XML 28 R32.htm IDEA: XBRL DOCUMENT v3.19.3
Business Acquisitions (Tables)
 9 Months Ended
Sep. 30, 2019
Business Combinations [Abstract]  
Schedule of Purchase Price Allocation of Assets Acquired and Liabilities Assumed
The purchase price allocation provided in the table below reflects the final determination of the fair value of assets acquired and liabilities assumed in the acquisition of PHH, with the excess of total identifiable net assets over total consideration paid recorded as a bargain purchase gain. Independent valuation specialists conducted analyses to assist management in determining the fair value of certain acquired assets and assumed liabilities. Management is responsible for these third-party valuations and appraisals. The methodologies that we use and key assumptions that we made to estimate the fair value of the acquired assets and assumed debt are described in Note 5 – Fair Value.    
Purchase Price Allocation
October 4, 2018
 
Adjustments
 
Revised
Cash
$
423,088

 
$
—

 
$
423,088

Restricted cash
38,813

 
—

 
38,813

MSRs
518,127

 
—

 
518,127

Advances, net
96,163

 
—

 
96,163

Loans held for sale
42,324

 
358

 
42,682

Receivables, net
46,838

 
(96
)
 
46,742

Premises and equipment, net
15,203

 
—

 
15,203

REO
3,289

 
—

 
3,289

Other assets
6,293

 
—

 
6,293

Assets related to discontinued operations
2,017

 
—

 
2,017

Financing liabilities (MSRs pledged, at fair value)
(481,020
)
 
—

 
(481,020
)
Other secured borrowings, net
(27,594
)
 
—

 
(27,594
)
Senior notes, net (Senior unsecured notes)
(120,624
)
 
—

 
(120,624
)
Accrued legal fees and settlements
(9,960
)
 
—

 
(9,960
)
Other accrued expenses
(36,889
)
 
—

 
(36,889
)
Loan repurchase and indemnification liability
(27,736
)
 
—

 
(27,736
)
Unfunded pension liability
(9,815
)
 
—

 
(9,815
)
Other liabilities
(34,131
)
 
(643
)
 
(34,774
)
Liabilities related to discontinued operations
(21,954
)
 
—

 
(21,954
)
Total identifiable net assets
422,432

 
(381
)
 
422,051

Total consideration paid to seller
(358,396
)
 
—

 
(358,396
)
Bargain purchase gain
$
64,036

 
$
(381
)
 
$
63,655
Schedule of Supplemental Pro forma Information
The table below presents supplemental pro forma information for Ocwen for the three and nine months ended September 30, 2018 as if the PHH acquisition occurred on January 1, 2017. Pro forma adjustments include the following:
Description
Three Months Ended September 30, 2018
 
Nine Months Ended September 30, 2018
Increase in MSR valuation adjustments, net for acquired MSRs to conform the accounting for MSRs to the valuation policies of Ocwen
$
23,360

 
$
24,442

Adjust interest expense for a total net decline (1)
(18,382
)
 
(30,598
)
Report Ocwen and PHH acquisition-related charges for professional services as if they had been incurred in 2017 rather than 2018
(9,384
)
 
(18,548
)
Total net increase in revenue (2)
39,156

 
120,616

Adjust depreciation expense to amortize internally developed software acquired from PHH on a straight-line basis based on a useful life of three years
245

 
735

Income tax expense (benefit) based on management’s estimate of the blended applicable statutory tax rates and observing the continued need for a valuation allowance (3)
1,158

 
(300
)
(1)
Primarily pertains to fair value adjustments of $18.6 million and $31.4 million for the three and nine months ended September 30, 2018, respectively, related to the assumed MSR secured liability using valuation assumptions consistent with Ocwen’s methodology, excluding the gross-up of PHH MSRs sold and accounted for as a secured borrowing.
(2)
Primarily pertains to an increase to revenue of $40.3 million and $127.7 million for the three and nine months ended September 30, 2018, respectively, for the gross-up of PHH MSRs sold and accounted for as a secured borrowing. The offset of the remaining adjustments are expenses, interest income and interest expense, with no net effect on earnings.
(3)
The net income tax benefit recorded as a result of pro forma adjustments represents lower current federal tax under the new base erosion and anti-abuse tax (BEAT) provision of the 2017 Tax Cuts and Jobs Act (Tax Act) assuming Ocwen and PHH would file a consolidated federal tax return beginning January 1, 2017. The pro forma tax adjustments contemplate the effects of the Tax Act.
Schedule of Pro Forma Results of Operations
 
Three Months Ended September 30, 2018
 
Nine Months Ended September 30, 2018
Revenues
$
314,675

 
$
995,043

Net loss from continuing operations
(65,168
)
 
(133,594
)