually retained by PHH and expected life of subservicing agreement, when applicable.
| Significant unobservable assumptions | March 31,2025 | December 31,2024 |
|---|---|---|
| Weighted average prepayment speed | 5.5% | 5.4% |
| Weighted average delinquency rate | 3.1% | 3.0% |
| Weighted average subservicing life (in years) | 4.7 | 4.7 |
| Weighted average discount rate | 10.0% | 10.3% |
| Weighted average cost to service (in dollars) | $133 | $133 |
Significant changes in these assumptions in isolation would result in a significant change in fair value.
ESS Financing Liability
The Excess Servicing Spread (ESS) financing liability is carried at fair value and classified as Level 3 within the valuation hierarchy. The ESS financing liability consists of the obligation to remit to a third party a specified percentage of future servicing fee collections on reference pools of mortgage loans, which we are entitled to as owner of the related MSRs. The fair value represents the net present value of the expected servicing spread cash flows, consistent with the valuation model and behavioral projections of the underlying MSR, as applicable. The fair value of the ESS financing liability is determined using a third-party valuation expert. The significant unobservable assumptions used in the valuation of the ESS financing liability include prepayment speeds, delinquency rates, and discount rates. The discount rate is initially determined based on the expected cash flows and the proceeds from each issuance, and is subsequently updated, at each issuance level, to incorporate discount rate assumption updates for the underlying MSR or other factors, as provided by third-party valuation expert. At March 31, 2025 and December 31, 2024, the weighted average discount rate of the ESS financing liability was 10.0% and 10.0%, respectively. Refer to MSRs above for a description of other significant unobservable assumptions.
Derivative Financial Instruments
IRLCs are classified as Level 3 assets as fallout rates were determined to be significant unobservable assumptions.
Note 4 – Loans Held for Sale - Fair Value
The following table presents the estimated fair value of Loans held for sale:
| March 31, 2025 | December 31, 2024 | |
|---|---|---|
| Unpaid principal balance | $1,491.4 | $1,401.2 |
| Premium (discount) | (76.4) | (91.6) |
| Unrealized gain (loss) | (12.8) | (19.4) |
| Total fair value | $1,402.2 | $1,290.2 |
The following table presents the composition of Loans held for sale, at fair value by type:
| March 31, 2025 | December 31, 2024 | |
|---|---|---|
| GSE loans | $722.6 | $610.8 |
| Government- Forward loans | 191.9 | 215.5 |
| Forward loans repurchased from Ginnie Mae guaranteed securitization (1) | 38.6 | 26.1 |
| Reverse loans (2) | 442.6 | 432.4 |
| Other residential mortgage loans | 6.4 | 5.3 |
| Total fair value | $1,402.2 | $1,290.2 |
(1)Pursuant to Ginnie Mae servicing guidelines.
(2)Includes reverse mortgage loans purchased from Ginnie Mae securitization pools that reached the 98% of maximum claim amount and are generally liquidated through foreclosure and subsequent sale of the REO properties. As of March 31, 2025 and December 31, 2024, the balance includes $348.6 million and $375.4 million, respectively, of loans pledged as collateral for the Asset-Backed Notes issued by OLIT. Also see Note 2 – Securitizations and Variable Interest Entities and Note 13 – Borrowings.
The following table presents the activity of Loans held for sale, at fair value:
| Three Months Ended March 31, | ||
|---|---|---|
| 2025 | 2024 | |
| Beginning balance | $1,290.2 | $674.2 |
| Originations and purchases | 4,273.3 | 2,988.9 |
| Proceeds from sales | (4,082.6) | (2,581.0) |
| Principal collections | (32.0) | (23.1) |
| Transfers from (to): | ||
| Loans held for investment, at fair value | 3.1 | 1.0 |
| Receivables | (20.5) | (10.6) |
| REO (Other assets) | (12.3) | (3.0) |
| Advances (incl. capitalization upon Ginnie Mae modifications) | 4.8 | 2.1 |
| Fair value gain (loss) on loans held for sale, at fair value (1) | (35.4) | (27.5) |
| Other (2) | 13.6 | 4.7 |
| Ending balance | $1,402.2 | $1,025.7 |
(1)See below table of Gain (loss) on loans held for sale, net, excluding MSRs retained on transfers of forward mortgage loans.
(2)Includes capitalized interest on reverse loans, reported within Interest income.
The following table presents the components of Gain (loss) of loans held for sale at fair value, net:
| Gain (Loss) on Loans Held for Sale, Net | Three Months Ended March 31, | |
|---|---|---|
| 2025 | 2024 | |
| MSRs retained on transfers of forward mortgage loans | $60.5 | $34.7 |
| Gain (loss) on sale of forward mortgage loans (1) | (39.9) | (24.2) |
| Gain (loss) on sale of repurchased Ginnie Mae loans (1) | (0.4) | (0.8) |
| Change in fair value of loans held for sale | 4.9 | (2.5) |
| Gain on loans held for sale, at fair value | 25.1 | 7.2 |
| Gain (loss) on economic hedge derivative instruments | (21.5) | 4.6 |
| Change in fair value of IRLCs | 8.9 | (0.6) |
| Provision for representation and warranty obligations | (0.7) | (0.3) |
| $11.8 | $10.9 | |
(1)Realized gain (loss) on sale of loans, excluding retained MSRs.
Note 5 - Reverse Mortgages
The following table presents the estimated fair value of reverse mortgage loans held for investment:
| March 31, 2025 | December 31, 2024 | |
|---|---|---|
| Unpaid principal balance | $10,361.5 | $10,699.5 |
| Fair value adjustments | 451.0 | 425.8 |
| Total fair value | $10,812.5 | $11,125.3 |
The following table presents the composition of reverse mortgage loans held for investment, at fair value by type:
| March 31, 2025 | December 31, 2024 | |
|---|---|---|
| HECM loans - securitized, pledged to HMBS-related borrowings (1) | $10,676.0 | $10,950.8 |
| New HECM loan originations and HECM loan tails (2) - unsecuritized | 136.5 | 174.5 |
| Total fair value | $10,812.5 | $11,125.3 |
(1)The Ginnie Mae securitization of conventional, HECM loans does not qualify for sale accounting treatment and is accounted for as a secured financing transaction, with the recognition of both loans and HMBS-related borrowing on the consolidated balance sheets.
(2)Tails include draws on securitized HECM loans, mortgage insurance premium, servicing fee and other advances which we subsequently securitize.
The following table summarizes the activity in reverse mortgage loans held for investment and HMBS related borrowings that do not qualify for sale accounting:
| Three Months Ended March 31, | ||||
|---|---|---|---|---|
| 2025 | 2024 | |||
| Loans Held for Investment - Reverse Mortgages | HMBS - Related Borrowings | Loans Held for Investment - Reverse Mortgages | HMBS - Related Borrowings | |
| Beginning balance | $11,125.3 | $(10,872.1) | $7,970.0 | $(7,797.3) |
| Originations | 277.1 | — | 250.3 | — |
| Securitization of HECM loans accounted for as a financing | — | (309.1) | — | (247.4) |
| Additional proceeds from securitization of HECM loans and tails | — | (4.1) | — | (3.4) |
| Acquisition | — | — | — | — |
| Repayments (principal payments received) | (786.1) | 777.1 | (276.9) | 272.1 |
| Transfers to: | ||||
| Loans held for sale, at fair value | (3.1) | — | (1.0) | — |
| Receivables | (2.5) | — | (0.9) | — |
| REO (Other assets) | (0.2) | — | — | — |
| Other | — | — | — | — |
| Fair value gains (losses) included in earnings (1) | 202.1 | (179.4) | 183.5 | (169.0) |
| Ending balance | $10,812.5 | $(10,587.6) | $8,125.0 | $(7,945.0) |
(1)See further breakdown of the net gain (loss) in the table below. Includes interest accruals.
On November 1, 2024, we acquired certain reverse mortgage assets of MAM and investment funds managed by Waterfall Asset Management, LLC that own MAM (collectively “Waterfall”). The acquired assets were subserviced by PHH and included HECM reverse mortgage loans and mortgage servicing rights with a UPB of $2.9 billion (which are reported on our consolidated balance sheet as Loans held for investment, at fair value along with HMBS-related borrowings, at fair value), $20.0 million cash, and reverse mortgage buyouts, advances, tails and other related assets and liabilities. In consideration of the net acquired assets, Onity issued shares of a new series of preferred stock. Included in Other liabilities is the consideration for assets transferred with a UPB of $14.2 million for which the final amount of consideration is subject to post-closing adjustment to be agreed upon by the parties and may be settled in the form of cash, additional preferred stock, other instrument, or a combination thereof.
The following table presents the Fair value gains (losses) on reverse loans held for investment and HMBS-related borrowings included in earnings:
| Fair value gains (losses) included in earnings | Three Months Ended March 31, | |
|---|---|---|
| 2025 | 2024 | |
| Fair value gains (losses) of Reverse loans held for investment | $202.1 | $183.5 |
| Fair value gains (losses) of HMBS related borrowings | (179.4) | (169.0) |
| Total fair value gains (losses) included in earnings | $22.7 | $14.5 |
The following table presents the components of Gain (loss) on reverse loans held for investment and HMBS-related borrowings, net:
| Gain (Loss) on Reverse Loans Held for Investment and HMBS-related Borrowings, Net | Three Months Ended March 31, | |
|---|---|---|
| 2025 | 2024 | |
| Gain on new originations (1) | $5.8 | $5.9 |
| Net interest income (servicing fee) (2) | 8.3 | 6.0 |
| Other change in fair value of securitized loans held for investment and HMBS-related borrowings, net | 8.6 | 2.6 |
| Fair value gains (losses) included in earnings (3) | 22.7 | 14.5 |
| Loan fees and other | 1.1 | 0.9 |
| $23.8 | $15.4 | |
(1)Includes the changes in fair value of newly originated loans held for investment in the period from interest rate lock commitment date through securitization date.
(2)Includes the interest income on loans held for investment less the interest expense on HMBS-related borrowings. The net interest income includes the servicing fee Onity is contractually entitled to on securitized loans.
(3)See breakdown between Loans held for investment and HMBS-related borrowings in the table above.
Note 6 – Advances
The following table presents the composition of servicing advances by type:
| March 31, 2025 | December 31, 2024 | |
|---|---|---|
| Principal and interest | $145.2 | $150.1 |
| Taxes and insurance | 253.6 | 314.2 |
| Foreclosures, bankruptcy, REO and other (1) | 122.7 | 120.3 |
| Total advances, before allowance for losses | 521.5 | 584.6 |
| Allowance for losses | (7.5) | (7.4) |
| Advances, net | $514.0 | $577.2 |
(1) No state represented a balance exceeding 5% of the total advances (based on the underlying property location of the related mortgage loans), except for the state of New York with $31.2 million.
The following table presents the composition of servicing advances by investor:
| March 31, 2025 | December 31, 2024 | |
|---|---|---|
| GSE | $64.6 | $94.0 |
| Ginnie Mae | 63.1 | 70.6 |
| Non-Agency | 386.3 | 412.6 |
| Advances, net | $514.0 | $577.2 |
The following table summarizes the activity in net advances:
| Three Months Ended March 31, | ||
|---|---|---|
| 2025 | 2024 | |
| Beginning balance - before Allowance for Losses | $584.6 | $686.1 |
| New advances | 200.0 | 199.4 |
| Transfer from (to) Receivables | 0.4 | 2.9 |
| Transfer from (to) REO | 0.7 | — |
| Sales of advances | (0.3) | (1.0) |
| Acquisition of advances in connection with the purchase of MSRs | 2.5 | — |
| Transfer to Loans held for sale (incl. capitalization upon Ginnie Mae modifications) | (4.8) | (2.1) |
| Collections of advances and other | (261.4) | (274.7) |
| Ending balance - before Allowance for Losses | 521.5 | 610.5 |
| Beginning balance - Allowance for Losses | (7.4) | $(7.3) |
| Provision expense | (2.1) | (2.9) |
| Net charge-offs and other | 2.0 | 2.5 |
| Ending balance - Allowance for Losses | (7.5) | (7.7) |
| Ending balance, net | $514.0 | $602.7 |
Note 7 – Mortgage Servicing
The following table presents the composition of our MSR portfolio:
| MSR UPB and Fair Value · March 31, 2025 · December 31, 2024 | ||||
|---|---|---|---|---|
| Fair Value · UPB ($ billions) · Fair Value · UPB ($ billions) | ||||
| Owned MSRs | $1,956.1 | $137.8 | $1,869.6 | $129.8 |
| Rithm and others transferred MSRs (1) | 265.6 | 19.1 | 266.1 | 19.0 |
| MAV transferred MSRs (1) | 325.7 | 21.1 | 330.6 | 21.5 |
| Total transferred MSR, subject to Pledged MSR liability, at fair value (1) | 591.3 | 40.3 | 596.7 | 40.5 |
| Total MSRs | $2,547.4 | $178.1 | $2,466.3 | $170.3 |
(1)MSRs subject to sale agreements that do not meet sale accounting criteria. See Note 8 — Other Financing Liabilities, at Fair Value.
The following table presents the composition of our MSR portfolio by investor:
| MSR UPB and Fair Value · March 31, 2025 · December 31, 2024 | ||||
|---|---|---|---|---|
| Fair Value · UPB ($ billions) · Fair Value · UPB ($ billions) | ||||
| GSE | $1,985.9 | $137.1 | $1,902.5 | $129.3 |
| Ginnie Mae | 354.7 | 19.9 | 351.6 | 19.4 |
| Non-Agency | 206.8 | 21.1 | 212.2 | 21.6 |
| Total MSRs | $2,547.4 | $178.1 | $2,466.3 | $170.3 |
The following table summarizes the delinquency status of the loans underlying our MSRs:
| March 31, 2025 | December 31, 2024 | |||||||
|---|---|---|---|---|---|---|---|---|
| Delinquent loans | GSE | Ginnie Mae | Non - Agency | Total | GSE | Ginnie Mae | Non - Agency | Total |
| 30 days | 1.2% | 4.7% | 8.2% | 3.0% | 1.0% | 5.4% | 8.4% | 3.1% |
| 60 days | 0.2 | 1.4 | 2.6 | 0.8 | 0.2 | 1.8 | 3.4 | 1.1 |
| 90 days or more | 0.5 | 4.0 | 6.5 | 2.1 | 0.5 | 4.5 | 6.9 | 2.3 |
| Total 30-60-90 days or more | 1.8% | 10.1% | 17.3% | 5.9% | 1.8% | 11.8% | 18.7% | 6.5% |
The following table summarizes the activity of our MSRs at fair value:
| Mortgage Servicing Rights – At Fair Value | Three Months Ended March 31, | |
|---|---|---|
| 2025 | 2024 | |
| Beginning balance | $2,466.3 | $2,272.2 |
| Sales | 0.1 | — |
| Additions: | ||
| Recognized on the sale of residential mortgage loans | 60.5 | 34.7 |
| Purchases of MSRs | 98.3 | 27.0 |
| Servicing transfers and adjustments | — | (1.3) |
| Net additions (sales) | 158.9 | 60.4 |
| Changes in fair value recognized in earnings: | ||
| Changes in valuation inputs or assumptions | (19.6) | 101.8 |
| Realization of cash flows | (58.2) | (59.8) |
| Fair value gains (losses) recognized in earnings | (77.8) | 42.0 |
| Ending balance | $2,547.4 | $2,374.7 |
The following table summarizes the components of our servicing and subservicing fee revenue:
| Servicing Revenue | Three Months Ended March 31, | |
|---|---|---|
| 2025 | 2024 | |
| Loan servicing and subservicing fees | ||
| Servicing fee | $97.6 | $90.4 |
| Subservicing fee | 24.6 | 27.5 |
| MAV - Subservicing fee | 1.5 | 2.0 |
| MAV - Servicing fee / Transferred MSR (1) | 13.5 | 18.0 |
| Rithm and Others - Servicing fee / Transferred MSR (1) | 18.9 | 18.6 |
| 156.0 | 156.6 | |
| Ancillary income | ||
| Custodial accounts (float earnings) | 27.1 | 27.2 |
| Late charges | 9.7 | 8.0 |
| Reverse subservicing ancillary fees | 3.8 | 6.7 |
| Other | 6.6 | 6.0 |
| 47.3 | 48.0 | |
| Total Servicing and subservicing fees | $203.3 | $204.5 |
| Owned MSR and Subservicing | $167.4 | $164.3 |
| Transferred MSR (1) (2) | 35.9 | 40.2 |
(1)Includes servicing fees collected on behalf of respective parties related to transferred MSRs that do not achieve sale accounting. See Note 8 — Other Financing Liabilities, at Fair Value.
(2)Includes $3.5 million and $3.6 million for the three months ended March 31, 2025 and 2024, respectively, of ancillary income associated with transferred MSRs that do not achieve sale accounting.
Float balances, on which we earn interest referred to as float earnings (balances in custodial accounts, which represent collections of principal and interest that we receive from borrowers on behalf of investors and tax and insurance payments) are held in escrow by unaffiliated banks and are excluded from our consolidated balance sheets. Float balances amounted to $2.30 billion and $2.04 billion at March 31, 2025 and December 31, 2024, respectively.
Note 8 — Other Financing Liabilities, at Fair Value
The following table presents financing liabilities carried at fair value which include pledged MSR liabilities recorded in connection with MSR transfers, subservicing retained, that do not qualify for sale accounting, liabilities of consolidated mortgage-backed securitization trusts and MSR excess servicing spread (ESS) financing liability carried at fair value (see Note 13 – Borrowings for ESS financing liability carried at amortized cost).
| Outstanding Balance | ||||
|---|---|---|---|---|
| Borrowing Type | Collateral | Maturity | March 31, 2025 | December 31, 2024 |
| MSR transfers not qualifying for sale accounting (1): | ||||
| Pledged MSR liability, at fair value - MAV | MSRs | (1) | $317.2 | $322.7 |
| Rights to MSRs Agreements, at fair value - Rithm | MSRs | (1) | 112.2 | 115.1 |
| Pledged MSR liability, at fair value - Others | MSRs | (1) | 149.7 | 145.8 |
| Total Pledged MSR liability, at fair value | 579.1 | 583.5 | ||
| ESS financing liability, at fair value (2) | MSRs | (2) | 256.4 | 263.3 |
| Total Other financing liabilities, at fair value | $835.5 | $846.9 | ||
(1)MSRs transferred in transactions which do not qualify for sale accounting treatment. Until such time as the transaction qualifies as a sale for accounting purposes, we continue to recognize the MSRs and the related financing liability (referred as Pledged MSR liability) on our consolidated balance sheets, as well as the full amount of servicing fee collected as revenue and the servicing fee remitted as Pledged MSR liability expense in our consolidated statements of operations. The fair value of the Pledged MSR liability may differ from the fair value of the associated transferred MSR asset mostly due to the portion of ancillary income that is contractually retained by PHH or other contractual cash flows.
(2)Consists of the obligation to remit to third parties a specified percentage of future servicing fee collections (servicing spread) on reference pools of MSRs, which we are entitled to as owner of the related MSRs. The servicing spread remittance is reported in Pledged MSR liability expense and fair value gains and losses of the ESS financing liability are reported in MSR valuation adjustment, net - See Note 9 – MSR Valuation Adjustments, Net.
The following table presents the activity of the Other financing liabilities, at fair value that are classified as Level 3 within the valuation hierarchy.
| Three Months Ended March 31, | ||
|---|---|---|
| Pledged MSR liability and ESS financing liability | 2025 | 2024 |
| Beginning balance | $846.9 | $894.4 |
| MSR transfers | ||
| MSR transfers to MAV | — | 0.2 |
| MSR transfers to Rithm and others | 6.7 | 6.8 |
| Total MSR transfers | 6.7 | 7.0 |
| Derecognition of financing liability | — | — |
| Fair value (gain) loss | ||
| Changes in fair value due to inputs and assumptions | (1.0) | 19.8 |
| Realization of expected cash flows | (17.0) | (19.9) |
| Total fair value (gain) loss | (18.0) | (0.1) |
| Ending balance | $835.5 | $901.3 |
The following table presents the Pledged MSR liability expense recorded in connection with the MSR sale agreements with MAV, Rithm, and others that do not qualify for sale accounting, including the ESS financing liabilities.
| Three Months Ended March 31, | ||||||||
|---|---|---|---|---|---|---|---|---|
| 2025 · 2024 | ||||||||
| Rithm and Others · MAV · Total · Rithm and Others · MAV · Total | ||||||||
| Servicing fees collected on behalf of MAV, Rithm and others | $18.9 | $13.5 | $32.4 | $18.6 | $18.0 | $36.6 | ||
| Less: Subservicing fee retained by Onity | (4.0) | (1.9) | (5.9) | (4.6) | (2.5) | (7.1) | ||
| Ancillary fee/income and other settlement (including expense reimbursement) | 2.4 | (0.1) | 2.3 | 2.4 | (0.1) | 2.3 | ||
| Transferred MSR net servicing fee remittance | $17.3 | $11.5 | 28.8 | $16.5 | $15.3 | 31.8 | ||
| ESS servicing spread remittance | 13.1 | 13.1 | ||||||
| Pledged MSR liability expense | $41.9 | $44.9 | ||||||
MAV (Related Party) Transactions
PHH entered into agreements to sell MSR portfolios to its related party MAV, on a bulk and flow basis, for which PHH has been retained as subservicer. While MSR legal title has transferred to MAV, the transactions do not qualify for sale accounting treatment primarily due to the termination restrictions of the subservicing agreement. See Note 11 - Investment in Equity Method Investee and Related Party Transactions. Accordingly, we continue to report the MSR and an associated Pledged MSR liability on our consolidated balance sheet.
Rithm Transactions
Starting in 2012, Onity and PHH entered into agreements to sell MSRs and the related servicing advances to Rithm, for which PHH has been retained as subservicer. As of March 31, 2025, all transactions met sale accounting treatment except for the agreement to sell a $8.9 billion MSR portfolio to Rithm, referred to as Rights to MSRs (or RMSR). While most of the economics and risks of the MSR and related advances have contractually transferred to Rithm, the MSR legal title was retained by Onity and the third-party consents required for title transfer were not obtained, causing the transactions to be accounted for as secured financings. Accordingly, we continue to report the $112.2 million MSR and an associated Pledged MSR liability on our consolidated balance sheet (the remaining is treated as subservicing).
The RMSR agreement and subservicing agreements are subject to automaticone-year renewals, unless Onity provides seven months’ advance notice of termination, or Rithm provides three months’ advance notice of termination. In November 2024, Onity and Rithm agreed to extend the subservicing agreements through February 1, 2026 with subsequent, automatic one-year renewals if notice of termination is not provided by July 1, 2025 by Onity or November 1, 2025 by Rithm.
If Rithm exercises its termination right of the $8.9 billion RMSR agreement, Rithm has the option of seeking (i) the transfer of the MSRs through a sale to a third party of its Rights to MSRs (together with a transfer of Onity’s title to those MSRs) or (ii) a substitute RMSR arrangement that substantially replicates the Rights to MSRs structure under which we would transfer title to the MSRs to a successor servicer and Rithm would continue to own the economic rights and obligations related to the MSRs. In the case of option (i), we have a purchase option as specified in the RMSR Agreements. If Rithm is not able to sell the Rights to MSRs or establish a substitute RMSR arrangement with another servicer, Rithm has the right to revoke its termination notice and re-instate the applicable servicing addendum or to establish a subservicing arrangement whereby the MSRs remaining subject to the RMSR Agreements would be transferred to up tothree subservicers who would subservice under Onity’s oversight. If such a subservicing arrangement were established, Onity would receive an oversight fee and reimbursement of expenses. We may also agree on alternative arrangements that are not contemplated under our existing agreements or that are variations of those contemplated under our existing agreements.
Other MSR Capital Partner Transactions
PHH entered into agreements to sell MSR portfolios to different unrelated third parties, referred to as MSR capital partners, on a bulk and flow basis, for which PHH has been retained as subservicer. While MSR legal title has transferred to the MSR capital partners, the transactions do not qualify for sale accounting treatment primarily due to the termination restrictions of the subservicing agreements. Accordingly, we continue to report the MSR and an associated Pledged MSR liability on our consolidated balance sheet.
Note 9 – MSR Valuation Adjustments, Net
The table below presents the components of MSR valuation adjustments, net, that include four MSR related instruments which we account for at fair value with changes in fair value recorded in earnings (also refer to Note 7 – Mortgage Servicing and Note 8 — Other Financing Liabilities, at Fair Value):
(i) the fair value changes of the total MSR portfolio (Total MSRs) recorded on our consolidated balance sheets ($2.5 billion fair value asset at March 31, 2025). Total MSRs include owned MSRs and MSRs that have been sold or transferred to third parties in transactions that do not achieve sale accounting criteria. Owned MSRs include MSRs subject to ESS financing transactions;
(ii) the fair value changes of the Pledged MSR liabilities recorded as liabilities on our consolidated balance sheets when MSR sale accounting criteria are not achieved ($579.1 million fair value liability at March 31, 2025);
(iii) the fair value changes of the ESS financing liabilities for which we elected the fair value option ($256.4 million fair value liability at March 31, 2025); and
(iv) the fair value changes of the derivative instruments economically hedging the MSR exposure.
| Three Months Ended March 31, | ||
|---|---|---|
| 2025 | 2024 | |
| Total MSRs | $(77.8) | $42.0 |
| Pledged MSR liabilities (1) | 11.1 | 4.7 |
| ESS financing liabilities | 7.0 | (4.5) |
| Derivative fair value gain (loss) (MSR economic hedges) (2) | 20.8 | (53.7) |
| MSR valuation adjustments, net | $(38.9) | $(11.6) |
| Total changes in fair value due to realization of expected cash flows, net | $(41.1) | $(39.9) |
| Total changes in fair value due to rates and assumptions (3) | 2.2 | 28.3 |
(1)MSR transfers that do not achieve sale accounting.
(2)Also refer to Note 16 – Derivative Financial Instruments and Hedging Activities.
(3)Including MSR hedging derivative gains (losses); excludes reverse mortgage exposure (see below).
MSR valuation adjustments, net exclude fair value changes of reverse mortgage loans net of HMBS related-borrowings which are included in our economic MSR interest rate risk hedge strategy (refer to Note 16 – Derivative Financial Instruments and Hedging Activities), and are separately presented as Gain on reverse loans held for investment and HMBS-related borrowings, net (Other change in fair value of securitized loans held for investment and HMBS-related borrowings, net) within our consolidated statements of operations (refer to Note 5 - Reverse Mortgages).
Note 10 – Receivables
| March 31, 2025 | December 31, 2024 | |
|---|---|---|
| Servicing-related receivables: | ||
| Government-insured loan claims - Reverse | $126.6 | $83.3 |
| Government-insured loan claims - Forward | 29.5 | 31.5 |
| Due from custodial accounts | 24.0 | 12.1 |
| Subservicing fees and reimbursable expenses | 16.4 | 16.4 |
| Receivable from sale of MSRs (holdback) | 5.0 | 9.7 |
| Subservicing fees, reimbursable expenses and other - Due from MAV | 0.6 | 2.1 |
| Other | 7.0 | 7.2 |
| 209.3 | 162.4 | |
| Income taxes receivable (1) | 28.3 | 28.2 |
| Other receivables | 4.0 | 4.0 |
| 241.5 | 194.6 | |
| Allowance for losses | (19.2) | (18.1) |
| $222.3 | $176.4 | |
(1)Includes $26.9 million and $26.6 million at March 31, 2025 and December 31, 2024, respectively, from the USVI Bureau of Internal Revenue (BIR) for a refund of income taxes paid in prior years. In December 2022, we executed an agreement with the BIR for payment of the income tax refunds related to tax years 2013 through 2015, plus accrued interest, over a two-year period ending December 31, 2024. The BIR did not make the payment that was due on December 31, 2023 nor any subsequent payments pursuant to the agreement. On February 8, 2024, we filed a lawsuit against the USVI for the refund of income taxes paid in prior years and for the USVI’s breach of the above-referenced agreement; the USVI is defending against such claims and contesting that such refunds are owed.
| Allowance for Losses | Three Months Ended March 31, | |
|---|---|---|
| 2025 | 2024 | |
| Beginning balance | $18.1 | $25.1 |
| Provision | 2.6 | 4.0 |
| Charge-offs and other, net | (1.6) | (6.4) |
| Ending balance | $19.2 | $22.7 |
At March 31, 2025 and December 31, 2024, the allowance for losses related to FHA-, VA- or USDA insured loans repurchased from Ginnie Mae guaranteed securitizations (government-insured claims) was $18.2 million and $17.2 million, respectively.
Note 11 - Investment in Equity Method Investee and Related Party Transactions
Oaktree Capital Management L.P. and certain affiliates, including managed investment funds and accounts (collectively Oaktree), MAV Canopy and MAV are deemed related parties to Onity. Oaktree invested shares and warrants of our common stock and has two non-voting observers to our Board of Directorsfor as long as Oaktree owns at least 15.0% of all issued and outstanding common stock of Onity (assuming the exercise of warrants in full).
In November 2024, Onity sold to Oaktree its 15% investment in MAV Canopy. Through the date of sale of our ownership interest, we accounted for our investment in MAV Canopy under the equity method.
Subservicing Agreement with MAV
As of March 31, 2025, PHH subserviced a total of $40.5 billion UPB on behalf of MAV, of which $21.1 billion of MSRs were previously sold by PHH to MAV and do not qualify for sale accounting and thus remain reported on the consolidated balance sheet of PHH, with a fair value of $325.7 million MSR and $317.2 million Pledged MSR liability - see Note 8 — Other Financing Liabilities, at Fair Value.
Joint Marketing Agreement and Recapture Agreement with MAV
PHH is entitled to the exclusive right to solicit and refinance borrowers with loans underlying the MSR owned by MAV, and is obligated to transfer to MAV the MSR associated with the loans so originated for no cash consideration. During the three months ended March 31, 2025 and 2024, PHH transferred MSRs with a UPB of $25.8 million and $18.0 million, respectively, under this agreement.
MAV MSR Sale Agreements and Right of First Offer
During the three months ended March 31, 2025 and 2024, pursuant to different MSR sale agreements, PHH did not transfer any MSRs to MAV.
Note 12 – Other Assets
| March 31, 2025 | December 31, 2024 | |
|---|---|---|
| REO ($42.6 and $39.4 related to VIEs) | $48.4 | $43.9 |
| Prepaid expenses (including prepaid lender fees) | 25.1 | 26.1 |
| Derivatives, at fair value | 15.6 | 15.4 |
| Prepaid representation, warranty and indemnification claims - Agency MSR sale | 5.0 | 5.0 |
| Deferred tax assets, net | 3.8 | 3.2 |
| Intangible assets, net (net of accumulated amortization of $13.3 million and $13.1 million) | 3.1 | 3.3 |
| Derivative margin deposit | 0.8 | 7.4 |
| Other | 4.3 | 6.8 |
| $106.0 | $111.3 |
Note 13 – Borrowings
| Advance Match Funded Liabilities · Remaining Borrowing Capacity · Outstanding Balance | ||||||
|---|---|---|---|---|---|---|
| Borrowing Type · Expected Repayment Date (1) · Uncommitted · Committed · March 31, 2025 · December 31, 2024 | ||||||
| $500 million Ocwen Master Advance Receivables Trust (OMART) - Advance Receivables Backed Notes - Series 2015-VF5 (2) | August 2025 | $50.0 | $132.0 | $318.0 | $328.7 | |
| $200 million Ocwen GSE Advance Funding (OGAF) - Advance Receivables Backed Notes, Series 2015-VF1 (2) | August 2025 | — | 141.1 | 58.9 | 87.8 | |
| $14.4 million EBO Advance facility (3) | May 2026 | 13.8 | — | 0.6 | 0.6 | |
| Total Advance match funded liabilities | $63.8 | $273.1 | $377.5 | $417.1 | ||
| Weighted average interest rate (4) | 7.26% | 7.25% | ||||
(1)The Expected Repayment Date of our facilities, as defined, is the date on which the revolving period ends under each advance facility note and repayment of the outstanding balance is required if the note is not renewed or extended. In certain of our advance facilities, there are multiple notes outstanding.
(2)The committed borrowing capacity under the OMART and OGAF facilities is available to us provided that we have sufficient eligible collateral to pledge. At March 31, 2025, none of the remaining borrowing capacity of the OMART and OGAF advance financing notes could be used based on the amount of eligible collateral.
(3)At March 31, 2025, none of the remaining borrowing capacity of the facility could be used based on the amount of eligible collateral.
(4)The weighted average interest rate excludes the effect of the amortization of prepaid lender fees. At March 31, 2025 and December 31, 2024, the balance of unamortized prepaid lender fees was $1.2 million and $2.1 million, respectively, and are included in Other assets in our consolidated balance sheets.
| Mortgage Loan Financing Facilities · Remaining Borrowing Capacity · Outstanding Balance | |||||||
|---|---|---|---|---|---|---|---|
| Borrowing Type · Collateral · Maturity · Uncommitted · Committed (1) · March 31, 2025 · December 31, 2024 | |||||||
| Total mortgage warehouse facilities (2) | Loans held for sale (LHFS), Loans Held for Investment (LHFI), Servicing Advances, Receivables and REO | May 2025-October 2026 | 1,214.4 | 216.9 | 1,124.9 | 1,046.3 | |
| Securitization Notes: | |||||||
| OLIT Asset-Backed Notes, Series 2023-HB1 (3) | Reverse LHFS,Receivables and REO | June 2036 | — | — | 101.2 | 107.3 | |
| OLIT Asset-Backed Notes, Series 2024-HB1 (3) | Reverse LHFS,Receivables and REO | February 2037 | — | — | 148.8 | 160.9 | |
| OLIT Asset-Backed Notes, Series 2024-HB2 (3) | Reverse LHFS,Receivables and REO | August 2037 | — | — | 232.3 | 249.1 | |
| Total reverse mortgage securitization notes | — | — | 482.3 | 517.3 | |||
| Total Mortgage loan financing facilities | $1,214.4 | $216.9 | 1,607.2 | 1,563.6 | |||
| Unamortized discount and debt issuance costs - OLIT Notes | (29.9) | (35.4) | |||||
| Total Mortgage loan financing facilities, net | $1,577.4 | $1,528.2 | |||||
| Weighted average interest rate (4) | 5.40% | 5.46% | |||||
(1)Of the borrowing capacity on mortgage loan financing facilities extended on a committed basis, none of the remaining borrowing capacity could be used at March 31, 2025 based on the amount of eligible collateral that could be pledged on a committed basis.
(2)We use mortgage loan repurchase agreements, participation agreements and other warehouse facilities with various financial institutions to fund newly-originated or purchased loans on a short-term basis until they are sold or securitized to secondary market investors, and to fund repurchases of certain Ginnie Mae forward loans, HECM loans and other types of loans or mortgage related assets. Our warehouse facilities generally have maximum terms of 364 days, and have typically been, and are expected to be renewed, replaced or extended annually.
(3) In June 2023, February 2024 and September 2024, OLIT issued different classes of Asset-Backed Notes with an initial principal amount of 264.9 million, $268.6 million and $330.6 million at a discount and a mandatory 3-year call date of June 2026, February 2027 and August 2027, respectively. We have the option to redeem the notes at any time prior to the mandatory call date, at a 1% premium for a specified period of time after issuance (generally one year) and at par value thereafter. The notes have a stated interest rate of 3.0%,3.0%, and 5.0%, respectively. Payments of interest and principal are made from available funds from a pool of reverse mortgage buyout loans and REOs in accordance with the indenture priority of payments. Also see Note 2 – Securitizations and Variable Interest Entities.
(4)The weighted average interest rate excludes the effect of the amortization of discount, debt issuance costs, and prepaid lender fees. At March 31, 2025 and December 31, 2024, unamortized prepaid lender fees were $1.1 million and $1.0 million, respectively, and are included in Other assets in our consolidated balance sheets. At March 31, 2025 and December 31, 2024, 1-Month (1M) Term Secured Overnight Financing Rate (SOFR) was 4.32% and 4.33%, respectively.
| MSR Financing Facilities · Remaining Borrowing Capacity · Outstanding Balance | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Borrowing Type · Collateral · Maturity · Uncommitted · Committed (1) · March 31, 2025 · December 31, 2024 | ||||||||||||
| $250 million GSE MSR financing facility (2) | MSRs | June 2025 | $— | $3.1 | $246.9 | $249.5 | ||||||
| $650 million GSE MSR financing facility (3) | MSRs | September 2025 | — | 95.2 | 554.8 | 415.1 | ||||||
| $300 million Ginnie Mae MSR financing facility (4) | MSRs, Advances | February 2026 | 54.1 | — | 245.9 | 244.7 | ||||||
| $70 million PLS MSR financing facility (5) | MSRs | February 2026 | 3.6 | — | 66.4 | — | ||||||
| Secured Notes, Ocwen Asset Servicing Income Series Notes, Series 2014-1 | MSRs | February 2028 | — | — | 21.9 | 23.1 | ||||||
| Ocwen Excess Spread-Collateralized Notes, Series 2022-PLS1 (6) | MSRs | February 2025 | — | — | — | 25.6 | ||||||
| Total MSR financing facilities | $57.7 | $98.2 | 1,136.0 | 958.0 | ||||||||
| Unamortized debt issuance costs - PLS facilities (7) | — | (0.1) | ||||||||||
| Total MSR financing facilities, net | $1,136.0 | $957.9 | ||||||||||
| Weighted average interest rate (7) | 7.27% | 7.18% | ||||||||||
(1)Of the borrowing capacity on MSR financing facilities extended on a committed basis, $27.0 million of the remaining borrowing capacity could be used at March 31, 2025 based on the amount of eligible collateral that could be pledged on a committed basis.
(2)This facility is secured by a lien on certain of PHH’s Agency MSRs and is subject to daily margining requirements. In February 2025, the borrowing capacity was reduced to $250.0 million from $400.0 million and the maturity date was modified to June 30, 2025.
(3)PHH’s obligations under this facility are secured by a lien on certain related MSRs. Onity guarantees the obligations of PHH under this facility. See Note 2 – Securitizations and Variable Interest Entities for additional information. We are subject to daily margining requirements under the terms of the facility. In January 2025, the borrowing capacity was increased to $650.0 million from $500.0 million.
(4)PHH’s obligations under this facility are secured by a lien on the related Ginnie Mae MSRs and servicing advances. Onity guarantees the obligations of PHH under the facility. We are subject to daily margining requirements under the terms of the facility. In February 2025, the maturity date was extended to February 25, 2026.
(5)The final payment on the PLS Notes (see (6) below) was made from proceeds received on this new $70.0 million repurchase agreement entered into in February 2025 with a maturity date of February 25, 2026, pursuant to which PHH sold the membership interest certificate representing 100% of the limited liability company interests in PLS Issuer and agreed to repurchase such membership interest certificate at a specified future date at the price set forth in the repurchase agreement. Onity guarantees the obligations of PHH under the facility subject to the terms and conditions set forth in the guaranty secured by a lien on the related PLS MSRs. See Note 2 – Securitizations and Variable Interest Entities for additional information.
(6)The single class PLS Notes were an amortizing debt instrument with an original principal amount of $75.0 million and a fixed interest rate of 5.114%. The PLS Notes were issued by a trust (PLS Issuer) that is included in our consolidated financial statements, and PLS Issuer’s obligations under the facility were secured by a lien on the related PLS MSRs. Onity guaranteed the obligations of PLS Issuer under the facility. The final principal payment was made on the due date in February 2025. See Note 2 – Securitizations and Variable Interest Entities for additional information.
(7)Weighted average interest rate excludes the effect of the amortization of debt issuance costs and prepaid lender fees. At March 31, 2025 and December 31, 2024, unamortized prepaid lender fees related to revolving-type MSR financing facilities were $3.0 million and $2.1 million, respectively, and are included in Other assets in our consolidated balance sheets.
| Senior Notes · Interest Rate (1) · Maturity · Outstanding Balance | ||||
|---|---|---|---|---|
| March 31, 2025 · December 31, 2024 | ||||
| Senior Notes Due 2029 | 9.875% | November 2029 | $500.0 | $500.0 |
| Less: | ||||
| Unamortized discount and debt issuance costs | (12.0) | (12.6) | ||
| Senior notes, net | $488.0 | $487.4 | ||
(1)Excludes the effect of the amortization of debt issuance costs and discount.
On November 6, 2024, PHH Corporation issued $500.0 million aggregate principal amount of 9.875% Senior Notes due November 1, 2029 (Senior Notes Due 2029) at a price of 99.556% of the principal amount in a syndicated private placement. Interest on the Senior Notes is payable semi-annually in arrears on May 1 and November 1 of each year, beginning on May 1, 2025, and principal is due at maturity. The Senior Notes are guaranteed by Onity and certain wholly-owned subsidiaries including PMC (collectively “restricted subsidiaries”). The Senior Notes are secured by the equity interests of the restricted subsidiaries and any Available Cash in excess of Agency Requirements, as defined.
On or after November 1,2026, PHH Corporation may redeem some or all of the Senior Notes at its option at the following redemption prices, plus accrued and unpaid interest:
| Redemption Year (12-month period beginning on November 1st of the years indicated below) | Redemption Price |
|---|---|
| 2026 | 104.938% |
| 2027 | 102.469 |
| 2028 and thereafter | 100.000 |
Prior to November 1, 2026, PHH Corporation may redeem some or all of the Senior Notes at its option at a redemption price equal to 100% of the principal amount of the Notes being redeemed with a “make-whole” premium, as defined, plus accrued and unpaid interest. In addition, prior to November 1, 2026, PHH Corporation may redeem up to 40% of the aggregate principal amount of the Notes with the net cash proceeds from certain equity offerings by Onity at the redemption price equal to 109.875% of the principal amount plus accrued and unpaid interest.
The Indenture contains customary covenants for debt securities of this type that limit the ability of PHH Corporation, Onity and its restricted subsidiaries to, among other things, (i) incur or guarantee additional Indebtedness, as defined, (ii) incur liens, (iii) pay dividends on or make distributions or make other restricted payments, (iv) make investments, (v) consolidate, merge, sell or otherwise dispose of certain assets, and (vi) enter into transactions with certain affiliates.
Credit Ratings
On October 21, 2024, Moody’s assigned a Caa1 rating to the $500 million PHH Corporation Senior Notes due in 2029 . Moody’s also assigned a B3 corporate family rating to Onity and withdrew the B3 corporate family rating of PHH Mortgage Corporation. The entities’ outlooks are stable.
On October 21, 2024, S&P assigned a B- rating to the $500 million PHH Corporation Senior Notes due in 2029 . S&P also affirmed the B- rating of Onity with a Stable Outlook.
Covenants
Under the terms of our debt agreements in effect as of March 31, 2025, we are subject to various affirmative and negative covenants. Collectively, these covenants include:
Financial covenants, including, but not limited to, specified levels of net worth, liquidity and leverage;
Covenants to operate in material compliance with applicable laws;
Restrictions on our ability to engage in various activities, including but not limited to incurring or guarantying additional forms of debt, paying dividends or making distributions on or purchasing equity interests of Onity and its subsidiaries, repurchasing or redeeming capital stock or junior capital, repurchasing or redeeming subordinated debt prior to maturity, issuing preferred stock, selling or transferring assets or making loans or investments or other restricted payments, entering into mergers or consolidations or sales of all or substantially all of the assets of Onity and its subsidiaries or of PHH Corporation or PHH and their respective subsidiaries, creating liens on assets to secure debt, and entering into transactions with affiliates;
Monitoring and reporting of various specified transactions or events, including specific reporting on defined events affecting collateral underlying certain debt agreements; and
Requirements to provide audited financial statements within specified timeframes, including requirements that Onity’s financial statements and the related audit report be unqualified as to going concern.
The most restrictive consolidated net worth requirement contained in our debt agreements with borrowings outstanding at March 31, 2025, excluding additional Agency minimum requirements, is a minimum of $275.0 million and $200.0 million, tangible net worth for Onity and PHH, respectively. The most restrictive liquidity requirement under our debt agreements with borrowings outstanding at March 31, 2025, excluding additional Agency minimum requirements, is for a minimum of $75.0 million and $65.0 million for Onity and PHH, respectively. The minimum tangible net worth and liquidity requirements at PHH contained in some debt agreements are also subject to the minimum requirements set forth by the Agencies, see Note 21 – Regulatory Requirements.
We believe we were in compliance with all of the covenants in our debt agreements as of the date of these unaudited consolidated financial statements.
Collateral
Our assets pledged as collateral for secured borrowings are as follows at March 31, 2025. Assets may also be subject to other liens or restrictions under various agreements.
| Assets | Pledged Assets | Collateralized Financings (8) | Liability Categories | |
|---|---|---|---|---|
| Cash (1) | $178.0 | $— | $— | n/a (1) |
| Restricted cash (2) | 58.9 | 31.7 | — | Multiple |
| Owned MSRs, excluding ESS (3)(5) | 1,620.1 | 1,629.9 | 1,092.8 | MSR financing facilities |
| Transferred MSRs, including ESS (4) | 927.3 | 927.3 | 835.5 | Other financing liabilities |
| Advances, net (5) | 514.0 | 489.2 | 420.6 | Advance match funded liabilities and MSR financing facilities |
| Loans held for sale | 1,402.2 | 1,381.2 | 1,365.7 | Mortgage loan financing facilities |
| Loans held for investment - securitized (6) | 10,676.0 | 10,676.0 | 10,587.6 | HMBS related borrowings |
| Loans held for investment - unsecuritized | 136.5 | 81.0 | 72.2 | Mortgage loan financing facilities |
| Receivables, net | 222.3 | 161.3 | 118.5 | Mortgage loan financing facilities |
| REO (Other assets) | 48.4 | 45.9 | 50.8 | Mortgage loan financing facilities |
| Total (7) | $15,783.7 | $15,423.4 | $14,543.8 |
(1)Includes $147.3 million Available Cash held by Regulated Subsidiary Guarantors, as defined, pursuant to the Senior Notes Due 2029.
(2)Pledged assets primarily include amounts specifically designated to repay debt and to provide over-collateralization for MSR financing facilities, mortgage loan financing facilities and match funded debt facilities (debt service accounts).
(3)Pledged assets exceed the MSR asset balance primarily due to the netting of certain PLS MSR portfolios with negative and positive fair values as eligible collateral.
(4)Includes MSRs transferred to MAV, Rithm and others, and ESS pledged MSRs that are accounted for as secured financings.
(5)$43.1 million drawn under the $300.0 million Ginnie Mae MSR financing facility is used to finance Ginnie Mae related advances.
(6)Reverse mortgage loans and real estate owned are pledged as collateral to the HMBS beneficial interest holders, and are not available to satisfy the claims of our creditors. Ginnie Mae, as guarantor of the HMBS, is obligated to the holders of the HMBS in an instance of PHH’s default on its servicing obligations, or if the proceeds realized on HECMs are insufficient to repay all outstanding HMBS related obligations. Ginnie Mae has recourse to PHH in connection with certain claims relating to the performance and obligations of PHH as both issuer of HMBS and servicer of HECMs underlying HMBS.
(7)The total of selected assets disclosed in the above table does not represent the total consolidated assets of Onity. For example, the total excludes premises and equipment and certain other assets.
(8)Amounts represent UPB and fair value for borrowings accounted for at amortized cost and fair value, respectively.
Note 14 – Other Liabilities
| March 31, 2025 | December 31, 2024 | |
|---|---|---|
| Checks held for escheat | $56.4 | $54.1 |
| Servicing-related obligations | 56.4 | 65.1 |
| Other accrued expenses | 47.0 | 79.6 |
| Due to Rithm - Advance collections and servicing fees | 39.1 | 63.4 |
| Accrued interest payable | 29.6 | 13.4 |
| Liability for indemnification obligations | 27.8 | 30.5 |
| Accrued legal fees and settlements | 27.3 | 16.0 |
| MSR purchase price holdback | 11.2 | 11.0 |
| Lease liability | 8.8 | 9.0 |
| Mortgage insurance premium payable | 7.4 | 7.5 |
| Liability for unfunded pension obligation and gratuity plans | 7.9 | 7.4 |
| Derivatives, at fair value | 6.3 | 27.6 |
| Derivative related payables | 5.6 | 15.2 |
| Excess servicing fee spread payable | 1.9 | 2.2 |
| Income taxes payable | 1.3 | 1.0 |
| Liability for uncertain tax positions (1) | — | 13.3 |
| Other | 6.1 | 4.2 |
| $340.0 | $420.6 |
(1)See Note 18 - Income Taxes
Note 15 – Stockholders’ Equity
In 2021, in connection with certain transactions with Oaktree (see Note 11 - Investment in Equity Method Investee and Related Party Transactions), we issued to Oaktree warrants to purchase 1,184,768 and 261,248 shares of our common stock at a price per share of $26.82 and $24.31, that may be exercised at any time through March 4, 2027 and May 3, 2025, respectively, in cash or pursuant to a cashless exercise, as defined. The warrants were reported within Stockholders’ Equity with an aggregated $20.8 million allocated fair value.
On October 23, 2024, the warrants were amended to provide that upon their exercise Oaktree can elect the cash exercise option only with the consent of Onity and, without the consent of Onity, the exercise price can only be paid via the net share settlement option (cashless exercise). The amendment did not result in any change in the accounting or equity presentation of the warrants.
On February 13, 2025, Oaktree exercised its right to purchase 261,248 shares of our common stock in a net share settlement, at the exercise price of $24.31 per share, entitling Oaktree to an estimated 92,788 shares of common stock based on the trailing average stock price, as defined. Pursuant to the warrant agreement, as amended, Onity elected to settle in cash the exercise of the warrants, resulting in a $3.5 million cash payment to Oaktree and an equal reduction of Stockholders’ Equity. The warrant exercise did not result in any change to the number of issued and outstanding shares of common stock.
Note 16 – Derivative Financial Instruments and Hedging Activities
The table below summarizes the fair value, notional and maturity of our derivative instruments. The notional amount of our contracts does not represent our exposure to credit loss. None of the derivatives were designated as a hedge for accounting purposes as of or during the three months ended March 31, 2025 and 2024.
| March 31, 2025 | December 31, 2024 | |||||
|---|---|---|---|---|---|---|
| Maturities | Notional | Fair value | Maturities | Notional | Fair value | |
| Derivative Assets (Other assets) | ||||||
| Forward sales of Reverse loans | N/A | $— | $— | January 2025 | $60.0 | $0.4 |
| Forward loans IRLCs | April 2025 - August 2025 | 1,593.0 | 8.2 | N/A | — | — |
| Reverse loans IRLCs | May 2025 - July 2025 | 38.3 | 1.2 | February 2025 | 25.6 | 0.2 |
| TBA forward MBS trades | April 2025 - June 2025 | 1,081.0 | 3.0 | January - March 2025 | 1,391.1 | 10.0 |
| Forward sales of Forward loans | April 2025 | 0.5 | — | January 2025 | 215.0 | 1.5 |
| Interest rate swap futures | June 2025 | 950.0 | 3.1 | March 2025 | 225.0 | 3.2 |
| Total | $3,662.9 | $15.6 | $1,916.6 | $15.4 | ||
| Derivative Liabilities (Other liabilities) | ||||||
| Forward loans IRLCs | N/A | $— | $— | January - May 2025 | $1,311.6 | $(0.7) |
| Forward sales of Reverse loans | April 2025 - May 2025 | 65.0 | (0.2) | NA | — | — |
| TBA forward MBS trades | April 2025 - June 2025 | 1,511.9 | (5.8) | January - February 2025 | 789.0 | (5.0) |
| Forward sales of Forward loans | April 2025 | 164.0 | (0.1) | N/A | — | — |
| Interest rate swap futures | June 2025 | 100.0 | (0.2) | March 2025 | 875.0 | (21.9) |
| Total | $1,840.9 | $(6.3) | $2,975.6 | $(27.6) | ||
The table below summarizes the net gains and losses of our derivative instruments recognized in our unaudited consolidated statements of operations.
| Three Months Ended March 31, · Financial Statement Line | |||
|---|---|---|---|
| Gain (Loss) · 2025 · 2024 | |||
| Derivative Instruments | |||
| Forward loans IRLCs | $8.9 | $(0.6) | Gain on loans held for sale, net |
| Reverse loans IRLCs | 1.0 | — | Gain on reverse loans held for investment and HMBS-related borrowings, net |
| Forward trades (economically hedging forward pipeline trades and EBO pipeline) | (1.7) | (0.3) | Gain on loans held for sale, net (Economic hedge) |
| TBA trades (economically hedging forward pipeline trades and EBO pipeline) | (19.9) | 4.9 | Gain on loans held for sale, net (Economic hedge) |
| Interest rate swap futures, TBA trades and interest rate option contracts | 20.8 | (53.7) | MSR valuation adjustments, net |
| Forward sales of Reverse loans | (0.6) | 0.3 | Gain on reverse loans held for investment and HMBS-related borrowings, net |
| Total | $8.6 | $(49.3) | |
Interest Rate Risk
MSR Hedging
MSRs are carried at fair value with changes in fair value being recorded in earnings in the period in which the changes occur. The fair value of MSRs is subject to changes in market interest rates among other inputs and assumptions.
The objective of our MSR interest rate risk management and hedging policy is to protect shareholders’ equity and earnings against the fair value volatility of interest-rate sensitive MSR portfolio exposure, considering market, liquidity, cost and other conditions. The interest-rate sensitive MSR portfolio exposure is defined as follows:
Agency MSR portfolio,
expected Agency MSR bulk transactions subject to letters of intent (LOI),
less the Agency MSRs subject to our sale agreements with MAV, Rithm and others, also referred to as Pledged MSR liabilities (See Note 8 — Other Financing Liabilities, at Fair Value),
less the asset value for securitized HECM loans, net of the corresponding HMBS-related borrowings,
other interest-rate sensitive exposures, including our ESS financing liabilities and reverse mortgage buyouts, as deemed appropriate by the Market Risk Committee.
The hedge coverage ratio, defined as the ratio of hedge and asset rate sensitivity (referred to as DV01) is subject to lower and upper target thresholds under our policy. We regularly evaluate the hedge coverage ratio at the intended shock interval to determine if it is relevant or warrants adjustment based on market conditions, symmetry of interest rate risk exposure, liquidity impacts under shock scenarios and other factors. As the market dictates, management may choose to maintain the hedge coverage ratio at different thresholds, with approval of the Market Risk Committee, in order to preserve liquidity and/or optimize asset returns.
Effective December 2023, we established a targeted hedge coverage ratio range between 95% and 105%. In April 2024, we changed the risk measure to a dollar DV01 that resulted in an equivalent range of approximately 90% to 110%.
With a partial hedge coverage ratio, the changes in fair value of our hedging instruments may not fully offset the changes in fair value of our net MSR portfolio exposure attributable to interest rate changes. In addition, while DV01 measures may remain within the range of our hedging strategy’s objective, actual changes in fair value of the derivatives and MSR portfolio may not offset to the same extent, due to many factors. These factors include non-parallel changes in the interest rate curve, the convexity of the MSR, the basis risk inherent in the MSR profile and hedging instruments, model risk observed between actual vs. expected fair value changes, and hedge costs. We continuously evaluate the use of hedging instruments with the objective of enhancing the effectiveness of our interest rate hedging strategy.
Our derivative instruments include forward trades of MBS or Agency TBAs with different banking counterparties, exchange-traded interest rate swap futures and interest rate options. These derivative instruments are not designated as accounting hedges. TBAs, or To-Be-Announced securities, are actively traded, forward contracts to purchase or sell Agency MBS on a specific future date. From time-to-time, we enter into exchange-traded options contracts with purchased put options financed by written call options. We report changes in fair value of these derivative instruments in MSR valuation adjustments, net in our consolidated statements of operations, within the Servicing segment. We may, from time to time, establish inter-segment derivative instruments between the MSR and pipeline hedging strategies to minimize the use of third-party derivatives. The fair value gains and losses of such inter-segment derivatives effectively reclassify certain derivative gains and losses between MSR valuation adjustments, net within the Servicing segment and Gain on loans held for sale, net within the Originations segment to reflect the performance of these economic hedging strategies in the appropriate segments (see Note 20 – Business Segment Reporting for the amount of such reclassification). Such inter-segment derivatives are eliminated in our consolidated financial statements.
The derivative instruments are subject to margin requirements, posted as either initial or variation margin. Onity may be required to post or may be entitled to receive cash collateral with its counterparties through margin calls, based on daily value changes of the instruments. Changes in market factors, including interest rates, and our credit rating may require us to post additional cash collateral and could have a material adverse impact on our financial condition and liquidity.
Pipeline Hedging - Interest Rate Lock Commitments and Loans Held for Sale, at Fair Value
In our Originations business, we are exposed to interest rate risk and related price risk during the period from the date of the interest rate lock commitment through (i) the lock commitment cancellation or expiration date or (ii) through the date of sale or securitization of the resulting loan into the secondary mortgage market. Loan commitments for forward loans generally range from 5 to 75 days, with the majority of our commitments to borrowers for 40 to 60 days and our commitments to correspondent sellers for 5 to 30 days. Loans held for sale are generally funded and sold within 5 to 30 days. This interest rate exposure of loans and IRLCs is economically hedged with derivative instruments, including forward sales of Agency TBAs. The objective of our pipeline hedging strategy is to reduce the volatility of the fair value of IRLCs and loans due to market interest rates, to preserve the initial gain on sale margin at lock date. We report changes in fair value of these derivative instruments as gain or loss on economic hedge instruments within either Gain on loans held for sale, net or Gain on reverse loans held for investment and HMBS-related borrowings, net in our consolidated statements of operations.
Note 17 – Interest Expense
| Three Months Ended March 31, | ||
|---|---|---|
| 2025 | 2024 | |
| Mortgage loan financing facilities | $26.1 | $18.7 |
| MSR financing facilities | 18.6 | 17.9 |
| Senior Notes Due 2029 | 12.8 | — |
| Advance match funded liabilities | 7.9 | 10.4 |
| Onity Senior Secured Notes (1) | — | 11.2 |
| PMC Senior Secured Notes | — | 7.4 |
| Escrow | 1.7 | 1.8 |
| $67.0 | $67.4 | |
(1)Notes issued to Oaktree affiliates, inclusive of amortization of debt issuance costs and discount ofnil and$2.7 million for the three months ended March 31, 2025 and 2024, respectively.
Note 18 - Income Taxes
| Three Months Ended March 31, | ||
|---|---|---|
| 2025 | 2024 | |
| Income tax expense (benefit) | $(13.0) | $1.7 |
| Income before income taxes | $9.1 | $31.8 |
| Effective tax rate | (142.9)% | 5.2% |
The $13.0 million income tax benefit for the three months ended March 31, 2025 includes the recognition of a $13.3 million benefit due to the favorable resolution of a prior-year uncertain tax position during the period.
Our annual effective tax rate is generally lower than the 21% federal statutory income tax rate primarily due to the full valuation allowance recorded on our net U.S. federal and state deferred tax assets ($179.8 million as of December 31, 2024). The realization of deferred tax assets is dependent on our ability to generate sufficient future taxable income. We conduct periodic evaluations of positive and negative evidence to determine whether it is more likely than not that the deferred tax asset can be realized in future periods. In these evaluations, we give more significant weight to objective evidence, such as our actual financial condition and historical results of operations, as compared to subjective evidence, such as projections of future taxable income or losses. Other factors considered in these evaluations are future reversals of temporary differences, tax character and the impact of tax planning strategies that may be implemented, if warranted. We determined that a full valuation allowance at March 31, 2025 remained appropriate.
We believe it is reasonably possible that by December 31, 2025, we could release some or all of our valuation allowance that currently offsets our net U.S. deferred tax asset. The accounting guidance (ASC 740, Income Taxes) states that “a cumulative loss in recent years is a significant piece of negative evidence that is difficult to overcome”. We believe it is reasonably possible that by December 31, 2025, we would have transitioned from a cumulative loss in recent years to cumulative income as a result of Onity improving its earnings in the more recent years. Any release of our valuation allowance requires significant judgment and is contingent on continued analysis of the positive and negative evidence and actual and expected future profitability. As such, the exact timing and amount of any valuation allowance release is subject to change. We will continue to maintain a full valuation allowance on our U.S. net deferred tax asset until there is sufficient positive evidence to support the reversal of all or some portion of this allowance. Release of the valuation allowance would result in an increase to Deferred tax assets, net on our consolidated balance sheet, and a corresponding non-cash decrease to income tax expense (thus an increase to net income and stockholders’ equity).
Note 19 – Basic and Diluted Earnings (Loss) per Share
Basic earnings or loss per share excludes common stock equivalents and is calculated by dividing net income or loss attributable to common stockholders by the weighted average number of shares of common stock outstanding during the period. We calculate diluted earnings or loss per share by dividing net income or loss attributable to common stockholders by the weighted average number of shares of common stock outstanding including the potential dilutive shares of common stock related to outstanding restricted stock awards, stock options and warrants as determined using the treasury stock method.
| Three Months Ended March 31, | ||
|---|---|---|
| 2025 | 2024 | |
| Basic earnings per share | ||
| Net income attributable to common stockholders | $21.1 | $30.1 |
| Weighted average shares of common stock outstanding | 7,873,989 | 7,711,534 |
| Basic earnings per share | $2.68 | $3.91 |
| Diluted earnings per share | ||
| Net income attributable to common stockholders | $21.1 | $30.1 |
| Weighted average shares of common stock outstanding | 7,873,989 | 7,711,534 |
| Effect of dilutive elements | ||
| Common stock warrants | 224,557 | 68,584 |
| Stock option awards | 36 | — |
| Common stock awards | 338,292 | 266,070 |
| Dilutive weighted average shares of common stock | 8,436,874 | 8,046,188 |
| Diluted earnings per share | $2.50 | $3.74 |
| Stock options and common stock awards excluded from the computation of diluted earnings per share | ||
| Anti-dilutive (1) | 21,659 | 31,944 |
| Market-based (2) | 41,520 | 188,344 |
(1)Includes stock options and stock awards that are anti-dilutive based on the application of the treasury stock method.
(2)Shares that are issuable upon the achievement of certain market-based performance criteria related to Onity’s stock price.
Note 20 – Business Segment Reporting
Our business segments reflect the internal reporting that our Chief Executive Officer, whom we have determined to be our Chief Operating Decision Maker (CODM), uses to evaluate our operating and financial performance and to assess the allocation of our resources. The CODM uses pre-tax income calculated both on a GAAP basis and on a managed or adjusted basis, as internally defined, to assess the segment performance and allocate resources. The segment information presented below is prepared under GAAP, consistent with the amounts included in our consolidated financial statements. Our current reportable business segments consist of Servicing, Originations, and Corporate.
| Financial information for our segments prepared under GAAP is as follows: | ||||
|---|---|---|---|---|
| Three Months Ended March 31, 2025 | ||||
| Results of Operations | Servicing | Originations | Corporate | Business Segments Consolidated |
| Servicing and subservicing fees | $203.3 | $— | $— | $203.3 |
| Gain on reverse loans held for investment and HMBS-related borrowings, net | 16.9 | 6.9 | — | 23.8 |
| Gain (loss) on loans held for sale, net | (3.8) | 15.6 | — | 11.8 |
| Other revenue, net | 4.8 | 6.2 | — | 10.9 |
| Revenue | 221.2 | 28.6 | — | 249.8 |
| MSR valuation adjustments, net | (41.9) | 3.0 | — | (38.9) |
| Operating expenses | ||||
| Compensation and benefits | 23.1 | 12.4 | 21.9 | 57.4 |
| Servicing and origination | 11.7 | 1.1 | 0.2 | 13.0 |
| Technology and communications | 7.4 | 2.1 | 5.5 | 15.0 |
| Professional services | 6.3 | 0.5 | 15.9 | 22.6 |
| Occupancy, equipment and mailing | 7.1 | 0.7 | 0.4 | 8.2 |
| Corporate overhead allocations | 12.4 | 3.9 | (16.4) | — |
| Other expenses | 0.5 | 1.5 | 1.6 | 3.6 |
| Operating expenses | 68.6 | 22.2 | 29.1 | 119.9 |
| Other income (expense): | ||||
| Interest income | 11.8 | 13.3 | 1.1 | 26.2 |
| Interest expense | (47.9) | (12.7) | (6.4) | (67.0) |
| Pledged MSR liability expense | (41.9) | — | — | (41.9) |
| Other, net | 0.5 | (0.4) | 0.8 | 0.9 |
| Other income (expense), net | (77.5) | 0.2 | (4.5) | (81.9) |
| Income (loss) before income taxes | $33.1 | $9.6 | $(33.6) | $9.1 |
| Three Months Ended March 31, 2024 | ||||
|---|---|---|---|---|
| Results of Operations | Servicing | Originations | Corporate | Business Segments Consolidated |
| Servicing and subservicing fees | $204.2 | $0.3 | $— | 204.5 |
| Gain on reverse loans held for investment and HMBS-related borrowings, net | 8.6 | 6.8 | — | 15.4 |
| Gain on loans held for sale, net | 1.8 | 9.1 | — | 10.9 |
| Other revenue, net | 4.5 | 3.8 | — | 8.3 |
| Revenue | 219.1 | 20.0 | — | 239.1 |
| MSR valuation adjustments, net | (12.5) | 0.9 | — | (11.6) |
| Operating expenses | ||||
| Compensation and benefits | 25.3 | 10.2 | 18.1 | 53.6 |
| Servicing and origination | 13.3 | 1.4 | 0.3 | 15.0 |
| Technology and communications | 6.1 | 1.7 | 4.9 | 12.7 |
| Professional services | 7.1 | 0.3 | 4.6 | 12.0 |
| Occupancy, equipment and mailing | 6.8 | 0.5 | 0.4 | 7.7 |
| Corporate overhead allocations | 10.9 | 3.9 | (14.8) | — |
| Other expenses | 1.1 | 1.0 | 1.3 | 3.4 |
| Operating expenses | 70.6 | 19.0 | 14.8 | 104.4 |
| Other income (expense): | ||||
| Interest income | 6.7 | 9.7 | 1.1 | 17.5 |
| Interest expense | (45.8) | (10.4) | (11.2) | (67.4) |
| Pledged MSR liability expense | (44.9) | — | — | (44.8) |
| Gain on extinguishment of debt | — | — | 1.4 | 1.4 |
| Earnings of equity method investee | 2.7 | — | — | 2.7 |
| Other, net | (0.5) | (0.1) | — | (0.7) |
| Other income (expense), net | (81.8) | (0.8) | (8.6) | (91.3) |
| Income (loss) before income taxes | $54.2 | $1.1 | $(23.4) | $31.8 |
| Total Assets | Servicing | Originations | Corporate | Business Segments Consolidated |
|---|---|---|---|---|
| March 31, 2025 | $15,013.1 | $1,009.6 | $236.6 | $16,259.3 |
| December 31, 2024 | 15,242.5 | 945.0 | 247.9 | 16,435.4 |
Note 21 – Regulatory Requirements
Our business is subject to extensive regulation and supervision by federal, state, local and foreign governmental authorities, including the Consumer Financial Protection Bureau (CFPB), the HUD, the SEC and various state agencies that license our servicing and lending activities. Accordingly, we are regularly subject to examinations, inquiries and requests, including civil investigative demands and subpoenas. The GSEs and their conservator, the Federal Housing Finance Agency (FHFA), Ginnie Mae, the United States Treasury Department, various investors, non-Agency securitization trustees and others also subject us to periodic reviews and audits.
We must comply with a large number of federal, state and local consumer protection and other laws and regulations, including, among others, the CARES Act, the Dodd-Frank Wall Street Reform and Consumer Protection Act (the Dodd-Frank Act), the Telephone Consumer Protection Act (TCPA), the Gramm-Leach-Bliley Act, the Fair Debt Collection Practices Act (FDCPA), the Real Estate Settlement Procedures Act (RESPA), the Truth in Lending Act (TILA), the Servicemembers Civil
Relief Act, the Homeowners Protection Act, the Home Mortgage Disclosure Act (HMDA), the Federal Trade Commission Act, the Fair Credit Reporting Act, the Equal Credit Opportunity Act, as well as individual state and local laws, and federal and local bankruptcy rules. These laws and regulations apply to all facets of our business, including, but not limited to, licensing, loan originations, consumer disclosures, default servicing and collections, foreclosure, filing of claims, registration of vacant or foreclosed properties, handling of escrow accounts, payment application, interest rate adjustments, assessment of fees, loss mitigation, use of credit reports, handling of unclaimed property, safeguarding of non-public personally identifiable information about our customers, and the ability of our employees to work remotely. These complex requirements can and do change as laws and regulations are enacted, promulgated, amended, interpreted and enforced. The general trend among federal, state and local legislative bodies and regulatory agencies as well as state attorneys general has been toward increasing laws, regulations, investigative proceedings and enforcement actions with regard to residential real estate lenders and servicers, which could increase the possibility of adverse regulatory action against us.
In addition, a number of foreign laws and regulations apply to our operations outside of the U.S., including laws and regulations that govern licensing, privacy, employment, safety, payroll and other taxes and insurance and laws and regulations that govern the creation, continuation and the winding up of companies as well as the relationships between shareholders, our corporate entities, the public and the government in these countries. Our foreign subsidiaries are subject to inquiries and examinations from foreign governmental regulators in the countries in which we operate outside of the U.S.
Our licensed entities are required to renew their licenses, typically on an annual basis, and to do so they must satisfy the license renewal requirements of each jurisdiction, which generally include financial requirements such as providing audited financial statements and satisfying minimum net worth requirements and non-financial requirements such as satisfactory completion of examinations relating to the licensee’s compliance with applicable laws and regulations.
We are also subject to seller/servicer obligations under agreements with the GSEs, HUD, FHA, VA and Ginnie Mae, including capital requirements related to tangible net worth, as defined by the applicable agency, liquidity requirements, an obligation to provide audited financial statements within 90 days of the applicable entity’s fiscal year end as well as extensive requirements regarding servicing, selling and other matters.
PHH is required to maintain a 6% minimum ratio of tangible net worth to total assets (leverage ratio) pursuant to Agency rules. As issuer of HMBS, we received an exemption to exclude securitized reverse mortgage loans held for investment pledged to HMBS ($10.6 billion at March 31, 2025) from total assets in the computation of the leverage ratio due to the “lack of true sale accounting treatment of the HMBS Program” as per the Ginnie Mae guide.
We believe our licensed entities were in compliance with all of their minimum net worth and liquidity requirements at March 31, 2025. Our non-Agency servicing agreements also contain requirements regarding servicing practices and other matters, and a failure to comply with these requirements could have a material adverse impact on our business.
The most restrictive of the various net worth and liquidity requirements for licensing and seller/servicer obligations referenced above are mostly based on the UPB of assets serviced by PHH. Under the applicable formula, the required minimum net worth was $513.6 million at March 31, 2025. PHH’s adjusted net worth was $639.5 million at March 31, 2025. The most restrictive of the various liquidity requirements for licensing and seller/servicer obligations referenced above pertains to PHH and the required minimum liquidity was $136.6 million at March 31, 2025. PHH’s eligible liquidity, as defined, for licensing and seller/servicer obligations was $217.8 million at March 31, 2025.
Ginnie Mae announced a new risk-based capital ratio (RBCR) effective on December 31, 2024 for Ginnie Mae issuers. Ginnie Mae issued a waiver extending the deadline by which PHH must meet the RBCR requirements to October 1, 2025. PHH will be required to maintain a minimum of 6% ratio of Adjusted Net Worth less Excess MSRs, as defined, to risk weighted assets. Excess MSR is deducted from Adjusted Net Worth when the MSR portfolio exceeds 100% of the Adjusted Net Worth. Government and GSE conforming loans held-for-sale are risk weighted at 20%, other assets at 100% and MSRs at 250%. HECM reverse mortgage loans held for investment are risk weighted at 0%. MSR values may be reduced by 10% to 50% depending on historical Hedge Efficacy ratio of fair value changes of MSR hedging derivatives and MSR fair value changes due to market and model changes (e.g., 50% MSR value reduction for 80-120% Hedge Efficacy). We are currently implementing certain actions intended to achieve compliance with the requirements. We intend to continue to operate our Ginnie Mae issuer and other activities through PHH which would be subject to the risk-based capital rules, and separately conduct certain GSE MSR investment activities through PHH Asset Services LLC (PAS), a wholly owned subsidiary of PHH Corporation and Onity. We have received all necessary licensing and regulatory approvals to operate PAS except for one state with whom discussions are ongoing.
New York Department of Financial Services (NY DFS). The NY DFS currently limits our ability to acquire MSRs with respect to New York loans, so that Onity may not increase its aggregate portfolio of New York loans serviced or subserviced by Onity by more than 2% per year. This restriction will remain in place until the NY DFS determines that Onity has developed a satisfactory infrastructure to board sizable portfolios of MSRs. We believe we have complied with all terms required by the NY DFS.
Note 22 — Commitments
Servicer Advance Obligations
In the normal course of business as servicer or master servicer, we are required to advance loan principal and interest payments (P&I), property taxes and insurance premiums (T&I) on behalf of the borrower, if delinquent. We also advance legal fees, inspection, maintenance, and preservation costs (Corporate advances) on properties that are in default or have been foreclosed. Our obligations to make these advances are governed by servicing agreements or guides, depending on investors or guarantor. Advances made by us as primary servicer are generally recovered from the borrower or the mortgage loan investor. To the extent there are funds held for future distribution in the custodial accounts, generally we are permitted to borrow from these amounts if P&I advances are required. Advances are primarily recovered from the borrower via a cure of the delinquency, proceeds from sale of loan collateral, mortgage insurance proceeds, or the investor.
For PLS loans, generally, we may stop advancing for P&I once future advances are deemed non-recoverable from the anticipated net proceeds of the property, although we are generally obligated to continue T&I and Corporate advances until the loan delinquency is cured or until a completion of a foreclosure and sale of the REO.
For Ginnie Mae loans, we are required to make advances for the life of the loan without regard to whether we will be able to recover those payments from cure, liquidation proceeds, insurance proceeds, or late payments. We may stop advancing P&I by purchasing loans out of the pool when they are more than 90 days delinquent. We are also required to advance both T&I and Corporate advances until cure or liquidation.
For GSE loans, we are required to advance P&I until the borrower is 120 days delinquent for Fannie Mae loans, but advance only interest payments for the same length of delinquency for Freddie Mac loans. For Freddie Mac loans, servicers may submit claims for T&I and Corporate advances upon borrower resolution or liquidation. For Fannie Mae loans, we can submit reimbursement claims for certain T&I and Corporate advances after incurring the expense. T&I and Corporate advancing on GSE loans continues until the completion of the foreclosure sale.
As subservicer, we are required to make T&I and Corporate advances and in some cases P&I advances on behalf of servicers in accordance with the servicing agreements or guides. Servicers are generally required to reimburse us within 30 days of our advancing under the terms of the subservicing agreements. We are generally reimbursed by Rithm the same day we fund P&I advances, or within no more than three days for servicing advances and certain P&I advances under the Onity agreements.
Rithm is obligated to fund new servicing advances with respect to the MSRs underlying the Rights to MSRs (RMSR), pursuant to the servicing agreements. Rithm has the responsibility to fund advances for loans where they own the MSR, i.e., are the servicer of record. We are dependent upon Rithm for funding the servicing advance obligations for Rights to MSRs where we are the servicer of record. As the servicer of record, we are contractually required under our servicing agreements to make certain servicing advances even if Rithm does not perform its contractual obligations to fund those advances.
Unfunded Lending Commitments
We have originated floating-rate reverse mortgage loans under which the borrowers have additional borrowing capacity of $3.0 billion at March 31, 2025. This additional borrowing capacity is available on a scheduled or unscheduled payment basis. During the three months ended March 31, 2025, we funded $76.8 million out of the $3.1 billion borrowing capacity as of December 31, 2024. We also had short-term commitments to lend $1.6 billion and $38.3 million in connection with our forward and reverse mortgage loan IRLCs, respectively, outstanding at March 31, 2025. We finance originated and purchased forward and reverse mortgage loans with repurchase and participation agreements, also referred to as warehouse lines, prior to their respective securitization.
HMBS Issuer Obligations
As an HMBS issuer, we assume certain obligations related to each security issued. The most significant obligation is the requirement to purchase loans out of the Ginnie Mae securitization pools once the outstanding principal balance of a reverse mortgage loan is equal to or greater than 98% of the maximum claim amount (MCA repurchases). The table below provides the breakdown of the portfolio UPB with respect to the percentage of the MCA at March 31, 2025.
| Securitized HECM loans at less than 92% MCA | $8,774.3 |
|---|---|
| Securitized HECM loans at equal to or greater than 92% and less than 95% MCA | 605.6 |
| Securitized HECM loans at equal to or greater than 95% MCA and less than 98% MCA | 676.8 |
| Total Securitized HECM loans UPB | $10,056.7 |
For the three months ended March 31, 2025 and 2024, we repurchased HECM loans from Ginnie Mae securitizations in the amount of $156.9 million and $41.9 million, respectively. Activity with regard to HMBS repurchases for the three months ended March 31, 2025 is as follows:
| Active (2) | Inactive | Total | |
|---|---|---|---|
| Beginning balance | $68.5 | $159.5 | $228.0 |
| Additions | 103.0 | 53.9 | 156.9 |
| Recoveries, net (1) | (68.2) | (8.7) | (76.9) |
| Transfers | 4.9 | (4.9) | — |
| Changes in value | 0.2 | (4.2) | (4.0) |
| Ending balance | $108.5 | $195.6 | $304.1 |
(1)Includes amounts received upon assignment of loan to HUD, loan payoff, REO liquidation and claim proceeds less any amounts charged off as unrecoverable.
(2)Excludes $381.6 million UPB in loans directly assigned to HUD from the underlying Ginnie Mae securities without a cash repurchase from us.
Client Concentration
Our Servicing segment has exposure to concentration risk and client retention risk.
For the three months ended March 31, 2025, servicing and subservicing fees from Rithm amounted to $22.2 million, or 14% of total servicing and subservicing fees (excluding ancillary income), and the related Rithm Pledged MSR liability expense amounted to $9.0 million. As of March 31, 2025, Rithm represented $34.7 billion, or 11% of the UPB and 21% of the loan count of our total servicing and subservicing portfolio, and approximately 58% of all delinquent loans that Onity services. Our subservicing agreements with Rithm provide forautomatic one-year renewals, unless Onity or Rithm provide advance notice of termination. During the three months ended March 31, 2025 Rithm exercised their previously agreed right to transfer up to 15% of the mortgage loans to another subservicer and transferred $5.7 billion in UPB to its own servicing platform, with an additional $1.9 billion in UPB expected to deboard in the second quarter of 2025.
If Rithm exercises its right to terminate the subservicing agreements for convenience by November 1, 2025 or for cause at any time, we might need to right-size certain aspects of our servicing business as well as the related corporate support functions, and we may need to adjust our daily liquidity management due to the reduction of servicing float balances associated with the Rithm agreements. Also refer to Note 8 — Other Financing Liabilities, at Fair Value and Note 14 – Other Liabilities.
Note 23 – Contingencies
When we become aware of a matter involving uncertainty for which we may incur a loss, we assess the likelihood of any loss. If a loss contingency is probable and the amount of the loss can be reasonably estimated, we record an accrual for the loss. In such cases, there may be an exposure to potential loss in excess of the amount accrued. Where a loss is not probable but is reasonably possible or where a loss in excess of the amount accrued is reasonably possible, we disclose an estimate of the amount of the loss or range of possible losses for the claim if a reasonable estimate can be made, unless the amount of such reasonably possible loss is not material to our financial position, results of operations or cash flows. If a reasonable estimate of loss cannot be made, we do not accrue for any loss or disclose any estimate of exposure to potential loss even if the potential loss could be material and adverse to our business, reputation, financial condition and results of operations. An assessment regarding the ultimate outcome of any such matter involves judgments about future events, actions and circumstances that are inherently uncertain. The actual outcome could differ materially. Where we have retained external legal counsel or other professional advisers, such advisers assist us in making such assessments.
Litigation
In the ordinary course of business, we are a defendant in, or a party or potential party to, many threatened and pending legal proceedings, including proceedings brought by borrowers, regulatory agencies (discussed further under “Regulatory” below), current or former employees, those brought on behalf of various classes of claimants, and those brought derivatively on behalf of Onity against certain current or former officers and directors or others, and those brought under the False Claims Act by private citizens on behalf of the U.S. In addition, we may be a party or potential party to threatened or pending legal proceedings involving fair-housing advocates, current and former commercial counterparties and market competitors, including, among others, claims related to the sale or purchase of loans, MSRs or other assets, and breach of contract actions, parties on whose behalf we service or serviced mortgage loans, parties who provide ancillary services including property preservation and other post-foreclosure related services, applicable taxing authorities, and parties who provide or provided consulting, subservicing, or other services to Onity.
The majority of these proceedings are based on alleged violations of federal, state and local laws and regulations governing our mortgage servicing and lending activities, including, among others, the Dodd-Frank Act, the Gramm-Leach-Bliley Act, the FDCPA, the RESPA, the TILA, the Fair Credit Reporting Act, the Servicemembers Civil Relief Act, the Homeowners Protection Act, the Federal Trade Commission Act, the TCPA, the Equal Credit Opportunity Act, as well as individual state licensing and foreclosure laws, federal and local bankruptcy rules, federal and local tax regulations, and state deceptive trade practices laws. Such proceedings include wrongful foreclosure and eviction actions, bankruptcy violation actions, payment misapplication actions, allegations of wrongdoing in connection with lender-placed insurance and mortgage reinsurance arrangements, claims relating to our property preservation activities, claims related to REO management, claims relating to our written and telephonic communications with our borrowers such as claims under the TCPA and individual state laws, claims related to our payment, escrow and other processing operations, claims relating to fees imposed on borrowers relating to inspection fees, foreclosure attorneys’ fees, reinstatement fees, foreclosure registration fees, payment processing, payment facilitation or payment convenience fees, claims related to ancillary products marketed and sold to borrowers, claims related to loan modifications and loan assumptions, claims related to call recordings, claims regarding certifications of our legal compliance related to our participation in certain government programs, claims related to improper occupancy inspections, claims related to untimely recording of mortgage satisfactions, and claims related to tax deficiencies owed by and tax refunds due to us. In some of these proceedings, claims for substantial monetary damages are asserted against us. For example, we are currently a defendant in various matters alleging that (1) certain fees imposed on borrowers relating to payment processing, payment facilitation or payment convenience violate the FDCPA and similar state laws, (2) certain fees we assess on borrowers are improperly assessed and/or marked up improperly in violation of applicable state and federal law, (3) we breached fiduciary duties we purportedly owe to benefit plans due to the discretion we exercise in servicing certain securitized mortgage loans, (4) certain legacy mortgage reinsurance arrangements violated RESPA, (5) we failed to subservice loans appropriately pursuant to subservicing and other agreements, and (6) we did not comply with specific state and federal wage and hour laws for certain non-exempt employees. In the future, we are likely to become subject to other private legal proceedings alleging failures to comply with applicable laws and regulations, including putative class actions, in the ordinary course of our business.
In view of the inherent difficulty of predicting the outcome of any threatened or pending legal proceedings, particularly where the claimants seek very large or indeterminate damages, including punitive damages, or where the matters present novel legal theories or involve a large number of parties, we generally cannot predict what the eventual outcome of such proceedings will be, what the timing of the ultimate resolution will be, or what the eventual loss, if any, will be. Any material adverse resolution could materially and adversely affect our business, reputation, financial condition, liquidity, and results of operations.
Where we determine that a loss contingency is probable in connection with a pending or threatened legal proceeding and the amount of our loss can be reasonably estimated, we record an accrual for the loss. We have accrued for losses relating to threatened and pending litigation that we believe are probable and reasonably estimable based on current information regarding these matters. Where we determine that a loss is not probable but is reasonably possible or where a loss in excess of the amount accrued is reasonably possible, we disclose an estimate of the amount of the loss or range of possible losses for the claim if a reasonable estimate can be made, unless the amount of such reasonably possible loss is not material to our financial position, results of operations or cash flows. It is possible that we will incur losses relating to threatened and pending litigation that materially exceed the amount accrued. Our accrual for probable and estimable legal and regulatory matters, including accrued legal fees, was $27.3 million at March 31, 2025. We cannot currently estimate the amount, if any, of reasonably possible losses above amounts that have been recorded at March 31, 2025.
As previously disclosed, we are subject to individual lawsuits relating to our FDCPA compliance and putative state law class actions based on the FDCPA and similar state statutes. We are currently defending a class action lawsuit challenging, under state and federal law, our practice of charging borrowers a fee to use certain optional payment methods, in Jones v. PHH Mortg. Corp., et al. (D. NJ), which we moved to dismiss. On July 23, 2024, the court granted the motion in part, dismissing the majority of the claims. Onity filed an answer to the surviving claims on August 14, 2024. On October 25, 2024, Knapp v. PHH Mortg. Corp., et al. (D. OR) was filed in state court in Oregon. We removed the matter to federal court in Oregon on November 27, 2024, and filed our motion to dismiss the complaint on December 11, 2024. In February 2025, Smith-Fowler v. PHH Mortgage Corp. (D.D.C) was filed in federal court in Washington, D.C. We are in the process of evaluating options to respond to the complaint. In addition, between November 2022 and June 2023, we settled the previously disclosed cases of Morris v. PHH Mortg. Corp., et al. (S.D. FL), Torliatt v. PHH Mortg. Corp., et al. (N.D. CA), Thacker v. PHH Mortg. Corp., et al. (N.D. WV), Forest v. PHH Mortg. Corp., et al. (D. RI), and Williams v. PHH Mortg. Corp., et al.(S.D. TX).
In addition, we continue to be involved in legacy matters arising prior to Onity’s October 2018 acquisition of PHH Corporation, including a putative class action filed in 2008 in the United States District Court for the Eastern District of California against PHH Corporation and related entities alleging that PHH Corporation’s legacy mortgage reinsurance arrangements between its captive reinsurer, Atrium Insurance Corporation, and certain mortgage insurance providers violated RESPA. See Munoz v. PHH Mortgage Corp. et al. (Eastern District of California). In June 2015, the court certified a class of borrowers who obtained loans with private mortgage insurance through PHH’s captive reinsurance arrangement between June 2007 and December 2009. PHH asserted numerous legal defenses against the claims. Following pre-trial developments in August 2020, the only issues remaining for trial were whether the plaintiffs had standing to bring their claims and whether the reinsurance services provided by PHH Corporation’s captive reinsurance subsidiary, Atrium, were actually provided in order for the safe harbor provision of RESPA to apply. In January 2022, the Court denied a motion by the plaintiffs to enter new evidence and a motion by PHH to decertify the class, which motion PHH may renew if the case ultimately goes to trial. Following the entry of this order, at the request of the parties, the Court dismissed all of the plaintiffs’ claims for lack of standing and entered judgment in favor of PHH. The plaintiffs appealed to the United States Court of Appeals for the Ninth Circuit, and in February 2023 that court reversed and remanded for further proceedings. Following additional proceedings, on March 19, 2025, the parties reached an agreement in principle to settle the litigation. We are in the process of negotiating a term sheet and long-form settlement agreement. Our current accrual with respect to this matter is included in the $27.3 million legal and regulatory accrual referenced above. At this time, Onity is unable to predict the outcome of this lawsuit if the court does not approve the settlement. If our efforts to defend this lawsuit are not successful, our business, reputation, financial condition, liquidity and results of operations could be materially and adversely affected.
Onity is a defendant in a certified class action in the U.S. District Court in the Eastern District of California where the plaintiffs claim Onity marked up fees for property valuations and title searches in violation of California state law. See Weiner v. Ocwen Financial Corp., et al. In May 2020, the court ruled that plaintiff’s recoverable damages are limited to out-of-pocket costs, i.e., the amount of marked-up fees actually paid, rather than the entire cost of the valuation that plaintiffs sought. In October 2023, the parties reached a tentative settlement to resolve the lawsuit prior to trial. On March 29, 2024, the district court entered an order granting preliminary approval of the parties’ settlement agreement, and directing notice to the settlement class. The notice process began on April 29, 2024, and continues until September 29, 2025. On October 10, 2024, the Court entered an order approving the settlement.
Over the past several years, lawsuits have been filed by RMBS trust investors alleging that the trustees and master servicers breached their contractual and statutory duties by (i) failing to require loan servicers to abide by their contractual obligations; (ii) failing to declare that certain alleged servicing events of default under the applicable contracts occurred; and (iii) failing to demand that loan sellers repurchase allegedly defective loans, among other things. Onity has received several letters from trustees and master servicers purporting to put Onity on notice that the trustees and master servicers may ultimately seek indemnification from Onity in connection with the litigations. Onity has not yet been impleaded into any of these cases, but it has produced and continues to produce documents to the parties in response to third-party subpoenas.
Onity was, however, impleaded as a third-party defendant into five consolidated loan repurchase cases first filed against Nomura Credit & Capital, Inc. in 2012 and 2013. We vigorously defended ourselves in those cases against allegations by the mortgage loan seller-defendant that Onity failed to inform its contractual counterparties that it had discovered defective loans in the course of servicing them and had otherwise failed to service the loans in accordance with accepted standards. In September 2023, the Court granted in part Onity’s motion for summary judgment, dismissing Nomura’s “failure to notify” claim in its entirety; the Court, however, denied Onity’s motion with respect to Nomura’s second claim alleging failure to service loans in accordance with accepted standards. Subsequent appeals by both parties were denied. In January 2025, the parties agreed to settle the five loan repurchase cases and each has now been dismissed with prejudice.
In addition, several RMBS trustees have received notices of events of default alleging material failures by servicers to comply with applicable servicing agreements. Although Onity has not been sued by an RMBS trustee in response to an event of default notice, there is a risk that Onity could be replaced as servicer as a result of said notices, that the trustees could take legal action on behalf of the trust certificate holders, or, under certain circumstances, that the RMBS investors who issue notices of event of default could seek to press their allegations against Onity, independent of the trustees. We are unable at this time to predict what, if any, actions any trustee will take in response to an event of default notice, nor can we predict at this time the potential loss or range of loss, if any, associated with the resolution of any event of default notice or the potential impact on our operations. If Onity were to be terminated as servicer, or other related legal actions were pursued against Onity, it could have an adverse effect on Onity’s business, reputation, financial condition, liquidity, and results of operations.
Regulatory
We are subject to a number of ongoing federal and state regulatory examinations, orders, inquiries, subpoenas, civil investigative demands, requests for information and other actions. We may also on occasion be subject to foreign regulatory actions in the countries where we operate outside the U.S. Where we determine that a loss contingency is probable in connection with a regulatory matter and the amount of our loss can be reasonably estimated, we record an accrual for the loss. Where we determine that a loss is not probable but is reasonably possible or where a loss in excess of the amount accrued is reasonably possible, we disclose an estimate of the amount of the loss or range of possible losses for the claim if a reasonable estimate can be made, unless the amount of such reasonably possible loss is not material to our financial position, results of operations or cash flows. It is possible that we will incur losses relating to regulatory matters that materially exceed any accrued amount. Predicting the outcome of any regulatory matter is inherently difficult and we generally cannot predict the eventual outcome of any regulatory matter or the eventual loss, if any, associated with the outcome.
We regularly receive information requests and other inquiries, both formal and informal in nature, from our state financial regulators as part of their general regulatory oversight of our licensed servicing and lending businesses, as well as from state attorneys general, the CFPB and other federal agencies, including the Department of Justice, HUD and various inspectors general. For example, we have received requests regarding the charging of certain fees to borrowers (including our practice of charging borrowers a fee to use certain optional payment methods, or “convenience fees”); the post-boarding process to verify loan and payment terms are properly implemented, calculated, and applied; bankruptcy practices; COVID-19-related forbearance and post-forbearance options; and Homeowner Assistance Fund participation and implementation. Many of our regulatory engagements arise from a complaint that the entity is investigating, although some are formal investigations or proceedings. The GSEs (and their conservator, FHFA), HUD, FHA, VA, Ginnie Mae, the United States Treasury Department, and others also subject us to periodic reviews and audits, and engage with us on various matters. For example, we are currently engaged with several regulators related to borrower convenience fees and we recently resolved one such matter with HUD, which requires us to credit/refund consumers for convenience fees charged on FHA-insured loans since May 1, 2020. We have in the past resolved, and may in the future resolve, these or other matters via consent orders, payments of monetary amounts and other agreements in order to settle issues identified in connection with examinations or other oversight activities, and such resolutions could have material and adverse effects on our business, reputation, operations, results of operations and financial condition. Our current accrual with respect to these matters is included in the $27.3 million legal and regulatory accrual referenced above.
Loan Put-Back and Related Contingencies
We have exposure to representation, warranty and indemnification obligations relating to our lending, loan sales and securitization activities, and servicing practices. We received origination representations and warranties from our network of approved originators in connection with loans we purchased through our correspondent lending channel. To the extent that we have recourse against a third-party originator, we may recover part or all of any loss we may incur. We do not provide or assume any origination representations and warranties in connection with our MSR purchases.
At March 31, 2025 and March 31, 2024, we had outstanding representation and warranty repurchase demands of $25.5 million UPB (96 loans) and $25.3 million UPB (75 loans), respectively. We review each demand and monitor through resolution, primarily through rescission, loan repurchase or make-whole payment.
The following table presents the changes in our liability for representation and warranty obligations and similar indemnification obligations:
| Three Months Ended March 31, | ||
|---|---|---|
| 2025 | 2024 | |
| Beginning balance (1) | $27.4 | $32.9 |
| Provision for (reversal of) representation and warranty obligations | (1.4) | (0.3) |
| Provision for representation and warranty obligations - New production liability | 0.7 | 0.3 |
| Charge-offs and other (2) | (2.3) | 1.8 |
| Ending balance (1) | $24.5 | $34.7 |
(1)The liability for representation and warranty obligations is reported in Other liabilities (a component of Liability for indemnification obligations) on our unaudited consolidated balance sheets.
(2)Includes reclassification of principal and interest losses in connection with repurchased loans, make-whole, indemnification and fee payments and settlements net of recoveries, if any.
Other
We may, from time to time, have affirmative indemnification and other claims against service providers, parties from whom we purchased MSRs or other assets, investors or other parties. Although we pursue these claims, we cannot currently estimate the amount, if any, of further recoveries. Similarly, from time to time, indemnification and other claims are made against us by parties to whom we sold MSRs or other assets or by parties on whose behalf we service mortgage loans. We cannot currently estimate the amount, if any, of reasonably possible loss above amounts recorded.
The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.