Finance of America Companies Inc. (FOA)
SIC breadcrumb: Finance, Insurance, And Real Estate > SIC Major Group 61 > SIC 6162 Mortgage Bankers & Loan Correspondents
SEC company page: https://www.sec.gov/edgar/browse/?CIK=1828937. Latest filing source: 0001628280-26-017692.
Informational only - descriptive public-record data, not investment advice.
Business
Read FOA's verbatim Item 1 Business section from its latest 10-K: Business.
Risk Factors
Read FOA's verbatim Item 1A Risk Factors from its latest 10-K: Risk Factors.
Selected Fundamentals
| Metric | Value | Unit | FY | Filed |
|---|---|---|---|---|
| Revenue | 497,432,000 | USD | 2025 | 2026-03-13 |
| Net income | 45,235,000 | USD | 2025 | 2026-03-13 |
| Assets | 30,733,298,000 | USD | 2025 | 2026-03-13 |
Financials
Annual standardized facts from SEC companyfacts as of latest extracted filing date 2026-03-13. Source: https://data.sec.gov/api/xbrl/companyfacts/CIK0001828937.json. Derived margins, ratios, and free cash flow are computed from the extracted annual SEC facts.
| Metric | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Revenue | 891,525,000 | 1,800,145,000 | 52,762,000 | 234,250,000 | 394,364,000 | 497,432,000 | |
| Net income | 54,412,000 | 518,388,000 | -190,682,000 | -80,088,000 | 15,488,000 | 45,235,000 | |
| Diluted EPS | -3.12 | -9.77 | 1.18 | 3.74 | |||
| Operating cash flow | 101,125,000 | -686,090,000 | 1,407,819,000 | -71,568,000 | -423,815,000 | -429,746,000 | |
| Assets | 16,584,101,000 | 19,565,155,000 | 21,788,946,000 | 20,872,655,000 | 27,107,590,000 | 29,156,490,000 | 30,733,298,000 |
| Liabilities | 28,100,455 | 18,770,884,000 | 20,705,936,000 | 20,467,814,000 | 26,835,183,000 | 28,840,826,000 | 30,337,671,000 |
| Stockholders' equity | 628,040,000 | 1,083,010,000 | 404,841,000 | 272,407,000 | 315,664,000 | 395,627,000 | |
| Cash and cash equivalents | 233,101,000 | 141,238,000 | 61,149,000 | 46,482,000 | 47,383,000 | 89,503,000 |
Ratios
| Metric | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net margin | 6.10% | 28.80% | -34.19% | 3.93% | 9.09% | ||
| Return on equity | 82.54% | -47.10% | -29.40% | 4.91% | 11.43% | ||
| Return on assets | 0.33% | 2.65% | -0.91% | -0.30% | 0.05% | 0.15% | |
| Liabilities / equity | 29.89 | 19.12 | 50.56 | 98.51 | 91.37 | 76.68 |
Industry Peer Context
Net margin peer context
ROE peer context
ROA peer context
Financial Charts
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001628280-26-017692; filed 2026-03-13. Concept: Revenues. Source concepts: us-gaap:Revenues.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001628280-26-017692; filed 2026-03-13. Concept: NetIncomeLoss. Source concepts: us-gaap:NetIncomeLoss.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001628280-26-017692; filed 2026-03-13. Concept: EarningsPerShareDiluted. Source concepts: us-gaap:EarningsPerShareDiluted.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001628280-26-017692; filed 2026-03-13. Concept: NetCashProvidedByUsedInOperatingActivities. Source concepts: us-gaap:NetCashProvidedByUsedInOperatingActivities.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001628280-26-017692; filed 2026-03-13. Concept: Assets. Source concepts: us-gaap:Assets.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001628280-26-017692; filed 2026-03-13. Concept: Liabilities. Source concepts: us-gaap:Liabilities.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001628280-26-017692; filed 2026-03-13. Concept: StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest. Source concepts: us-gaap:StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001628280-26-017692; filed 2026-03-13. Concept: CashAndCashEquivalentsAtCarryingValue. Source concepts: us-gaap:CashAndCashEquivalentsAtCarryingValue.
Quarterly
Quarterly standardized facts from SEC companyfacts as of latest extracted filing date 2026-05-11. Source: https://data.sec.gov/api/xbrl/companyfacts/CIK0001828937.json.
| Quarter | End Date | Revenue | Net Income | Diluted EPS | Method |
|---|---|---|---|---|---|
| 2022-Q2 | 2022-06-30 | -0.70 | reported discrete quarter | ||
| 2022-Q3 | 2022-09-30 | -1.35 | reported discrete quarter | ||
| 2023-Q1 | 2023-03-31 | 140,855,000 | 0.07 | reported discrete quarter | |
| 2023-Q2 | 2023-06-30 | -79,140,000 | -0.91 | reported discrete quarter | |
| 2023-Q3 | 2023-09-30 | -65,363,000 | -0.75 | reported discrete quarter | |
| 2023-Q4 | 2023-12-31 | 275,732,000 | 61,361,000 | derived Q4 = FY annual - nine-month YTD | |
| 2024-Q1 | 2024-03-31 | 74,682,000 | -7,538,000 | -0.08 | reported discrete quarter |
| 2024-Q2 | 2024-06-30 | 79,039,000 | -2,089,000 | -0.30 | reported discrete quarter |
| 2024-Q3 | 2024-09-30 | 290,073,000 | 84,203,000 | 7.50 | reported discrete quarter |
| 2024-Q4 | 2024-12-31 | -59,088,000 | derived Q4 = FY annual - nine-month YTD | ||
| 2025-Q1 | 2025-03-31 | 165,695,000 | 30,209,000 | 2.43 | reported discrete quarter |
| 2025-Q2 | 2025-06-30 | 177,376,000 | 34,923,000 | 2.13 | reported discrete quarter |
| 2025-Q3 | 2025-09-30 | 80,848,000 | -9,515,000 | -1.27 | reported discrete quarter |
| 2025-Q4 | 2025-12-31 | 73,513,000 | -10,382,000 | derived Q4 = FY annual - nine-month YTD | |
| 2026-Q1 | 2026-03-31 | 120,142,000 | 17,507,000 | 0.88 | reported discrete quarter |
Quarterly Charts
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-03-31; accession 0001628280-26-033536; filed 2026-05-11. Concept: Revenues. Source concepts: us-gaap:Revenues.
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-03-31; accession 0001628280-26-033536; filed 2026-05-11. Concept: NetIncomeLoss. Source concepts: us-gaap:NetIncomeLoss.
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-03-31; accession 0001628280-26-033536; filed 2026-05-11. Concept: EarningsPerShareDiluted. Source concepts: us-gaap:EarningsPerShareDiluted.
Macro Cross-References
- CPIAUCSL - Consumer Price Index for All Urban Consumers: All Items in U.S. City Average
- UNRATE - Unemployment Rate
- FEDFUNDS - Federal Funds Effective Rate
- CES0500000003 - Average Hourly Earnings of All Employees, Total Private
- DFEDTARU - Federal Funds Target Range - Upper Limit
- DFEDTARL - Federal Funds Target Range - Lower Limit
- DGS3MO - Market Yield on U.S. Treasury Securities at 3-Month Constant Maturity
- DGS2 - Market Yield on U.S. Treasury Securities at 2-Year Constant Maturity
- DGS10 - Market Yield on U.S. Treasury Securities at 10-Year Constant Maturity
- DGS30 - Market Yield on U.S. Treasury Securities at 30-Year Constant Maturity
- T10Y2Y - 10-Year Treasury Constant Maturity Minus 2-Year Treasury Constant Maturity
- CPILFESL - Consumer Price Index for All Urban Consumers: All Items Less Food and Energy
- CPIUFDSL - Consumer Price Index for All Urban Consumers: Food
- CPIENGSL - Consumer Price Index for All Urban Consumers: Energy
- CUSR0000SAH1 - Consumer Price Index for All Urban Consumers: Shelter
- PCEPI - Personal Consumption Expenditures: Chain-type Price Index
- PCEPILFE - Personal Consumption Expenditures Excluding Food and Energy: Chain-type Price Index
- PPIACO - Producer Price Index by Commodity: All Commodities
- T10YIE - 10-Year Breakeven Inflation Rate
- U6RATE - Total Unemployed, Plus All Marginally Attached Workers Plus Total Employed Part Time for Economic Reasons
- PAYEMS - All Employees, Total Nonfarm
- CIVPART - Labor Force Participation Rate
- EMRATIO - Employment-Population Ratio
- UNEMPLOY - Unemployed
- CE16OV - Employment Level
- ICSA - Initial Claims
- JTSJOL - Job Openings: Total Nonfarm
- JTSQUR - Quits: Total Nonfarm
- GDPC1 - Real Gross Domestic Product
- A191RL1Q225SBEA - Real Gross Domestic Product: Percent Change from Preceding Period
- INDPRO - Industrial Production: Total Index
- TCU - Capacity Utilization: Total Index
- HOUST - New Privately-Owned Housing Units Started: Total Units
- PERMIT - New Privately-Owned Housing Units Authorized in Permit-Issuing Places: Total Units
- RSAFS - Advance Retail Sales: Retail Trade
- PCE - Personal Consumption Expenditures
- DSPIC96 - Real Disposable Personal Income
- PSAVERT - Personal Saving Rate
- M2SL - M2
- BOPGSTB - U.S. International Trade in Goods and Services: Balance
- MSPUS - Median Sales Price of Houses Sold for the United States
- HSN1F - New One Family Houses Sold: United States
- RHORUSQ156N - Homeownership Rate in the United States
- TTLCONS - Total Construction Spending: Total Construction in the United States
- RRVRUSQ156N - Rental Vacancy Rate in the United States
- TOTALSL - Total Consumer Credit Owned and Securitized
- REVOLSL - Revolving Consumer Credit Owned and Securitized
- DRCCLACBS - Delinquency Rate on Credit Card Loans, All Commercial Banks
- GDP - Gross Domestic Product
- GPDI - Gross Private Domestic Investment
- GCE - Government Consumption Expenditures and Gross Investment
- PCEC - Personal Consumption Expenditures
- NETEXP - Net Exports of Goods and Services
- GFDEBTN - Federal Debt: Total Public Debt
- GFDEGDQ188S - Federal Debt: Total Public Debt as Percent of Gross Domestic Product
- FYFSD - Federal Surplus or Deficit
- FGRECPT - Federal Government Current Receipts
- FGEXPND - Federal Government: Current Expenditures
- MANEMP - All Employees, Manufacturing
- USCONS - All Employees, Construction
- USTRADE - All Employees, Retail Trade
- USFIRE - All Employees, Financial Activities
- USGOVT - All Employees, Government
- AWHAETP - Average Weekly Hours of All Employees, Total Private
- DGORDER - Manufacturers' New Orders: Durable Goods
- NEWORDER - Manufacturers' New Orders: Nondefense Capital Goods Excluding Aircraft
- BUSINV - Total Business Inventories
- EXPGS - Exports of Goods and Services
- IMPGS - Imports of Goods and Services
- IR - Import Price Index (End Use): All Commodities
- PPIFIS - Producer Price Index by Commodity: Final Demand
Latest quarter (10-Q)
Latest 10-Q source: 0001628280-26-033536.
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
The following discussion of our financial condition and results of operations should be read together with our condensed consolidated financial statements and related notes. This discussion and analysis contains forward-looking statements that involve risk, uncertainties, and assumptions. Our actual results could differ materially from those anticipated in the forward-looking statements as a result of many factors. Also, see “Forward-Looking Statements” in this Quarterly Report on Form 10-Q (the “Form 10-Q”). Unless the context otherwise requires, all references in this section to “we,” “us,” “our,” “FOA,” or the “Company” refer to Finance of America Companies Inc. and its consolidated subsidiaries. References to “FOA Equity” are to Finance of America Equity Capital LLC, a Delaware limited liability company, that the Company controls in an “UP-C” structure.
Overview
Finance of America Companies Inc. is a financial services holding company which, through its operating subsidiaries, is a leading provider of home equity-based financing solutions for a modern retirement. In addition, FOA offers capital markets and portfolio management capabilities primarily to optimize the distribution of its originated loans to investors.
FOA was incorporated in Delaware on October 9, 2020 and became a publicly-traded company on the New York Stock Exchange (“NYSE”) in April 2021, with trading beginning on April 5, 2021. On August 15, 2025, FOA’s Class A Common Stock (the “Class A Common Stock”) also began trading on NYSE Texas, Inc. FOA continues to maintain its primary listing on the NYSE and trades under the same “FOA” ticker symbol on both exchanges.
FOA has a controlling financial interest in FOA Equity. FOA Equity owns all of the outstanding equity interests in Finance of America Funding LLC (“FOAF”). FOAF wholly owns Finance of America Holdings LLC (“FAH”) and Incenter LLC (“Incenter” and collectively, with FOA Equity, FOAF, and FAH, known as “holding company subsidiaries”). FAH is the parent of a lending company, Finance of America Reverse LLC (“FAR”), while Incenter is the parent of operating service companies that provide capital markets and portfolio management capabilities.
We are a leading provider of home equity-based financing solutions for a modern retirement, offering innovative financing tools to help homeowners aged 55 and over make the most of their housing wealth and achieve a more secure retirement. We are principally focused on offering reverse mortgage loan products and certain traditional home equity loan products throughout the United States of America (“U.S.”). We believe the U.S. home equity-based lending market opportunity is strong and that home equity-based financing solutions are a key component in addressing an existing underserved market of seniors in the U.S.
Our strategy and long-term growth initiatives are built upon a few key fundamental factors:
•We are focused on growing our core retirement solutions business in order to capitalize on the U.S. home equity-based lending market opportunity. We believe we can continue to enhance, expand, and more effectively dispatch our innovative suite of home equity-based financing solutions to help senior homeowners achieve their retirement goals.
•We distribute our products through multiple channels and utilize flexible technology platforms in order to scale our business and manage costs efficiently.
•We connect borrowers with investors. Our consumer-facing business leaders interface directly with the investor-facing professionals in our Portfolio Management segment, facilitating the development of attractive lending solutions for our customers with the confidence that the loans we generate can be efficiently and profitably monetized through sale or securitization to a deep pool of investors, which minimizes capital at risk, with the Company often retaining a future performance-based participation interest in the underlying cash flows of our monetized loans.
Through FAR, the Company originates, acquires, and services (in partnership with third-party subservicers) home equity conversion mortgage (“HECM”) loans, which are originated pursuant to the Federal Housing Administration (the “FHA”) HECM program and are insured by the FHA, and non-agency reverse mortgage loans, which are not insured by the FHA. We have launched several non-agency reverse mortgage loan products to serve the U.S. senior population. At the same time, we continuously look to develop and launch new products to satisfy this vast and largely underserved market. For example, we previously launched a non-agency second lien reverse mortgage loan product, second in priority behind the first lien of an existing traditional mortgage loan or home equity line of credit collateralized by the same mortgaged property. This second lien product has enabled us to serve borrowers who already have and desire to maintain a low-rate primary mortgage but want the convenience of a flexible second lien loan with no required monthly principal and interest payments. In April 2026, FOA rolled out a new second lien
40
reverse mortgage line of credit, which is a non-revolving, multi-draw product that allows borrowers to tap their equity at the times and in the amounts that precisely suit their needs. We anticipate pursuing partnerships with mortgage servicers in the future to make our second lien reverse mortgage loan products available to their eligible traditional mortgage customers with a streamlined approval process, which we expect to broaden the reach of, and raise originations volumes for, the second lien product. Additionally, in 2026, we commenced originating certain traditional home equity loan products. This marks the first time that we have originated traditional home equity loans and enables us to serve potential borrowers who need higher loan-to-value solutions than those provided by our suite of reverse mortgage loan products. Further, in December 2025, we announced a strategic partnership with funds managed by Blue Owl Capital, Inc., which includes a joint innovation and product-development initiative focused on the continuous rollout of new, differentiated financial products tailored for people looking to maximize freedom, security, and opportunity throughout their retirement. These efforts exemplify our commitment to meet and serve new kinds of borrowers. We are a leader in this market and we are focused on developing and offering products for borrowers with interest in using home equity-based financing solutions as retirement planning tools, which we believe will continue to increase our addressable customer base and ultimately raise our origination volumes.
We originate reverse mortgage loans through a retail channel (consisting primarily of a centralized retail platform) and a third-party originator (“TPO”) channel (consisting primarily of a network of mortgage brokers). In 2026, we have also begun originating traditional home equity loans initially through an artificial intelligence (“AI”) platform provided by the Better Home & Finance Holding Company (“Better”). In 2025 and 2026, we have continued to take steps to enhance our marketing and digital capabilities. In the first quarter of 2025, we completed the migration of our telephony platform, and we have continued to enhance its performance. In the second quarter of 2025, we launched and transitioned to our new brand platform, “A Better Way with FOA,” alongside the launch of a national advertising campaign, which integrates a mix of traditional and online mediums. This represents a shift in marketing strategy designed to enhance brand visibility and connect with a new generation of customers through modernized messaging that reflects the real-life goals and aspirations of today’s senior homeowners. We have also continued to enhance our digital capabilities by leveraging automated digital tools to improve efficiency and the overall ease of transacting. In June 2025, we launched a digital pre-qualification tool for certain products that can deliver a three-minute pre-qualification experience, setting a new benchmark for speed and customer engagement in the industry. In the fourth quarter of 2025, we launched “Joy,” our AI-powered customer ambassador chatbot, to provide consumer support over the telephone. In 2026, we have expanded Joy’s capabilities, including enabling Joy to provide consumer support via the exchange of online instant messages, and separately have implemented SMS engagement tools for sales teams. These efforts have culminated in the launch of Helix, our proprietary, industry first end-to-end platform that connects how we acquire, evaluate, and move customers through the loan origination process, with Joy operating as the AI layer across that system. Additionally, in 2025, we engaged in efforts to refine the systems used by our mortgage broker partners to improve the efficiency and ease of originations via our TPO channel. We believe that these efforts will (i) increase brand and product recognition among customers and mortgage brokers, (ii) improve overall customer experience, and (iii) ultimately raise our origination volumes.
We are engaging in strategic partnerships in an effort to expand the reach of our products. In October 2025 we announced a strategic partnership with Better, pursuant to which we have begun to originate traditional home equity loans through Better’s AI platform and serve as Better’s reverse mortgage origination partner, including both HECM loans and non-agency reverse mortgage loans. Better will initially leverage traditional platforms to offer these products; however our goal for this collaboration is to allow us to integrate our reverse mortgage products into a unified digital experience. Additionally, in November 2025 we announced that FAR and PHH Mortgage Corporation (now known as Onity Mortgage Corporation) (“OMC”), a subsidiary of Onity Group Inc., entered into an agreement, which was amended in April 2026, pursuant to which FAR will acquire a portion of OMC’s HECM loan servicing portfolio and certain other reverse mortgage assets. In connection with the transaction, FAR will also acquire OMC’s pipeline of reverse mortgage loans, bring select members of OMC’s experienced origination team onto FAR’s platform, and enter into a subservicing arrangement with OMC. Refer to Note 16 - Subsequent Events in the Notes to Condensed Consolidated Financial Statements for additional information.
Our Portfolio Management segment provides structuring and product development expertise as well as broker/dealer and institutional asset management capabilities, which facilitates innovation and the successful monetization of our loans. We securitize HECM loans into Home Equity Conversion Mortgage-Backed Securities (“HMBS”), which the Government National Mortgage Association (“Ginnie Mae”) guarantees, and sell HMBS in the secondary market while retaining the rights to service the HECM loans. When HECM loans are not eligible for securitization into HMBS or are required to be bought out of a pool of HECM loans previously securitized into HMBS, we convey the
41
HECM loans to the United States Department of Housing and Urban Development (“HUD”) or liquidate them in accordance with program requirements, securitize them into privately placed mortgage-backed securities (“MBS”), or hold them for investment. In November 2024, Ginnie Mae announced the finalized term sheet for its HMBS 2.0 program. If implemented, the HMBS 2.0 program will enable us to securitize into HMBS additional HECM loans that are required to be bought out of pools of HECM loans securitized pursuant to Ginnie Mae’s existing HMBS program or otherwise not eligible for securitization pursuant to Ginnie Mae’s existing HMBS program (subject to expanded eligibility parameters applicable to the HMBS 2.0 program), in
[Excerpt truncated for page length; source filing is linked above.]
Latest 10-K MD&A
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations
The following discussion of our financial condition and results of operations should be read together with our consolidated financial statements and related notes. This discussion and analysis contains forward-looking statements that involve risk, uncertainties, and assumptions. Our actual results could differ materially from those anticipated in the forward-looking statements as a result of many factors. Also, see “Cautionary Note Regarding Forward-Looking Statements and Risk Factory Summary” in Part I of this Form 10-K. Unless the context otherwise requires, all references in this section to “we,” “us,” “our,” “FOA,” or the “Company” refer to Finance of America Companies Inc. and its consolidated subsidiaries. References to “FOA Equity” are to Finance of America Equity Capital LLC, a Delaware limited liability company, that the Company controls in an “UP-C” structure.
Overview
Finance of America Companies Inc. is a financial services holding company which, through its operating subsidiaries, is a leading provider of home equity-based financing solutions for a modern retirement. In addition, FOA offers capital markets and portfolio management capabilities primarily to optimize the distribution of its originated loans to investors.
FOA was incorporated in Delaware on October 9, 2020 and became a publicly-traded company on the NYSE in April 2021, with trading beginning on April 5, 2021. On August 15, 2025, FOA’s Class A Common Stock also began trading on NYSE Texas. FOA continues to maintain its primary listing on the NYSE and trades under the same “FOA” ticker symbol on both exchanges.
FOA has a controlling financial interest in FOA Equity. FOA Equity owns all of the outstanding equity interests in FOAF. FOAF wholly owns FAH and Incenter. FAH is the parent of a lending company, FAR, while Incenter is the parent of operating service companies that provide capital markets and portfolio management capabilities.
We are a leading provider of home equity-based financing solutions for a modern retirement, offering innovative financing tools to help homeowners aged 55 and over make the most of their housing wealth and achieve a more secure retirement. We are principally focused on offering reverse mortgage loan products and certain traditional home equity loan products throughout the U.S. We believe the U.S. home equity-based lending market opportunity is strong and that home equity-based financing solutions are a key component in addressing an existing underserved market of seniors in the U.S.
Our strategy and long-term growth initiatives are built upon a few key fundamental factors:
•We are focused on growing our core retirement solutions business in order to capitalize on the U.S. home equity-based lending market opportunity. We believe we can continue to enhance, expand, and more effectively dispatch our innovative suite of home equity-based financing solutions to help senior homeowners achieve their retirement goals.
•We distribute our products through multiple channels and utilize flexible technology platforms in order to scale our business and manage costs efficiently.
•We connect borrowers with investors. Our consumer-facing business leaders interface directly with the investor-facing professionals in our Portfolio Management segment, facilitating the development of attractive lending solutions for our customers with the confidence that the loans we generate can be efficiently and profitably monetized through sale or securitization to a deep pool of investors, which minimizes capital at risk, with the Company often retaining a future performance-based participation interest in the underlying cash flows of our monetized loans.
Through FAR, the Company originates, acquires, and services (in partnership with third-party subservicers) HECM loans, which are originated pursuant to the FHA HECM program and are insured by the FHA, and non-agency reverse mortgage loans, which are not insured by the FHA. We have launched several non-agency reverse mortgage loan products to serve the U.S. senior population. At the same time, we continuously look to develop and launch new products to satisfy this vast and largely underserved market. For example, we previously launched a non-agency second lien reverse mortgage loan product, second in priority behind the first lien of an existing traditional mortgage loan or home equity line of credit collateralized by the same mortgaged property. This second lien product has enabled us to serve borrowers who already have and desire to maintain a low-rate primary mortgage but want the convenience of a flexible second lien loan with no required monthly principal and interest payments. We anticipate pursuing partnerships with mortgage servicers in the future to make our second lien reverse mortgage loan product available to their eligible traditional mortgage customers with a streamlined approval process, which we expect to broaden the reach of, and raise originations volumes for, the second lien product. Additionally, in October 2025 we
65
announced that we will begin to originate certain traditional home equity loan products. This marks the first time that we will originate traditional home equity loans and enables us to serve potential borrowers who need higher loan-to-value solutions than those provided by our suite of reverse mortgage loan products. Further, in December 2025, we announced a strategic partnership with funds managed by Blue Owl, which includes a joint innovation and product-development initiative focused on the continuous rollout of new, differentiated financial products tailored for people looking to maximize freedom, security, and opportunity throughout their retirement. These efforts exemplify our commitment to meet and serve new kinds of borrowers. We are a leader in this market and we are focused on developing and offering products for borrowers with interest in using home equity-based financing solutions as retirement planning tools, which we believe will continue to increase our addressable customer base and ultimately raise our origination volumes.
We originate reverse mortgage loans through a retail channel (consisting primarily of a centralized retail platform) and a TPO channel (consisting primarily of a network of mortgage brokers). In 2026, we have also begun originating traditional home equity loans initially through an AI platform provided by Better. In 2025, we continued to take steps to enhance our marketing and digital capabilities. In the first quarter of 2025, we completed the migration of our telephony platform, and we continued to enhance its performance throughout the year. In the second quarter of 2025, we launched and transitioned to our new brand platform, “A Better Way with FOA,” alongside the launch of a national advertising campaign, which integrates a mix of traditional and online mediums. This represents a shift in marketing strategy designed to enhance brand visibility and connect with a new generation of customers through modernized messaging that reflects the real-life goals and aspirations of today’s senior homeowners. We have also continued to enhance our digital capabilities by leveraging automated digital tools to improve efficiency and the overall ease of transacting. For example, in June 2025, we launched a digital pre-qualification tool for certain products that can deliver a three-minute pre-qualification experience, setting a new benchmark for speed and customer engagement in the industry. In the fourth quarter of 2025, we launched “Joy,” our AI-powered customer ambassador chatbot, to provide consumer support over the telephone. We are working to expand Joy’s capabilities, including to enable Joy to provide consumer support via the exchange of online instant messages, and have also been working on SMS engagement tools for sales teams. Additionally, in 2025 we engaged in efforts to refine the systems used by our mortgage broker partners to improve the efficiency and ease of originations via our TPO channel. We believe that these efforts will (i) increase brand and product recognition among customers and mortgage brokers, (ii) improve overall customer experience, and (iii) ultimately raise our origination volumes.
We are engaging in strategic partnerships in an effort to expand the reach of our products. In October 2025 we announced a strategic partnership with Better, pursuant to which we will originate traditional home equity loans through Better’s AI platform and serve as Better’s reverse mortgage origination partner, including both HECM loans and non-agency reverse mortgage loans. Better will initially leverage traditional platforms to offer these products; however our goal for this collaboration is to allow us to integrate our reverse mortgage products into a unified digital experience. Additionally, in November 2025 we announced that FAR and PHH, a subsidiary of Onity Group Inc., entered into an agreement pursuant to which FAR will acquire PHH’s HECM loan servicing portfolio and certain other reverse mortgage assets. In connection with the transaction, FAR will also acquire PHH’s pipeline of reverse mortgage loans, bring select members of PHH’s experienced origination team onto FAR’s platform, and enter into a subservicing arrangement with PHH. Following the transaction, we will engage with PHH to make our non-agency second lien reverse mortgage loan product available to PHH’s eligible traditional mortgage customers with a streamlined approval process. We anticipate pursuing partnerships with additional mortgage servicers in the future to make our non-agency second lien reverse mortgage loan product available to their eligible traditional mortgage customers with a streamlined approval process. We believe that these efforts will significantly broaden the reach of our products and ultimately raise our origination volumes.
Our Portfolio Management segment provides structuring and product development expertise as well as broker/dealer and institutional asset management capabilities, which facilitates innovation and the successful monetization of our loans. We securitize HECM loans into HMBS, which Ginnie Mae guarantees, and sell HMBS in the secondary market while retaining the rights to service the HECM loans. When HECM loans are not eligible for securitization into HMBS or are required to be bought out of a pool of HECM loans previously securitized into HMBS, we convey the HECM loans to HUD or liquidate them in accordance with program requirements, securitize them into privately placed MBS, or hold them for investment. In November 2024, Ginnie Mae announced the finalized term sheet for its HMBS 2.0 program. If implemented, the HMBS 2.0 program will enable us to securitize into HMBS additional HECM loans that are required to be bought out of pools of HECM loans securitized pursuant to Ginnie Mae’s existing HMBS program or otherwise not eligible for securitization pursuant to Ginnie Mae’s existing HMBS program (subject to expanded eligibility parameters applicable to the HMBS 2.0 program), increasing the HECM
66
loans that we are able to securitize into HMBS. We either securitize non-agency reverse mortgage loans into MBS sold to investors or sell them as whole loans to investors, while retaining the right to service the loans. We may also decide to strategically hold certain non-agency reverse mortgage loans for investment. We expect to sell traditional home equity loans as whole loans to investors on a servicing released basis. The capabilities provided by the Portfolio Management segment allowed us to complete several sales and issuances of MBS backed by our loan products in 2025, including a nearly $2 billion securitization of non-agency reverse mortgage loans in September 2025, the largest in Company history. This demonstrates the high quality and liquidity of the loan products we originate, the deep relationships we have with our investors, and the resilience of our business model in many economic environments.
Repurchase Agreement
On August 4, 2025, the Company entered into a repurchase agreement (the “Repurchase Agreement”) with FOA Equity, Blackstone Tactical Opportunities Associates - NQ L.L.C., BTO Urban Holdings L.L.C., Blackstone Family Tactical Opportunities Investment Partnership - NQ ESC L.P., and BTO Urban Holdings II L.P. (collectively, the “Blackstone Investor”), which were deemed affiliates of the Company. Pursuant to the Repurchase Agreement, the Company was to purchase (the “Repurchase”) all of the Blackstone Investor’s shares of Class A Common Stock of the Company, Class B Common Stock of the Company, Class A LLC Units, and rights to receive shares of Class A Common Stock and Class A LLC Units pursuant to the Transaction Agreement, dated as of October 12, 2020 (the “Earnout Rights” and, together with such shares of Class A Common Stock, shares of Class B Common Stock, and Class A LLC Units, the “Sold Equity”), and the Tax Receivable Agreement, dated April 1, 2021 (the “Blackstone Tax Receivable Agreement”), between the Company and the Blackstone Investor was to be terminated. Each share of Class A Common Stock and each Class A LLC Unit was to be purchased for $10.00 per share or Class A LLC Unit, and the shares of Class B Common Stock and Earnout Rights were to be purchased for no additional consideration, for total consideration of $80,298,170.
On November 13, 2025, the Company entered into an amended and restated version of the Repurchase Agreement with FOA Equity and the Blackstone Investor (the “Amended and Restated Repurchase Agreement”). Pursuant to the Amended and Restated Repurchase Agreement, the consummation of the Repurchase was expected to occur across two closings, referred to as the “First Closing” and the “Second Closing” (each, a “Closing”). The First Closing occurred on December 4, 2025, when the Company repurchased $40.1 million of the Sold Equity, or 1,596,142 shares of Class A Common Stock and 2,418,767 Class A LLC Units, in accordance with the Amended and Restated Repurchase Agreement. The Second Closing occurred on February 27, 2026, when the Company repurchased the remaining Sold Equity not repurchased at the First Closing (the “Second Closing Sold Equity”). Each share of Class A Common Stock and each Class A LLC Unit was purchased at the Second Closing for $10.00 per share or Class A LLC Unit, and the shares of Class B Common Stock and Earnout Rights were purchased for no additional consideration, as was contemplated in the Repurchase Agreement. However, such price for the Class A Common Stock and the Class A LLC Units was, for the Second Closing Sold Equity, increased by a fixed per annum rate equal to 15.00% accruing monthly. Each Closing was subject to customary conditions and the First Closing was subject to the receipt of a customary opinion. Upon the completion of the Second Closing, the Blackstone Tax Receivable Agreement was terminated.
The remaining obligation as of December 31, 2025, related to the Second Closing Sold Equity, is recorded as Repurchase agreement obligation in the Consolidated Statements of Financial Condition, and equity is reduced as presented in the Consolidated Statements of Equity. In connection with the First Closing, the Company retired the repurchased Class A Common Stock by December 31, 2025.
Business Trends and Conditions
There are several key factors and trends affecting our results of operations. A summary of key factors impacting our revenues include:
•prevailing interest rates which impact loan origination volume, with declining interest rates generally leading to increases in volume, and an increasing interest rate environment generally leading to decreases in volume;
•housing market trends which also impact loan origination volume, with an appreciating housing market typically leading to higher loan origination volume, and a housing market with decreasing values typically leading to lower loan origination volume;
67
•demographic and housing stock trends which impact the addressable market size;
•movement of market interest rates and yields required by investors, with the increasing of market interest rates and yields generally having negative impacts on the fair value of our financial assets, and the decreasing of market interest rates and yields generally having positive impacts on the fair value of our financial assets;
•increases or decreases in default status of loans and prepayment speeds; and
•broad economic factors such as the strength and stability of the overall economy, including sustained higher or lower interest rates, inflation, the unemployment level, real estate values, and trade and tax policies.
Other factors that may affect our cost base include trends in salaries and benefits costs, sales commissions, loan production and servicing costs, marketing and advertising, technology, rent, legal, compliance, and other general and administrative costs. Management continually monitors these costs through operating plans.
Other Recent Events
The U.S. Federal Reserve’s monetary policies and the federal government’s recent tariff policies may have an impact on economic conditions relevant to our business, including real estate values and prevailing mortgage rates, however, the extent of the impact remains uncertain. Higher interest rates generally lead to lower mortgage transaction volumes, increased competition, and lower profit margins. Volatility in market conditions resulting from the foregoing policies may cause credit spreads to widen, which reduces, among other things, availability of credit to our Company on favorable terms, liquidity in the market, the fair value of assets on our balance sheet, and price transparency of real estate-related or asset-backed assets.
Our Company is actively monitoring these events and their effects on the Company’s financial condition, liquidity, operations, industry, and workforce. These continuing economic impacts may cause additional volatility in the financial markets and may have an adverse effect on the Company’s results of future operations, financial condition, and liquidity in 2026 and beyond. See the Results of Operations section below.
For further discussion on the potential impacts of the Federal Reserve’s monetary policies and macroeconomic conditions, see “Risks Related to the Business of the Company” and “Our business is significantly impacted by changes in interest rates. Changes in prevailing interest rates due to U.S. monetary policies or other macroeconomic conditions that affect interest rates may have a detrimental effect on our operations, financial performance, and earnings,” as well as “Risks Related to Our Lending Business” and “Our loan origination and servicing revenues are highly dependent on macroeconomic and U.S. residential real estate market conditions” under the section entitled “Item 1A. Risk Factors.” Such risk factors may be amended or updated in our subsequent periodic reports filed with the SEC.
Components of Our Results of Operations
Revenues
Interest income
We earn interest income on our mortgage loans. Refer to Note 17 - Interest Income and Interest Expense in the Notes to Consolidated Financial Statements for additional information.
Interest expense
We incur interest expense on our HMBS related obligations, nonrecourse debt, and financing lines of credit. Interest expense also includes gains or losses on extinguishment of debt related to the purchase of securities that were previously issued by consolidated trusts. Refer to Note 17 - Interest Income and Interest Expense in the Notes to Consolidated Financial Statements for additional information.
Net origination gains
Net origination gains are the difference between the cost basis of loans and their estimated fair value recognized at the time of origination.
Gains on securitization of HECM tails, net
Gains on securitization of HECM tails, net, are the fair value gains we recognize from tail securitizations, net of Ginnie Mae guarantee fees.
68
Fair value changes from model amortization
Fair value changes from model amortization are from portfolio runoff and realization of modeled income and expenses.
Fair value changes from market inputs or model assumptions
Fair value changes from market inputs or model assumptions represent changes to the fair value of portfolio-related assets and liabilities that are not related to new originations, portfolio runoff, or realization of modeled income and expenses. These changes are driven primarily by updates to market inputs or changes in model assumptions. Refer to Note 5 - Fair Value in the Notes to Consolidated Financial Statements for additional information regarding the key inputs, assumptions, and valuation techniques utilized to measure fair value.
Fee income
We earn origination fees from our customers for processing mortgage loan applications. Revenue is recognized upon the successful funding of the loan.
Non-funding interest income (expense), net
Non-funding interest income (expense), net, includes our non-portfolio interest income, the interest expense associated with the Company’s non-funding debt, and a gain on the exchange of our senior notes. Refer to Note 17 - Interest Income and Interest Expense in the Notes to Consolidated Financial Statements for additional information.
Expenses
Salaries, benefits, and related expenses
Salaries, benefits, and related expenses include salaries, bonuses, commissions, and other payroll related expenses.
Loan production and portfolio related expenses
Loan production and portfolio related expenses include loan origination costs and portfolio expenses associated with our securitizations.
Loan servicing expenses
Loan servicing expenses include costs related to the servicing and sub-servicing of loans.
Marketing and advertising expenses
Marketing and advertising expenses relate to our brand marketing, digital innovation strategy, and loan product information provided to our customers.
Amortization and depreciation
Amortization and depreciation include amortization of definite-lived intangible assets and depreciation of fixed assets.
General and administrative expenses
General and administrative expenses include communications and data processing costs, professional and consulting fees, occupancy, equipment rentals, office related expenses, and other expenses. Refer to Note 18 - General and Administrative Expenses in the Notes to Consolidated Financial Statements for additional information.
Impairment of Other Assets
Impairment of other assets includes charges recognized for the impairment of long-lived assets.
Other, Net
Other, net, primarily includes gains or losses on non-operating assets and liabilities.
69
Results of Operations
Consolidated Results
The following table presents our consolidated operating results from continuing operations (in thousands):
| Year ended | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| December 31, | ||||||||||
| 2025 | 2024 | |||||||||
| Portfolio interest income: | ||||||||||
| Interest income | $ | 1,919,970 | $ | 1,905,214 | ||||||
| Interest expense | (1,659,210) | (1,637,286) | ||||||||
| Net portfolio interest income | 260,760 | 267,928 | ||||||||
| Other income (expense): | ||||||||||
| Net origination gains | 226,068 | 179,837 | ||||||||
| Gains on securitization of HECM tails, net | 45,365 | 45,535 | ||||||||
| Fair value changes from model amortization | (153,656) | (201,101) | ||||||||
| Fair value changes from market inputs or model assumptions | 146,963 | 55,924 | ||||||||
| Net fair value changes on loans and related obligations | 264,740 | 80,195 | ||||||||
| Fee income | 29,494 | 29,546 | ||||||||
| Non-funding interest income (expense), net | (57,562) | 16,695 | ||||||||
| Net other income (expense) | 236,672 | 126,436 | ||||||||
| Total revenues | 497,432 | 394,364 | ||||||||
| Expenses | ||||||||||
| Salaries, benefits, and related expenses | 145,770 | 138,360 | ||||||||
| Loan production and portfolio related expenses | 54,303 | 36,205 | ||||||||
| Loan servicing expenses | 31,162 | 31,323 | ||||||||
| Marketing and advertising expenses | 48,608 | 39,429 | ||||||||
| Amortization and depreciation | 38,595 | 38,947 | ||||||||
| General and administrative expenses | 51,093 | 59,462 | ||||||||
| Total expenses | 369,531 | 343,726 | ||||||||
| Impairment of other assets | — | (891) | ||||||||
| Other, net | (14,804) | (6,931) | ||||||||
| NET INCOME FROM CONTINUING OPERATIONS BEFORE INCOME TAXES | $ | 113,097 | $ | 42,816 |
Net interest income
All of our financial instruments, with the exception of certain notes payable, are either recorded at fair value or the carrying value approximated fair value. The interest recognized on these financial instruments is recorded in Interest income or Interest expense in the Consolidated Statements of Operations. The interest on our notes payable is recorded in Non-funding interest income (expense), net, in the Consolidated Statements of Operations. We evaluate net interest income through an evaluation of all components of interest income and interest expense.
70
The following table presents the components of net interest income (in thousands):
| Year ended | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| December 31, | ||||||||||
| 2025 | 2024 | |||||||||
| Interest income: | ||||||||||
| Interest income on mortgage loans | $ | 1,902,352 | $ | 1,890,700 | ||||||
| Other interest income | 17,618 | 14,514 | ||||||||
| Total portfolio interest income | 1,919,970 | 1,905,214 | ||||||||
| Interest expense: | ||||||||||
| Interest expense on HMBS and nonrecourse obligations(1) | (1,575,252) | (1,559,341) | ||||||||
| Interest expense on other financing lines of credit | (83,958) | (77,945) | ||||||||
| Total portfolio interest expense | (1,659,210) | (1,637,286) | ||||||||
| Net portfolio interest income | 260,760 | 267,928 | ||||||||
| Non-funding interest income (expense), net(2) | (57,562) | 16,695 | ||||||||
| Net interest income | $ | 203,198 | $ | 284,623 |
(1) Interest expense on HMBS and nonrecourse obligations includes gains or losses on extinguishment of debt related to the purchase of securities that were previously issued by consolidated trusts.
(2) For the year ended December 31, 2024, non-funding interest income (expense), net, included a $56.2 million gain on the exchange of our senior notes, which resulted in increased discount amortization expense for the year ended December 31, 2025. Refer to Note 13 - Notes Payable in the Notes to Consolidated Financial Statements for additional information.
For the year ended December 31, 2025 versus the year ended December 31, 2024
Net income from continuing operations before income taxes increased $70.3 million primarily as a result of the following:
•Fair value changes from market inputs or model assumptions increased $91.0 million primarily due to net changes in interest rates, yields, home price appreciation, and other inputs, which generated higher net fair value gains during the year ended December 31, 2025 compared to the 2024 period. Refer to Note 5 - Fair Value in the Notes to Consolidated Financial Statements for additional information regarding the key inputs, assumptions, and valuation techniques impacting the value of our loans and related obligations.
•Fair value changes from model amortization improved $47.4 million primarily due to modeled yield on a larger portfolio during the year ended December 31, 2025 compared to the 2024 period. Net portfolio interest income decreased $7.2 million due to a higher cost of funds within our securitized financing portfolio, which was partially offset by gains on extinguishment of debt related to the purchases of securities that were previously issued by consolidated trusts.
•Net origination gains increased $46.2 million as a result of higher reverse mortgage loan origination volumes. We recognized $226.1 million in net origination gains on loan originations of $2.4 billion for the year ended December 31, 2025 compared to $179.8 million in net origination gains on loan originations of $1.9 billion for the comparable 2024 period.
•Non-funding interest income (expense), net, changed $74.3 million during the year ended December 31, 2025 compared to the 2024 period primarily due to a $56.2 million gain recognized on the exchange of our senior notes in 2024, which resulted in increased amortization of debt discount and issuance costs of $16.0 million in 2025. This was partially offset by a lower cost of funds and outstanding balances on our working capital promissory notes during the year ended December 31, 2025 compared to the 2024 period. Refer to Note 13 - Notes Payable in the Notes to Consolidated Financial Statements for additional information.
•Total expenses increased $25.8 million primarily due to an increase in loan portfolio related expenses as a result of higher securitization expenses, an increase in marketing and advertising expenses related to brand marketing and our digital innovation strategy, and an increase in salaries, benefits, and related expenses as a result of higher compensation resulting from increased loan production. These increases were partially offset by decreases in average headcount and in general and administrative expenses primarily due to cost-
71
cutting measures implemented in 2024 and continued into 2025 to align expenses with our focus on providing home equity-based financing solutions for a modern retirement.
•Other, net, decreased $7.9 million primarily due to valuation changes in certain non-operating assets, the convertible notes, and deferred purchase price liabilities.
Our Segments
Our business operates through two reportable segments: Retirement Solutions and Portfolio Management. A description of the business conducted by each of these segments is provided below.
Retirement Solutions
Our Retirement Solutions segment conducts all of our Company’s loan origination activity, including the origination and acquisition of HECM loans and non-agency reverse mortgage loans through both the retail and TPO channels. The Retirement Solutions segment generates revenue from fees earned at the time of loan origination as well as from the initial estimate of net origination gains, with all originated loans accounted for at fair value. Once originated, the loans are transferred to our Portfolio Management segment, and any future fair value adjustments, including interest earned, on these originated loans are reflected in the revenues of our Portfolio Management segment until final disposition.
Portfolio Management
Our Portfolio Management segment provides product development, loan securitization, loan sales, risk management, servicing oversight, and asset management services to the Company. Our Portfolio Management team acts as the connector between borrowers and investors. The direct connections to investors, provided primarily by our FINRA registered broker-dealer, allow us to innovate and manage risk through better price and product discovery. Given our scale, we are able to work directly with investors and, where appropriate, retain assets on the balance sheet for attractive return opportunities. These retained investments are a source of growing and recurring interest and other servicing-related income. The Portfolio Management segment primarily generates revenue from the net interest income and fair value changes on portfolio assets, monetized through securitization, sale, or other financing of those assets.
See the Segment Results section below and Note 20 - Business Segment Reporting in the Notes to Consolidated Financial Statements for additional financial information about our segments.
Segment Results
Revenues and fees are directly attributed to their respective segments at the time services are performed. Revenues generated on inter-segment services performed are valued based on estimated market value. Expenses directly attributable to the operating segments are expensed as incurred. Other expenses are allocated to individual segments based on the estimated value of services performed, total revenue contributions, personnel headcount, or the equity invested in each segment based on the type of expense allocated. The allocation methodology is reviewed annually. There were no changes to methodology during the years ended December 31, 2025 and 2024. Expenses for enterprise-level general overhead, such as executive administration, are not allocated to the business segments.
72
Retirement Solutions Segment
The following table presents our Retirement Solutions segment’s results (in thousands):
| Year ended | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| December 31, | ||||||||||
| 2025 | 2024 | |||||||||
| Net origination gains | $ | 226,068 | $ | 179,837 | ||||||
| Fee income | 26,914 | 26,477 | ||||||||
| Total revenues | 252,982 | 206,314 | ||||||||
| Total expenses | 206,771 | 194,944 | ||||||||
| Impairment of other assets | — | (291) | ||||||||
| Other, net | — | (174) | ||||||||
| NET INCOME BEFORE INCOME TAXES | $ | 46,211 | $ | 10,905 |
Key Metrics
The following table presents our Retirement Solutions segment’s key metrics (in thousands, except units):
| Year ended | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| December 31, | ||||||||||
| 2025 | 2024 | |||||||||
| Reverse mortgage loan origination volume | ||||||||||
| Loan origination volume(1) | $ | 2,384,559 | $ | 1,917,298 | ||||||
| Loan origination volume - tails(2) | 943,740 | 1,022,379 | ||||||||
| Total loan origination volume | $ | 3,328,299 | $ | 2,939,677 | ||||||
| Total reverse mortgage loan origination volume - units(1) | 9,619 | 8,995 | ||||||||
| Reverse mortgage loan origination volume - by channel(1) | ||||||||||
| TPO | $ | 1,590,669 | $ | 1,159,382 | ||||||
| Retail | 793,890 | 757,916 | ||||||||
| Total reverse mortgage loan origination volume | $ | 2,384,559 | $ | 1,917,298 |
(1) Loan origination volumes consist of initial reverse mortgage loan borrowing amounts.
(2) Tails consist of subsequent borrower draws, mortgage insurance premiums, service fees, and other advances, which are added to the balance of the reverse mortgage loans and which we are able to subsequently securitize.
Revenues
The following table presents the components of our Retirement Solutions segment’s total revenues (in thousands):
| Year ended | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| December 31, | ||||||||||
| 2025 | 2024 | |||||||||
| Net origination gains: | ||||||||||
| TPO | $ | 220,571 | $ | 147,961 | ||||||
| Retail | 80,606 | 81,026 | ||||||||
| Acquisition costs | (75,109) | (49,150) | ||||||||
| Total net origination gains | 226,068 | 179,837 | ||||||||
| Fee income | 26,914 | 26,477 | ||||||||
| Total revenues | $ | 252,982 | $ | 206,314 |
73
For the year ended December 31, 2025 versus the year ended December 31, 2024
Total revenues increased $46.7 million or 22.6% as a result of the following:
•Net origination gains increased $46.2 million or 25.7% as a result of higher reverse mortgage loan origination volumes. We originated $2.4 billion of reverse mortgage loans for the year ended December 31, 2025, an increase of 24.4%, compared to $1.9 billion for the comparable 2024 period. During the year ended December 31, 2025, the weighted average margin on reverse mortgage loan production was 9.48% compared to 9.38% in 2024, an increase of 0.10%.
Expenses
The following table presents the components of our Retirement Solutions segment’s total expenses (in thousands):
| Year ended | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| December 31, | ||||||||||
| 2025 | 2024 | |||||||||
| Salaries | $ | 59,993 | $ | 54,674 | ||||||
| Commissions and bonuses | 22,413 | 18,770 | ||||||||
| Other salary related expenses | 9,610 | 10,004 | ||||||||
| Total salaries, benefits, and related expenses | 92,016 | 83,448 | ||||||||
| Loan production expenses | 6,745 | 7,887 | ||||||||
| Marketing and advertising expenses | 48,572 | 39,337 | ||||||||
| Amortization and depreciation | 37,312 | 37,751 | ||||||||
| General and administrative expenses | 22,126 | 26,521 | ||||||||
| Total expenses | $ | 206,771 | $ | 194,944 |
For the year ended December 31, 2025 versus the year ended December 31, 2024
Total expenses increased $11.8 million or 6.1% as a result of the following:
•Marketing and advertising expenses increased $9.2 million or 23.5% related to brand marketing and our digital innovation strategy. This increase was partially offset by a $4.4 million decrease in General and administrative expenses during the year ended December 31, 2025 primarily due to cost-cutting measures implemented in 2024 and continued into 2025 to align expenses with our focus on providing home equity-based financing solutions for a modern retirement.
•Total salaries, benefits, and related expenses increased $8.6 million or 10.3% primarily due to higher compensation resulting from increased loan production, partially offset by a decrease in average headcount during the year ended December 31, 2025 when compared to the 2024 period.
74
Portfolio Management Segment
The following table presents our Portfolio Management segment’s results (in thousands):
| Year ended | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| December 31, | ||||||||||
| 2025 | 2024 | |||||||||
| Portfolio interest income: | ||||||||||
| Interest income | $ | 1,919,970 | $ | 1,905,214 | ||||||
| Interest expense | (1,659,210) | (1,637,286) | ||||||||
| Net portfolio interest income | 260,760 | 267,928 | ||||||||
| Other income (expense): | ||||||||||
| Gains on securitization of HECM tails, net | 45,365 | 45,535 | ||||||||
| Fair value changes from model amortization | (153,656) | (201,101) | ||||||||
| Fair value changes from market inputs or model assumptions | 146,963 | 55,924 | ||||||||
| Net fair value changes on loans and related obligations | 38,672 | (99,642) | ||||||||
| Fee income | 3,072 | 3,561 | ||||||||
| Net other income (expense) | 41,744 | (96,081) | ||||||||
| Total revenues | 302,504 | 171,847 | ||||||||
| Total expenses | 104,150 | 87,449 | ||||||||
| NET INCOME BEFORE INCOME TAXES | $ | 198,354 | $ | 84,398 |
The following table presents the assets and liabilities in our Portfolio Management segment (in thousands):
| December 31, 2025 | December 31, 2024 | |||||
|---|---|---|---|---|---|---|
| Cash and cash equivalents | $ | 33,028 | $ | 29,355 | ||
| Restricted cash | 234,885 | 254,335 | ||||
| Loans held for investment, subject to HMBS related obligations, at fair value | 19,135,403 | 18,669,962 | ||||
| Loans held for investment, subject to nonrecourse debt, at fair value | 10,026,177 | 9,288,403 | ||||
| Loans held for investment, at fair value | 870,081 | 520,103 | ||||
| Other assets, net | 158,944 | 115,120 | ||||
| Total earning assets | 30,458,518 | 28,877,278 | ||||
| HMBS related obligations, at fair value | 18,912,226 | 18,444,370 | ||||
| Nonrecourse debt, at fair value | 9,736,493 | 8,954,068 | ||||
| Other financing lines of credit | 1,187,699 | 918,247 | ||||
| Payables and other liabilities | 55,524 | 55,746 | ||||
| Total financing of portfolio | 29,891,942 | 28,372,431 | ||||
| Net carrying value of earning assets | $ | 566,576 | $ | 504,847 |
75
Key Metrics
The following tables present our Portfolio Management segment’s key metrics (dollars in thousands):
| December 31, 2025 | December 31, 2024 | ||||
|---|---|---|---|---|---|
| Reverse Mortgage Loans | |||||
| Active UPB | $ | 27,833,679 | $ | 26,477,354 | |
| Due and payable | 516,618 | 415,400 | |||
| Foreclosure | 559,300 | 504,675 | |||
| Claims pending | 98,477 | 79,138 | |||
| Ending UPB | $ | 29,008,074 | $ | 27,476,567 | |
| Loan count | 88,493 | 90,340 | |||
| Average UPB | $ | 328 | $ | 304 | |
| Weighted average coupon | 6.71 | % | 7.11 | % | |
| Weighted average age (in months) | 50 | 45 | |||
| Percentage of UPB in foreclosure | 1.9 | % | 1.8 | % |
| Year ended | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| December 31, | ||||||||||
| 2025 | 2024 | |||||||||
| Capital Markets Transactions | ||||||||||
| Number of securitizations | 6 | 8 | ||||||||
| Notes issued | $ | 5,369,224 | $ | 3,617,495 |
Revenues
The following table presents the components of our Portfolio Management segment’s total revenues (in thousands):
| Year ended | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| December 31, | ||||||||||
| 2025 | 2024 | |||||||||
| Portfolio interest income: | ||||||||||
| Interest income | $ | 1,919,970 | $ | 1,905,214 | ||||||
| Interest expense | (1,659,210) | (1,637,286) | ||||||||
| Net portfolio interest income | 260,760 | 267,928 | ||||||||
| Other income (expense): | ||||||||||
| Gains on securitization of HECM tails, net | 45,365 | 45,535 | ||||||||
| Fair value changes from model amortization | (153,656) | (201,101) | ||||||||
| Fair value changes from market inputs or model assumptions | 146,963 | 55,924 | ||||||||
| Net fair value changes on loans and related obligations | 38,672 | (99,642) | ||||||||
| Fee income | 3,072 | 3,561 | ||||||||
| Net other income (expense) | 41,744 | (96,081) | ||||||||
| Total revenues | $ | 302,504 | $ | 171,847 |
The majority of our financial instruments are valued utilizing a process that combines the use of a discounted cash flow (“DCF”) model and analysis of current market data to arrive at an estimate of fair value. The cash flow assumptions and prepayment and repayment assumptions used in the model are based on various factors, with the key assumptions being prepayment and repayment speeds, credit loss frequencies and severity, and discount rate assumptions. The changes in fair value due to portfolio runoff and realization of modeled income and expenses are recorded in Fair value changes from model amortization in the Consolidated Statements of Operations, and other fair
76
value changes are recorded in Fair value changes from market inputs or model assumptions in the Consolidated Statements of Operations. The interest recognized on these financial instruments is recorded in Interest income or Interest expense in the Consolidated Statements of Operations.
The following table presents the components of net portfolio interest income (in thousands):
| Year ended | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| December 31, | ||||||||||
| 2025 | 2024 | |||||||||
| Interest income: | ||||||||||
| Interest income on mortgage loans | $ | 1,902,352 | $ | 1,890,700 | ||||||
| Other interest income | 17,618 | 14,514 | ||||||||
| Total portfolio interest income | 1,919,970 | 1,905,214 | ||||||||
| Interest expense: | ||||||||||
| Interest expense on HMBS and nonrecourse obligations(1) | (1,575,252) | (1,559,341) | ||||||||
| Interest expense on other financing lines of credit | (83,958) | (77,945) | ||||||||
| Total portfolio interest expense | (1,659,210) | (1,637,286) | ||||||||
| Net portfolio interest income | $ | 260,760 | $ | 267,928 |
(1) Interest expense on HMBS and nonrecourse obligations includes gains or losses on extinguishment of debt related to the purchase of securities that were previously issued by consolidated trusts.
For the year ended December 31, 2025 versus the year ended December 31, 2024
Total revenues increased $130.7 million as a result of the following:
•Fair value changes from market inputs or model assumptions increased $91.0 million primarily due to net changes in interest rates, yields, home price appreciation, and other inputs, which generated higher net fair value gains during the year ended December 31, 2025 compared to the 2024 period. Refer to Note 5 - Fair Value in the Notes to Consolidated Financial Statements for additional information regarding the key inputs, assumptions, and valuation techniques impacting the value of our loans and related obligations.
•Fair value changes from model amortization improved $47.4 million primarily due to modeled yield on a larger portfolio during the year ended December 31, 2025 compared to the 2024 period. Net portfolio interest income decreased $7.2 million due to a higher cost of funds within our securitized financing portfolio, which was partially offset by gains on extinguishment of debt related to the purchases of securities that were previously issued by consolidated trusts.
Expenses
The following table presents the components of our Portfolio Management segment’s total expenses (in thousands):
| Year ended | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| December 31, | ||||||||||
| 2025 | 2024 | |||||||||
| Salaries | $ | 11,591 | $ | 11,299 | ||||||
| Commissions and bonuses | 1,910 | 2,188 | ||||||||
| Other salary related expenses | 1,518 | 2,026 | ||||||||
| Total salaries, benefits, and related expenses | 15,019 | 15,513 | ||||||||
| Loan portfolio related expenses | 47,558 | 28,318 | ||||||||
| Loan servicing expenses | 31,162 | 31,323 | ||||||||
| Marketing and advertising expenses | — | 41 | ||||||||
| Amortization and depreciation | 45 | 77 | ||||||||
| General and administrative expenses | 10,366 | 12,177 | ||||||||
| Total expenses | $ | 104,150 | $ | 87,449 |
77
For the year ended December 31, 2025 versus the year ended December 31, 2024
Total expenses increased $16.7 million or 19.1% as a result of the following:
•Loan portfolio related expenses increased $19.2 million or 68% due to higher securitization expenses during the year ended December 31, 2025 compared to the 2024 period. We issued $5.4 billion of notes during the year ended December 31, 2025 compared to $3.6 billion for the 2024 period.
•General and administrative expenses decreased $1.8 million or 14.9% during the year ended December 31, 2025 primarily due to cost-cutting measures implemented in 2024 and continued into 2025 to align expenses with our focus on providing home equity-based financing solutions for a modern retirement.
Corporate and Other
Corporate and Other consists of our corporate services groups. These groups support our operating segments, and the cost of services directly supporting the operating segments are allocated to those operating segments on a cost-of-service basis. Enterprise-focused Corporate and Other expenses that are not incurred in direct support of the operating segments are kept unallocated within Corporate and Other.
The following table presents Corporate and Other results (in thousands):
| Year ended | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| December 31, | ||||||||||
| 2025 | 2024 | |||||||||
| Non-funding interest income (expense), net | $ | (57,562) | $ | 16,695 | ||||||
| Total revenues | (57,562) | 16,695 | ||||||||
| Total expenses | 59,102 | 61,825 | ||||||||
| Impairment of other assets | — | (600) | ||||||||
| Other, net | (14,804) | (6,757) | ||||||||
| NET LOSS BEFORE INCOME TAXES | $ | (131,468) | $ | (52,487) |
The following table presents the components of Corporate and Other total expenses (in thousands):
| Year ended | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| December 31, | ||||||||||
| 2025 | 2024 | |||||||||
| Salaries and bonuses | $ | 58,101 | $ | 52,539 | ||||||
| Other salary related expenses | 7,282 | 8,942 | ||||||||
| Shared services - payroll allocations | (26,648) | (22,082) | ||||||||
| Total salaries, benefits, and related expenses | 38,735 | 39,399 | ||||||||
| Marketing and advertising expenses | 36 | 51 | ||||||||
| Amortization and depreciation | 1,238 | 1,119 | ||||||||
| Communications and data processing and other expenses | 18,954 | 24,215 | ||||||||
| Professional and consulting fees | 12,679 | 11,795 | ||||||||
| Shared services - general and administrative allocations | (12,540) | (14,754) | ||||||||
| Total general and administrative expenses | 19,093 | 21,256 | ||||||||
| Total expenses | $ | 59,102 | $ | 61,825 |
78
For the year ended December 31, 2025 versus the year ended December 31, 2024
Total revenues decreased $74.3 million as a result of the following:
•Non-funding interest income (expense), net, changed $74.3 million during the year ended December 31, 2025 compared to the 2024 period primarily due to a $56.2 million gain recognized on the exchange of our senior notes in 2024, which resulted in increased amortization of debt discount and issuance costs of $16.0 million 2025. This was partially offset by a lower cost of funds and outstanding balances on our working capital promissory notes during the year ended December 31, 2025 compared to the 2024 period. Refer to Note 13 - Notes Payable in the Notes to Consolidated Financial Statements for additional information.
Total expenses decreased $2.7 million or 4.4% as a result of the following:
•General and administrative expenses, net of shared services allocations, decreased $2.2 million or 10.2% during the year ended December 31, 2025 primarily due to cost-cutting measures implemented in 2024 and continued into 2025 to align expenses with our focus on providing home equity-based financing solutions for a modern retirement.
Other, net, decreased $8.0 million primarily due to valuation changes in certain non-operating assets, the convertible notes, and deferred purchase price liabilities.
Non-GAAP Financial Measures
The Company’s management evaluates performance of the Company through the use of certain financial measures that are not prepared in accordance with U.S. generally accepted accounting principles (“GAAP”), including adjusted net income, adjusted EBITDA, adjusted earnings per share, and tangible equity.
The presentation of non-GAAP measures is used to enhance investors’ understanding of certain aspects of our financial performance. This discussion is not meant to be considered in isolation, superior to, or as a substitute for the directly comparable financial measures prepared in accordance with U.S. GAAP. Management believes these key financial measures provide an additional view of our performance over the long-term and provide useful information that we use in order to maintain and grow our business.
These non-GAAP financial measures should not be considered as an alternative to net income, operating cash flows, or any other performance measures determined in accordance with U.S. GAAP. Adjusted net income, adjusted EBITDA, adjusted earnings per share, and tangible equity have important limitations as analytical tools and should not be considered in isolation or as a substitute for analysis of our results as reported under U.S. GAAP. Some of the limitations of these metrics are: (i) cash expenditures for future contractual commitments; (ii) cash requirements for working capital needs; (iii) cash requirements for certain tax payments; and (iv) all non-cash income/expense items.
Because of these limitations, adjusted net income, adjusted EBITDA, adjusted earnings per share, and tangible equity should not be considered as measures of discretionary cash available to us to invest in the growth of our business or distribute to shareholders. We compensate for these limitations by relying primarily on our U.S. GAAP results and using our non-GAAP financial measures only as a supplement. Users of our consolidated financial statements are cautioned not to place undue reliance on our non-GAAP financial measures.
Adjusted Net Income
We define adjusted net income as net income from continuing operations adjusted for:
1.Income taxes
2.Changes in fair value of loans, retained bonds, and related obligations due to market inputs or model assumptions, deferred purchase price liabilities, warrant liability, convertible notes, and the exchange of our senior notes.
3.Amortization or impairment of intangibles and impairment of certain other long-lived assets.
4.Equity-based compensation, excluding forfeitures and accelerations associated with restructuring activities, which are included in certain non-recurring costs.
5.Certain non-recurring costs and adjustments that management believes should be excluded as these do not relate to a recurring part of the core business operations. These items include amounts recognized for settlement of legal and regulatory matters, acquisition or divestiture-related expenses, and other one-time charges.
79
6.Income tax provision adjustments to apply an effective combined federal and state corporate tax rate to adjusted net income before income taxes.
Management considers adjusted net income important in evaluating our Company as a whole. This supplemental metric is utilized by our management team to assess the underlying key drivers and operational performance of the continuing operations of the business. In addition, analysts, investors, and creditors may use this measure when analyzing our operating performance and comparability to peers. Adjusted net income is not a presentation made in accordance with U.S. GAAP, and our definition and use of this measure may vary from other companies in our industry.
Adjusted net income provides visibility to the underlying operating performance by excluding the impact of certain items that management does not believe are representative of our core earnings. Adjusted net income may also include other adjustments, as applicable, based upon facts and circumstances, consistent with our intent of providing a supplemental means of evaluating our operating performance.
Adjusted EBITDA
We define adjusted EBITDA as net income from continuing operations adjusted for:
1.Income taxes
2.Changes in fair value of loans, retained bonds, and related obligations due to market inputs or model assumptions, deferred purchase price liabilities, warrant liability, convertible notes, and the exchange of our senior notes.
3.Amortization or impairment of intangibles and impairment of certain other long-lived assets.
4.Equity-based compensation, excluding forfeitures and accelerations associated with restructuring activities, which are included in certain non-recurring costs.
5.Certain non-recurring costs and adjustments that management believes should be excluded as these do not relate to a recurring part of the core business operations. These items include amounts recognized for settlement of legal and regulatory matters, acquisition or divestiture-related expenses, and other one-time charges.
6.Depreciation
7.Interest expense on non-funding debt, excluding amortization of the discount related to our senior notes.
Management considers adjusted EBITDA important in evaluating the Company as a whole. This supplemental metric is utilized by our management team to assess the underlying key drivers and operational performance of the continuing operations of the business. In addition, analysts, investors, and creditors may use this measure when analyzing our operating performance and comparability to peers. Adjusted EBITDA is not a presentation made in accordance with U.S. GAAP, and our definition and use of this measure may vary from other companies in our industry.
Adjusted EBITDA provides visibility to the underlying operating performance by excluding the impact of certain items that management does not believe are representative of our core earnings. Adjusted EBITDA may also include other adjustments, as applicable, based upon facts and circumstances, consistent with our intent of providing a supplemental means of evaluating our operating performance.
Adjusted Earnings Per Share
We define adjusted earnings per share as adjusted net income (defined above) plus interest expense on the exchangeable senior secured notes, net of a tax effect, if dilutive for adjusted earnings per share, divided by the weighted average shares outstanding, which includes outstanding Class A Common Stock plus the Class A LLC Units owned by the noncontrolling interest on an if-converted basis, the exchange of the exchangeable senior secured notes on an if-converted basis if they are dilutive for adjusted earnings per share, the conversion of the convertible notes on an if-converted basis, the conversion of the preferred stock on an if-converted basis, and any shares under the treasury stock method.
Management considers adjusted earnings per share important in evaluating the Company as a whole. This supplemental metric is utilized by our management team to assess the underlying key drivers and operational performance of the continuing operations of the business. In addition, analysts, investors, and creditors may use this measure when analyzing our operating performance and comparability to peers. Adjusted earnings per share is not a
80
presentation made in accordance with U.S. GAAP, and our definition and use of this measure may vary from other companies in our industry.
Tangible Equity
We define tangible equity as total equity less intangible assets, net. Management uses this metric to evaluate the Company’s capital strength exclusive of intangible assets. We believe this measure is useful to analysts, investors, and creditors as it provides additional insight into the underlying equity position of the business. Tangible equity is not a presentation made in accordance with U.S. GAAP, and our definition and use of this measure may vary from other companies in our industry.
Tangible equity provides visibility to the underlying capital position by excluding the impact of certain items that management does not believe are representative of our core equity base. Tangible equity may also include other adjustments, as applicable, based upon facts and circumstances, consistent with our intent of providing a supplemental means of evaluating our financial strength.
81
Reconciliation to GAAP
The following table presents a reconciliation of net income from continuing operations to adjusted net income and adjusted EBITDA, as well as adjusted earnings per share and tangible equity (in thousands, except for share data):
| Year ended | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| December 31, | ||||||||||
| 2025 | 2024 | |||||||||
| Reconciliation of net income from continuing operations to adjusted net income and adjusted EBITDA | ||||||||||
| Net income from continuing operations | $ | 109,578 | $ | 40,418 | ||||||
| Add back: Provision for income taxes | (3,519) | (2,398) | ||||||||
| Net income from continuing operations before income taxes | 113,097 | 42,816 | ||||||||
| Adjustments for: | ||||||||||
| Changes in fair value(1) | (62,410) | (75,018) | ||||||||
| Amortization or impairment of intangibles and impairment of other assets | 37,189 | 38,080 | ||||||||
| Equity-based compensation | 10,161 | 9,024 | ||||||||
| Certain non-recurring costs | 2,878 | 4,366 | ||||||||
| Adjusted net income before income taxes | 100,915 | 19,268 | ||||||||
| Provision for income taxes | (26,728) | (5,181) | ||||||||
| Adjusted net income | 74,187 | 14,087 | ||||||||
| Provision for income taxes | 26,728 | 5,181 | ||||||||
| Depreciation | 1,406 | 1,758 | ||||||||
| Interest expense on non-funding debt | 40,369 | 38,669 | ||||||||
| Adjusted EBITDA | $ | 142,690 | $ | 59,695 | ||||||
| GAAP PER SHARE MEASURES | ||||||||||
| Net income from continuing operations attributable to holders of Class A Common Stock | $ | 48,027 | $ | 17,496 | ||||||
| Basic weighted average shares outstanding | 9,537,237 | 9,850,903 | ||||||||
| Basic earnings per share from continuing operations | $ | 5.04 | $ | 1.78 | ||||||
| If-converted method net income from continuing operations | $ | 106,179 | $ | 31,756 | ||||||
| Diluted weighted average shares outstanding | 26,930,745 | 23,406,233 | ||||||||
| Diluted earnings per share from continuing operations | $ | 3.94 | $ | 1.36 | ||||||
| NON-GAAP PER SHARE MEASURES | ||||||||||
| Adjusted net income | $ | 74,187 | $ | 14,087 | ||||||
| Exchangeable senior secured notes interest expense(2) | 10,581 | — | ||||||||
| Total | $ | 84,768 | $ | 14,087 | ||||||
| Weighted average shares outstanding | 27,910,523 | 23,406,233 | ||||||||
| Adjusted earnings per share | $ | 3.04 | $ | 0.60 |
| December 31, 2025 | December 31, 2024 | |||||
|---|---|---|---|---|---|---|
| Total equity | $ | 395,627 | $ | 315,664 | ||
| Less: Intangible assets, net | 179,615 | 216,342 | ||||
| Tangible equity | $ | 216,012 | $ | 99,322 |
(1) Changes in fair value - The adjustment for changes in fair value includes changes in fair value of loans, retained bonds, and related obligations due to market inputs or model assumptions, deferred purchase price liabilities, warrant liability, convertible notes, and the exchange of our senior notes.
82
Changes in fair value of loans, retained bonds, and related obligations due to market inputs or model assumptions - This adjustment relates to changes in the significant market or model input components of the fair value for loans, retained bonds, and related obligations. We include an adjustment for the significant market or model input components of the change in fair value because, while based on real observable and/or predicted changes in drivers of the valuation of assets or liabilities, they may be mismatched in any given period with the actual change in the underlying economics or when they will be realized in actual cash flows. Changes in fair value of loans, retained bonds, and related obligations include changes in fair value and related hedge gains and losses for the following:
1.Loans held for investment, subject to HMBS related obligations, at fair value;
2.Loans held for investment, subject to nonrecourse debt, at fair value;
3.Loans held for investment, at fair value;
4.Loans held for sale, at fair value;
5.Retained bonds, at fair value;
6.HMBS related obligations, at fair value; and
7.Nonrecourse debt, at fair value.
The adjustment for changes in fair value of loans, retained bonds, and related obligations due to market inputs or model assumptions is calculated based on changes in fair value associated with the above assets and liabilities calculated in accordance with U.S. GAAP, excluding the estimated impact of the change in fair value attributable to net origination gains and the change in fair value attributable to post-origination loan advances, accretion, and model amortization (i.e., portfolio run-off), net of hedge gains and losses, and any securitization expenses incurred in securitizing our mortgage loans held for investment, subject to nonrecourse debt. This adjustment represents changes in accounting estimates that are measured in accordance with U.S. GAAP. Actual results may differ from those estimates and assumptions due to factors such as changes in the economy, interest rates, secondary market pricing, prepayment assumptions, home prices, or discrete events affecting specific borrowers, and such differences could be material. Accordingly, this number should be understood as an estimate, and the actual adjustment could vary if our modeling is incorrect.
Change in fair value of deferred purchase price liabilities - We are obligated to pay contingent consideration to sellers of acquired businesses based on future performance of acquired businesses, as well as realization of tax benefits from certain exchanges of Class A LLC Units into Class A Common Stock (TRA obligation). The change in fair value of deferred purchase price liabilities represents gains or losses as a result of changes in various assumptions, including future performance, FOA stock price, timing and realization of tax benefits, and discount rates.
Change in fair value of the warrant liability - The adjustment to the warrant liability is based on the change in its measured fair value. Although the change in fair value of the warrant liability is a recurring part of our business, the change in fair value is unrealized, and we believe the adjustment is appropriate as the fair value fluctuations from period to period may make it difficult to analyze core-operating trends.
Change in fair value of convertible notes - We elected to account for the convertible notes at fair value under the fair value option. The change in fair value of convertible notes represents gains or losses as a result of changes in FOA stock price compared to the conversion price of the notes.
Change in fair value related to the exchange of our senior notes - We accounted for the exchange of our senior notes as an extinguishment of the senior unsecured notes and the issuance of the senior secured notes and exchangeable senior secured notes (collectively, the “Secured Notes”). The Secured Notes were initially recorded at fair value. The gain recognized on the exchange of the senior notes and the amortization of the Secured Notes discount are both included in this adjustment.
(2) Exchangeable senior secured notes interest expense - The adjustment for exchangeable senior secured notes interest expense includes interest expense on our exchangeable senior secured notes, excluding amortization of the discount related to the notes, net of an income tax benefit adjustment to apply an effective combined federal and state corporate tax rate to the expense, if dilutive for adjusted earnings per share.
83
Liquidity and Capital Resources
FOA is a holding company and generally has no material assets other than its direct and indirect ownership of Class A LLC Units. FOA has no independent means of generating revenue. FOA Equity may make distributions to its holders of Class A LLC Units, including FOA, in an amount sufficient to cover all applicable taxes at assumed tax rates, payments under the TRA obligation, and dividends, if any, declared by FOA. Deterioration in the financial condition, earnings, or cash flow of FOA Equity and its subsidiaries for any reason could limit or impair FOA Equity’s ability to make such distributions. In addition, FOA Equity is generally prohibited under Delaware law from making a distribution to a member to the extent that, at the time of the distribution, after giving effect to the distribution, liabilities of FOA Equity (with certain exceptions) exceed the fair value of its assets. Subsidiaries of FOA Equity are generally subject to similar legal limitations on their ability to make distributions to FOA Equity. Further, our existing financing arrangements include, and any financing arrangement that we enter into in the future may include, restrictions that impact FOA Equity’s ability to make distributions to FOA.
Our cash flows from operations, borrowing availability, and overall liquidity are subject to risks and uncertainties. We may not be able to obtain additional liquidity on reasonable terms, or at all. Additionally, our liquidity and our ability to meet our obligations and fund our capital requirements are dependent on our future financial performance, which is subject to general economic, financial, and other factors that are beyond our control. Accordingly, our business may not generate sufficient cash flow from operations and future borrowings may not be available from additional indebtedness or otherwise to meet our liquidity needs. If we decide to pursue one or more significant acquisitions, we may incur additional debt or sell additional equity to finance such acquisitions, which could result in additional expenses or dilution.
Sources and Uses of Cash
Our primary sources of funds for liquidity include: (i) payments received from the sale or securitization of loans; (ii) proceeds from payments on our outstanding participating interests in loans; and (iii) advances on warehouse facilities, other secured borrowings, our various notes, and other financing transactions.
Our primary uses of funds for liquidity include: (i) originations of loans; (ii) funding of borrower advances and draws on outstanding loans; (iii) payment of operating expenses; and (iv) repayment of borrowings and repurchases or redemptions of outstanding indebtedness.
Our cash flow from operating activities when combined with net proceeds from our portfolio financing activities, as well as capacity through existing facilities, provide adequate resources to fund our anticipated ongoing cash requirements. We rely on these facilities to fund operating activities. As the facilities mature, management believes it will either renew existing facilities or obtain sufficient additional lines of credit. Future debt maturities will be funded with cash and cash equivalents, cash flow from operating activities including portfolio investing and financing activities, and, if necessary, future access to capital markets. We continue to optimize the use of balance sheet cash to avoid unnecessary interest carrying costs.
Cash Flows
The following table presents amounts from our Consolidated Statements of Cash Flows (in thousands):
| Year ended | ||||||
|---|---|---|---|---|---|---|
| December 31, | ||||||
| 2025 | 2024 | |||||
| Net cash provided by (used in): | ||||||
| Operating activities | $ | (429,746) | $ | (423,815) | ||
| Investing activities | 854,887 | 340,912 | ||||
| Financing activities | (402,454) | 160,097 | ||||
| Effect of exchange rate changes on cash and cash equivalents | (9) | (27) | ||||
| Net increase in cash and cash equivalents and restricted cash | $ | 22,678 | $ | 77,167 | ||
| Net increase in cash and cash equivalents | $ | 42,120 | $ | 901 | ||
| Net increase (decrease) in restricted cash | (19,442) | 76,266 |
Our cash and cash equivalents and restricted cash increased by $22.7 million for the year ended December 31, 2025 compared to an increase of $77.2 million during the comparable period in 2024. Our cash and cash equivalents,
84
excluding restricted cash, increased $42.1 million for the year ended December 31, 2025 compared to an increase of $0.9 million during the comparable period in 2024.
Operating Cash Flow
Cash flows from operating activities decreased by $5.9 million for the year ended December 31, 2025 compared to the corresponding 2024 period, which was primarily attributable to an increase in cash used for originations of loans held for sale, net of proceeds on sale.
Investing Cash Flow
The increase of $514.0 million in cash flows from our investing activities during the year ended December 31, 2025 compared to the 2024 period was primarily attributable to a $413.8 million increase in proceeds/payments on loans held for investment, net of cash used for purchases and originations, and a $113.5 million increase in proceeds/payments on loans held for investment, subject to nonrecourse debt, net of cash used for purchases and originations. This was partially offset by a decrease of $5.5 million in proceeds on the sale of MSR.
Financing Cash Flow
The decrease of $562.6 million in cash flows from our financing activities during the year ended December 31, 2025 compared to the 2024 period was primarily driven by a $398.0 million increase in payments on HMBS related obligations, net of proceeds, a $356.2 million increase in payments on nonrecourse debt, net of proceeds, a $103.2 million increase in payments on notes payable, net of proceeds, and $40.1 million of cash used for the repurchase of Class A Common Stock and Class A LLC Units. This was partially offset by a $279.7 million decrease in payments on other financing lines of credit, net of proceeds, and a $49.3 million increase in proceeds from issuance of the Series A Preferred Stock.
Financial Covenants
Our credit facilities contain various financial covenants, which primarily relate to required tangible net worth amounts, liquidity reserves, leverage ratios, and profitability. These covenants are measured at FAH or FAR. The Company was in compliance with the financial covenants as of December 31, 2025. Refer to Note 10 - Other Financing Lines of Credit in the Notes to Consolidated Financial Statements for additional information.
Compliance Requirements
As an issuer of HMBS, FAR is subject to minimum net worth, liquidity, and leverage requirements as well as minimum insurance coverage established and defined by Ginnie Mae as follows:
Minimum Net Worth
•$5.0 million plus 1% of FAR’s outstanding HMBS and unused commitment authority from Ginnie Mae.
•Adjusted net worth is defined as total equity less certain unacceptable assets, including affiliate receivables.
Minimum Liquidity
•Maintain liquid assets equal to at least 20% of the minimum net worth required for a HMBS issuer.
Minimum Leverage Ratio
•Maintain a ratio of adjusted net worth to total assets of at least 6%.
As of December 31, 2025, FAR was in compliance with the minimum net worth, liquidity, capitalization levels, and insurance requirements of Ginnie Mae. FAR’s actual ratio of adjusted net worth to total assets was below the Ginnie Mae requirement due to the Company’s determination that HECM loans transferred into HMBS as well as its HECM buyout and non-agency reverse mortgage loan securitizations do not meet the requirements of sale accounting and are not derecognized upon date of transfer. As a result, the Company accounts for HECM loans transferred into HMBS as well as its HECM buyout and non-agency reverse mortgage loan securitizations as secured borrowings and continues to recognize the loans as held for investment, subject to HMBS related obligations or nonrecourse debt, along with the corresponding liability for the HMBS related obligations or nonrecourse debt. Based on this, FAR requested and received a waiver for the minimum outstanding capital requirements from Ginnie Mae. Therefore, FAR was in compliance with all Ginnie Mae requirements.
In addition, FAR is required to maintain both fidelity bond and errors and omissions insurance coverage at tiered levels based on the aggregate UPB of the loans serviced by FAR throughout the year. FAR is required to conduct
85
compliance testing at least quarterly to ensure compliance with the foregoing requirements. As of December 31, 2025, FAR was in compliance with applicable requirements.
Refer to Note 21 - Liquidity and Capital Requirements in the Notes to Consolidated Financial Statements for additional information.
Summary of Certain Indebtedness
The following description is a summary of certain material provisions of our outstanding indebtedness. As of December 31, 2025, our total debt obligations were $30.2 billion. This summary does not restate the terms of our outstanding indebtedness in its entirety, nor does it describe all of the material terms of our indebtedness.
HMBS Related Obligations
FAR is an approved issuer of HMBS that are guaranteed by Ginnie Mae and collateralized by participation interests in HECM loans insured by the FHA. We originate HECM loans insured by the FHA. Participations in the HECM loans are pooled into HMBS, which are sold into the secondary market with servicing rights retained. We have determined that loan transfers in the HMBS program do not meet the participating interest requirements because of the servicing requirements in the product that require the issuer/servicer to absorb some level of interest rate risk, cash flow timing risk, and incidental credit risk due to the buyout of HECM assets as discussed below. As a result, the transfers of the HECM loans do not qualify for sale accounting, and therefore, we account for these transfers as secured financings. Holders of participating interests in the HMBS have no recourse against assets other than the underlying HECM loans, remittances, or collateral on those loans while they are in the securitization pools, except for standard representations and warranties and our contractual obligation to service the HECM loans and the HMBS.
Remittances received on the reverse mortgage loans, proceeds received from the sale of real estate owned, and our funds used to repurchase reverse mortgage loans are used to reduce the HMBS related obligations by making payments to the securitization pools, which then remit the payments to the beneficial interest holders of the HMBS. The maturity of the HMBS related obligations is directly affected by the liquidation of the reverse mortgage loans and real estate owned properties, as well as by events of default stipulated in the reverse mortgage loan agreements with borrowers. As an HMBS issuer, FAR assumes certain obligations related to each security it issues. The most significant obligation is the requirement to purchase loans out of the Ginnie Mae securitization pools once they reach the maximum UPB limits that were established at loan origination. Performing repurchased loans are generally conveyed to HUD, and nonperforming repurchased loans are generally liquidated in accordance with program requirements.
As of December 31, 2025, we had HMBS related obligations of $18.9 billion and HECM loans pledged as collateral to the pools of $19.1 billion, both recorded at fair value.
Additionally, as the servicer of reverse mortgage loans, we are obligated to fund additional borrowing capacity primarily in the form of undrawn lines of credit on floating rate reverse mortgage loans. We rely upon certain of our secured financing arrangements and our operating cash flows to fund these additional borrowings on a short-term basis prior to securitization. The additional borrowings are generally securitized within 30 days after funding. The obligation to fund these additional borrowings could have a significant impact on our liquidity.
Nonrecourse Debt
We securitize and issue interests in pools of loans that are not eligible for the Ginnie Mae securitization program, which include non-agency reverse mortgage loans and HECM buyouts. The transactions provide investors with the ability to invest in these pools of assets. The transactions provide us with access to liquidity for these assets, ongoing servicing fees, and potential residual returns for the residual securities we retain at the time of securitization. The transactions are structured as secured borrowings, with the loan assets and liabilities included in the Consolidated Statements of Financial Condition as Loans held for investment, subject to nonrecourse debt, at fair value, and Nonrecourse debt, at fair value, respectively. As of December 31, 2025, we had nonrecourse debt-related borrowings of $9.7 billion and loans held for investment pledged as collateral for the nonrecourse debt of $10.0 billion, both recorded at fair value.
Refer to Note 9 - Nonrecourse Debt, at Fair Value, in the Notes to Consolidated Financial Statements for additional information.
86
Other Financing Lines of Credit
Reverse Mortgage Warehouse Facilities
As of December 31, 2025, we had $1.2 billion in warehouse lines of credit capacity collateralized by first and second lien mortgages, with a $737.4 million aggregate principal amount drawn through nine funding facility arrangements with eight active lenders. These facilities are generally structured as master repurchase agreements under which ownership of the related eligible loans is temporarily transferred to a lender, as participation arrangements pursuant to which the lender acquires a participation interest in the related eligible loans, or as loan and security agreements under which eligible loans are pledged to the lender as collateral. The funds advanced to us are generally repaid using the proceeds from the sale or securitization of the loans to, or pursuant to, programs sponsored by Ginnie Mae or private secondary market investors, although prior payment may be required based on, among other things, certain breaches of representations and warranties or other events of default.
When we draw on these facilities, we generally must transfer and/or pledge eligible mortgage loans to the lender and comply with various financial and other covenants. The facilities generally have one-year maturity terms. Under the facilities, mortgage loans are generally transferred and/or pledged at an advance rate that is less than the principal balance of the loans (the “haircut”), which serves as the primary credit enhancement for the lender. Since the advances to us are generally for less than 100% of the principal balance of the mortgage loans, we are required to use working capital to fund the remaining portion of the principal balance of the loans. Upon expiration, management believes it will either renew its existing facilities or obtain sufficient additional lines of credit. The interest rate on all outstanding facilities is the Secured Overnight Financing Rate, plus applicable margin.
The following table presents additional information about our warehouse facilities as of December 31, 2025 (in thousands):
| Reverse Warehouse Facilities | Maturity Date | Total Capacity | Outstanding Balance | ||||||
|---|---|---|---|---|---|---|---|---|---|
| Committed | June 2026 - October 2026 | $ | 545,000 | $ | 467,815 | ||||
| Uncommitted | March 2026 - December 2026 | 640,000 | 269,620 | ||||||
| Total reverse warehouse facilities | $ | 1,185,000 | $ | 737,435 |
With respect to each of our warehouse facilities, we pay certain up-front and/or ongoing fees which can be based on our utilization of the facility. In some instances, loans held by a lender for a contractual period exceeding 45 to 60 calendar days after we originate such loans are subject to additional fees and interest rates.
Certain of our warehouse facilities contain sub-limits for “wet” loans, which allow us to finance loans for a minimal period of time prior to delivery of the note collateral to the lender. “Wet” loans are loans for which the collateral custodian has not yet received the related loan documentation. “Dry” loans are loans for which all the loan documentation has been delivered to the collateral custodian. “Wet” loans are held by a lender for a contractual period, typically between five and ten business days, and are subject to a reduction in the advance amount.
Interest is generally payable at the time the loan is settled off the line or monthly in arrears, and the principal is payable upon receipt of loan sale or securitization proceeds, upon transfer of a loan to another line of credit, or upon maturity of the facility. The facilities may also require the outstanding principal to be repaid if a loan remains on the line longer than a contractual period of time, which generally ranges from 45 to 365 calendar days.
Loans financed under certain of our warehouse facilities are subject to changes in fair value and margin calls. The fair value of our loans depends on a variety of economic conditions, including interest rates and market demand for loans. Under certain facilities, if the fair value of the underlying loans declines below the outstanding asset balance on such loans or if the UPB of such loans falls below a threshold related to the repurchase price for such loans, we could be required to (i) repay cash in an amount that cures the margin deficit or (ii) supply additional eligible assets or rights as collateral for the underlying loans to compensate for the margin deficit. Certain warehouse facilities allow for the remittance of cash back to us if the value of the loan exceeds the principal balance.
Our warehouse facilities require our borrowing subsidiaries to comply with various customary operating and financial covenants, including, without limitation, the following tests:
•minimum tangible or adjusted tangible net worth;
•minimum liquidity or minimum liquid assets;
87
•maximum leverage ratio of total liabilities (which may include off-balance sheet liabilities) or indebtedness to tangible or adjusted tangible net worth; and
•minimum profitability.
In the event we fail to comply with the covenants contained in any of our warehouse lines of credit, or otherwise were to default under the terms of such agreements, we may be restricted from paying dividends, reducing or retiring our equity interests, making investments, or incurring more debt.
Other Secured Lines of Credit
As of December 31, 2025, we collectively had $495.0 million in additional secured facilities with $450.3 million aggregate principal amount drawn through credit agreements or master repurchase agreements with six funding facility arrangements and five active lenders. These facilities are secured by, among other things, eligible asset-backed securities, HECM MSR, and unsecuritized tails. In certain instances, these assets are subject to existing first lien warehouse financing, in which case these facilities (i.e., mezzanine facilities) are secured by the equity in these assets exceeding first lien warehouse financing. These facilities are generally structured as master repurchase agreements under which ownership of the related eligible assets is temporarily transferred to a lender. The funds advanced to us are generally repaid using the proceeds from the sale or securitization of the underlying assets or distribution from underlying securities, although prior payment may be required based on, among other things, certain breaches of representations and warranties or other events of default.
When we draw on these facilities, we generally must transfer and pledge eligible assets to the lender and comply with various financial and other covenants. Under the facilities, we generally transfer the assets at a haircut, which serves as the primary credit enhancement for the lender.
The following table presents additional information about our other secured lines of credit as of December 31, 2025 (in thousands):
| Other Secured Lines of Credit | Maturity Date | Total Capacity | Outstanding Balance | ||||||
|---|---|---|---|---|---|---|---|---|---|
| Committed | Various(1) | $ | 454,991 | $ | 429,995 | ||||
| Uncommitted | October 2026 | 40,000 | 20,269 | ||||||
| Total other secured lines of credit | $ | 494,991 | $ | 450,264 |
(1) These lines of credit are tied to the maturity date of the underlying mortgage related assets or HECM MSR that have been pledged as collateral.
We pay certain up-front and ongoing fees based on our utilization with respect to many of these facilities. We pay commitment fees based upon the limit of the facility and unused fees are paid if utilization falls below a certain amount.
Interest is generally payable at the time the loan or securities are settled off the line or monthly in arrears, and the principal is payable upon receipt of asset sale or securitization proceeds, upon principal distributions on the underlying pledged securities, upon transfer of assets to another line of credit, or upon maturity of the facility.
Under these facilities, we are generally required to comply with various customary operating and financial covenants. The financial covenants are similar to those under the warehouse lines of credit. The Company was in compliance with all financial covenants as of December 31, 2025.
Refer to Note 10 - Other Financing Lines of Credit in the Notes to Consolidated Financial Statements for additional information.
Notes Payable
Senior Notes Exchange
On November 5, 2020, FOAF issued $350 million aggregate principal amount of senior unsecured notes due November 15, 2025 (the “2025 Unsecured Notes”). On October 31, 2024 (the “Issue Date”), FOAF completed an exchange with certain existing noteholders of the 2025 Unsecured Notes. Existing noteholders, representing 97.892% of the aggregate principal amount outstanding of the 2025 Unsecured Notes, exchanged their respective 2025 Unsecured Notes in consideration for (i) the issuance of (a) $195,783,947 of FOAF’s new 7.875% Senior Secured Notes due November 30, 2026, with FOAF’s option to extend until November 30, 2027 (subsequently
88
amended as described below), (b) $146,793,000 of FOAF’s new 10.000% Exchangeable Senior Secured Notes due November 30, 2029, and (ii) cash consideration of $856,555.
Senior Secured Notes
In accordance with the amendments as described below, the Senior Secured Notes will mature on November 30, 2026 (the “Scheduled Maturity Date”), provided that such Scheduled Maturity Date may be extended at the election of FOAF until November 30, 2027 (the “Extended Maturity Date”). The Senior Secured Notes bore interest at a rate of 7.875% per year until the first anniversary of the Issue Date and bear interest at a rate of 8.875% per year from the first anniversary of the Issue Date to the Scheduled Maturity Date. If FOAF elects the extension, the Senior Secured Notes will bear interest at a rate of 9.875% per year from the Scheduled Maturity Date until the Extended Maturity Date. FOAF pays interest semi-annually in arrears on May 30 and November 30 of each year, beginning on November 30, 2024.
In order to permit the transactions under the Repurchase Agreement, FOA Equity, FOAF, certain of their direct and indirect subsidiaries who act as guarantors, and a requisite majority of holders of FOAF’s Secured Notes entered into certain amendments which provide that $60 million of the principal amount of the Senior Secured Notes will mature on the Scheduled Maturity Date, with FOAF retaining the option to extend the remaining principal balance to the Extended Maturity Date.
Pursuant to the Senior Secured Notes indenture, FOAF was required to partially prepay in cash, by means of a redemption, a portion of the outstanding principal amount of the Senior Secured Notes in November 2025, in an amount equal to $0.23 per $1.00 principal amount of Senior Secured Notes outstanding, or $45.0 million.
Exchangeable Secured Notes
The Exchangeable Secured Notes will mature on November 30, 2029 and bear interest at a rate of 10.000% per year, payable semi-annually in arrears on May 30 and November 30 of each year, beginning on November 30, 2024. The Exchangeable Secured Notes are exchangeable into shares of the Company’s Class A Common Stock. The exchange rate is initially 36.36364 shares of Class A Common Stock per $1,000 principal amount of Exchangeable Secured Notes, which is equivalent to an initial exchange price of $27.50 per share of Class A Common Stock. Holders of the Exchangeable Secured Notes have the right to exchange all or any portion of their Exchangeable Secured Notes at their option, at any time prior to the close of business on the second scheduled trading day immediately preceding November 30, 2029. The Exchangeable Secured Notes will not be redeemable at FOAF’s option at any time, except in certain limited circumstances.
2025 Unsecured Notes
The 2025 Unsecured Notes bore interest at a rate of 7.875% per year, payable semi-annually in arrears on May 15 and November 15. The 2025 Unsecured Notes were repaid and terminated in full in November 2025.
Convertible Notes
On August 4, 2025, the Company entered into convertible note purchase agreements with certain existing institutional investors, providing for the purchase of an aggregate of $40 million of a new series of unsecured convertible promissory notes. The Convertible Notes, funded and issued on August 4, 2025, mature on August 4, 2028, have a 0% coupon rate, and are convertible, in whole or in part, at the option of the Company or the holder into shares of Class A Common Stock at $18.00 per share for the first year following the issuance date or $19.00 per share starting one year from the issuance date, in each case, subject to customary adjustments. If neither the Company nor the holder elects to convert the Convertible Notes into shares of Class A Common Stock, the $40 million will be payable on the maturity date. The Company has elected to account for the Convertible Notes at fair value under the fair value option.
Other Promissory Notes
On August 4, 2025, the Company’s two outstanding working capital promissory notes with BTO Urban Holdings L.L.C. and Libman Family Holdings, LLC (“LFH”), which are deemed affiliates of the Company, were repaid and terminated in full.
Additionally, on August 4, 2025, FAR entered into an unsecured revolving working capital promissory note with LFH (the “LFH Promissory Note”), which provides for an uncommitted revolving facility of up to $20.0 million. The LFH Promissory Note accrues interest monthly at a rate of 10% per annum and matures on August 4, 2026.
As of December 31, 2025, the Company was in compliance with all required covenants of our notes payable.
89
Refer to Note 13 - Notes Payable and Note 23 - Related Party Transactions in the Notes to Consolidated Financial Statements for additional information.
Contractual Obligations and Commitments
The following table presents our contractual obligations as of December 31, 2025 (in thousands):
| Total | Less than 1 year | 1 - 3 years | 3 - 5 years | More than 5 years | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Contractual cash obligations: | ||||||||||||||||||
| Nonrecourse debt | $ | 9,960,524 | $ | 2,716,708 | $ | 2,682,753 | $ | 936,031 | $ | 3,625,032 | ||||||||
| Warehouse lines of credit | 737,435 | 737,435 | — | — | — | |||||||||||||
| Other secured lines of credit | 450,264 | 23,768 | 71,504 | — | 354,992 | |||||||||||||
| Notes payable(1) | 357,547 | 170,754 | 40,000 | 146,793 | — | |||||||||||||
| Repurchase Agreement | 40,595 | 40,595 | — | — | — | |||||||||||||
| Operating leases | 32,468 | 5,462 | 8,816 | 6,687 | 11,503 | |||||||||||||
| Total | $ | 11,578,833 | $ | 3,694,722 | $ | 2,803,073 | $ | 1,089,511 | $ | 3,991,527 |
(1) Amounts exclude the unamortized debt discount and issuance costs and the fair value adjustments related to the Convertible Notes. In addition, as discussed above and in Note 13 - Notes Payable in the Notes to Consolidated Financial Statements, the Company has the option to extend a portion of the $150.8 million principal balance of the Senior Secured Notes to November 30, 2027.
In addition to the contractual obligations above, we have also been involved in securitizations of HECM loans that were structured as secured borrowings. These structures resulted in us recording the securitized loans in the Consolidated Statements of Financial Condition and recognizing the asset-backed certificates acquired by third parties as HMBS related obligations. The timing of the principal payments on this nonrecourse debt depends on the payments received on the underlying mortgage loans and the liquidation of real estate owned properties. The outstanding principal balance of loans held for investment, subject to HMBS related obligations, was $18.0 billion as of December 31, 2025.
The Company’s TRA obligation will require payments to be made that may be significant and are not reflected in the contractual obligations table above.
We are also required to fund borrower draws on certain loans. These unfunded commitments are not included in the table above. Refer to Note 15 - Commitments and Contingencies in the Notes to Consolidated Financial Statements for additional information.
Critical Accounting Estimates
Various elements of our accounting policies, by their nature, are inherently subject to estimation techniques, valuation assumptions, and other subjective assessments. In particular, we have identified several policies that, due to the judgments, estimates, and assumptions inherent in those policies, are critical to an understanding of the consolidated financial statements. These policies relate to fair value measurements, particularly those determined to be Level 3 as discussed in Note 5 - Fair Value in the Notes to Consolidated Financial Statements. We believe that the judgments, estimates, and assumptions used in the preparation of the consolidated financial statements are appropriate given the factual circumstances at the time. However, given the sensitivity of the consolidated financial statements to these critical accounting policies, the use of other judgments, estimates, and assumptions could result in material differences in our results of operations or financial condition. Fair value measurements considered to be Level 3, representing estimated values based on significant unobservable inputs, include (i) the valuation of loans held for investment, (ii) the valuation of HMBS related obligations, and (iii) the valuation of nonrecourse debt. For the impact of changes in estimates on these fair value measurements, see Item 7A. Quantitative and Qualitative Disclosures About Market Risk.
Fair Value Measurements
Loans Held for Investment, at Fair Value
The Company elected the fair value option for all loans held for investment. Loans held for investment, at fair value, include originated or purchased reverse mortgage loans that are expected to be securitized in the secondary market,
90
reverse mortgage loans that were previously securitized into either an HMBS or a private securitization, and reverse mortgage loans that were purchased out of Ginnie Mae securitization pools.
We have determined that HECM loans transferred under the current Ginnie Mae HMBS program do not meet the requirements for sale accounting and are not derecognized upon date of transfer. The Ginnie Mae HMBS program includes certain terms that do not meet the participating interest requirements and require or provide an option for the Company to reacquire the loans prior to maturity. Due to these terms, the transfer of the loans does not meet the requirements of sale accounting. As a result, the Company accounts for HECM loans transferred into HMBS as secured borrowings and continues to recognize the loans as held for investment, subject to HMBS related obligations, along with the corresponding liability for the HMBS related obligations.
We estimate the fair value of these loans using a process that combines the use of a DCF model and analysis of current market data. The cash flow assumptions and prepayment and repayment assumptions used in the model are based on various factors. Refer to Note 5 - Fair Value in the Notes to Consolidated Financial Statements for additional information regarding the key inputs, assumptions, and valuation techniques utilized to measure fair value.
HMBS Related Obligations, at Fair Value
The Company elected the fair value option for all HMBS related obligations. This liability includes the Company’s obligation to repay the secured borrowing from the FHA-insured HECM cash flows and the obligations as issuer and servicer of the HECM loans and HMBS. Monthly cash flows generated from the HECM loans are used to service the outstanding HMBS.
As an issuer of HMBS, the Company is obligated to service the HECM loan and associated HMBS, which includes funding the repurchase of the HECM loans or pass through of cash due to the holder of the beneficial interests in the Ginnie Mae HMBS upon maturity events and certain funding obligations related to monthly guarantee fees, mortgage insurance proceeds, and partial month interest.
We estimate the fair value of these obligations using a process that combines the use of a DCF model and analysis of current market data. The cash flow assumptions and prepayment and repayment assumptions used in the model are based on various factors. Refer to Note 5 - Fair Value in the Notes to Consolidated Financial Statements for additional information regarding the key inputs, assumptions, and valuation techniques utilized to measure fair value.
Nonrecourse Debt, at Fair Value
The Company elected the fair value option for all nonrecourse debt. We securitize and issue interests in pools of loans that are not eligible for the Ginnie Mae securitization program. These securitizations primarily consist of non-agency reverse mortgage loans and HECM buyouts. The transactions provide investors with the ability to invest in a pool of reverse mortgage loans secured by residential properties. The transactions provide the Company with access to liquidity for these assets, ongoing servicing fees, and potential residual returns. The principal and interest on the outstanding debt is paid using the cash flows from the underlying reverse mortgage loans, which serve as collateral for the debt.
We estimate the fair value of this debt using a process that combines the use of a DCF model and analysis of current market data. The cash flow assumptions and prepayment and repayment assumptions used in the model are based on various factors. Refer to Note 5 - Fair Value in the Notes to Consolidated Financial Statements for additional information regarding the key inputs, assumptions, and valuation techniques utilized to measure fair value.
We use various internal financial models that use market participant data to value these loans. These models are complex and use asset specific collateral data and market inputs for interest and discount rates. In addition, the modeling requirements of loans are complex because of the high number of variables that drive cash flows associated with the loans. Even if the general accuracy of our valuation models is validated, valuations are highly dependent upon the reasonableness of our assumptions and the predictability of the relationships that drive the results of the models. On a quarterly basis, we obtain external market valuations from independent third-party valuation experts in order to validate the reasonableness of our internal valuation.
New Accounting Pronouncements
Refer to Note 2 - Summary of Significant Accounting Policies within the Notes to Consolidated Financial Statements for a summary of recently adopted and recently issued accounting standards and their related effects or anticipated effects in the consolidated financial statements.
91
MD&A history
Prior-year 10-K MD&A spans are extracted from SEC filings with the same bounded parser used for the latest filing. The latest 10-K appears above; prior years are below.
FY 2024 10-K MD&A
SEC filing source: 0001828937-25-000009.
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations
The following discussion of our financial condition and results of operations should be read together with our consolidated financial statements and related notes. This discussion and analysis contains forward-looking statements that involve risk, uncertainties, and assumptions. Our actual results could differ materially from those anticipated in the forward-looking statements as a result of many factors. Unless the context otherwise requires, all references in this section to “we,” “us,” “our,” “FOA,” or the “Company” refer to Finance of America Companies Inc. and its consolidated subsidiaries. References to “FOA Equity” are to Finance of America Equity Capital LLC, a Delaware limited liability company, that the Company controls in an “UP-C” structure.
Overview
Finance of America Companies Inc. is a financial services holding company which, through its operating subsidiaries, is a leading provider of home equity-based financing solutions for a modern retirement. In addition, FOA offers capital markets and portfolio management capabilities primarily to optimize the distribution of its originated loans to investors.
FOA was incorporated in Delaware on October 9, 2020 and became a publicly-traded company on the NYSE in April 2021, with trading beginning on April 5, 2021 under the ticker symbol “FOA.” FOA has a controlling financial interest in FOA Equity. FOA Equity owns all of the outstanding equity interests in FOAF. FOAF wholly owns FAH and Incenter. FAH is the parent of a lending company, FAR, while Incenter is the parent of operating service companies that provide capital markets and portfolio management capabilities.
Through the end of the third fiscal quarter of 2022, the Company was principally focused on offering (1) a wide array of loan products throughout the U.S., including reverse mortgage loans, traditional mortgage loans, business purpose loans to residential real estate investors, and home improvement loans, and (2) complementary lender services, such as title insurance and settlement services, to mortgage businesses. However, during the fourth quarter of 2022 and calendar year 2023, the Company exited multiple business lines, including its traditional mortgage lending segment, its commercial lending segment, its home improvement lending business, and its lender services businesses, and shifted its focus to developing a streamlined retirement solutions business. In 2024, the Company focused on unifying and enhancing its streamlined retirement solutions business and solidifying its position as a leading provider of home equity-based financing solutions for a modern retirement.
Our strategy and long-term growth initiatives are built upon a few key fundamental factors:
•We are focused on growing our core retirement solutions business, which benefits from demographic and economic tailwinds. We believe we can continue to enhance, expand, and more effectively dispatch our innovative suite of home equity-based financing solutions to help senior homeowners achieve their retirement goals.
•We distribute our products through multiple channels and utilize flexible technology platforms in order to scale our business and manage costs efficiently.
•We connect borrowers with investors. Our consumer-facing business leaders interface directly with the investor-facing professionals in our Portfolio Management segment, facilitating the development of attractive lending solutions for our customers with the confidence that the loans we generate can be efficiently and profitably sold to a deep pool of investors, either directly via whole-loan sales or indirectly via the issuance and sale of mortgage-backed securities. We seek to programmatically and profitably monetize our loans, which minimizes capital at risk, while often retaining a future performance-based participation interest in the underlying cash flows of our monetized loans.
Through FAR, the Company originates, acquires, and services (in partnership with third-party subservicers) HECM, which are originated pursuant to the FHA HECM program and are insured by the FHA, and non-agency reverse mortgage loans, which are not insured by the FHA. We have launched several non-agency reverse mortgage loan products to serve the U.S. senior population and have plans for additional innovative products to satisfy this vast and largely underserved market. For example, in 2023, we launched a non-agency second lien reverse mortgage loan product, second in priority behind the first lien of an existing traditional forward mortgage loan or home equity line of credit collateralized by the same mortgaged property. In 2024, we invested more capital and resources into the second lien product, including marketing and digital efforts, in order to expand its reach through a leading broker facing platform and expansion of the product to additional states. The launch and expansion of the second lien product has enabled us to serve borrowers who already have and desire to maintain a low-rate primary mortgage but want the convenience of a flexible second lien with no required monthly principal and interest payments,
63
exemplifying our commitment to meet and serve new kinds of borrowers whose needs are not satisfied by existing available products. We are a leader in this market and we are focused on developing and offering products for borrowers with interest in using a reverse mortgage loan as a retirement planning tool, which we believe will continue to increase our addressable customer base and ultimately raise our origination volumes.
We originate loans through a retail channel (consisting primarily of a centralized retail platform) and a TPO channel (consisting primarily of a network of mortgage brokers). In 2024, we took steps to streamline and enhance our marketing and originations operations and digital capabilities. We transitioned our sales teams onto one loan origination system, making our origination operations more efficient, and unified under the single brand name “Finance of America,” creating a recognizable identity that clarifies the Company’s offerings in the market. This brand unification included the launching of new brand assets across the Company’s platforms. Further, in the second quarter of 2024, we modified our go-to-market strategy within our retail channel to focus on our most efficient business lines and stepped away from business lines and campaigns that had been less effective. Additionally, efforts are underway to develop our digital capabilities. Our digital innovation strategy is designed to deliver financial services to seniors in a way that is both modern and user friendly. We are working to build a digital channel that will supplement our existing lines of business and leverage automated digital tools to improve efficiency and the overall ease of transacting. We are similarly engaging in efforts to refine the systems used by our mortgage broker partners to improve the efficiency and ease of originations via our TPO channel. We believe these efforts will increase brand and product recognition and awareness within the addressable market of U.S. seniors and among mortgage brokers, make our marketing efforts and originations processes more efficient and less costly, improve the originations experience for borrowers and mortgage broker partners, expand the number and depth of our relationships with borrowers and mortgage broker partners, and ultimately raise our origination volumes.
Our Portfolio Management segment provides structuring and product development expertise as well as broker/dealer and institutional asset management capabilities, which facilitates innovation and the successful monetization of our loans. We securitize HECM into HMBS, which Ginnie Mae guarantees, and sell the HMBS in the secondary market while retaining the rights to service the HECM. When HECM are not eligible for securitization into HMBS or are required to be bought out of a pool of HECM previously securitized into an HMBS, we securitize them into privately placed mortgage-backed securities or hold them for investment. In November 2024, Ginnie Mae announced the finalized term sheet for its HMBS 2.0 program expected to be implemented in 2025. Once implemented, the HMBS 2.0 program will enable us to securitize into HMBS additional HECM that are required to be bought out of pools of HECM securitized pursuant to Ginnie Mae’s existing HMBS program or otherwise not eligible for securitization pursuant to Ginnie Mae’s existing HMBS program (subject to expanded eligibility parameters applicable to the HMBS 2.0 program), increasing the HECM that we are able to securitize into HMBS. We both securitize non-agency reverse mortgage loans into mortgage-backed securities sold to investors and sell them as whole loans to investors. We may also decide to strategically hold certain non-agency reverse mortgage loans for investment. The capabilities provided by the Portfolio Management segment allowed us to complete several issuances and sales of mortgage-backed securities backed by our loan products in 2024, including our first issuance and sale of mortgage-backed securities backed exclusively by our non-agency second lien reverse mortgage loan product, demonstrating the high quality and liquidity of the loan products we originate, the deep relationships we have with our investors, and the resilience of our business model in many economic environments.
See Note 1 - Organization and Description of Business in the Notes to Consolidated Financial Statements for discussion of recent actions affecting the overall go-forward business operations, including details regarding the series of transactions entered into in order to transform our business from a vertically integrated lending and complementary services platform to a unified modern retirement solutions platform.
American Advisors Group Transaction
On March 31, 2023, FAR acquired a majority of the assets and certain of the liabilities of AAG/Bloom, including, among other things, AAG/Bloom’s retail loan originations platform, certain residential reverse mortgage loans, and the right to service certain HECM, pursuant to (i) an Asset Purchase Agreement, dated as of December 6, 2022 (the “Original Asset Purchase Agreement” and as amended by the Amendment Agreement entered into on March 31, 2023, the “Asset Purchase Agreement”), by and between the Company, FOA Equity, FAR, AAG/Bloom, and, for the limited purposes described therein, Reza Jahangiri, an individual residing in the State of California (the “AAG Principal”), (ii) a Servicing Rights Purchase and Sale Agreement, dated as of December 6, 2022 (as amended, the “MSR Purchase Agreement”), by and between FAR and AAG/Bloom, and (iii) a Loan Sale Agreement, dated as of December 6, 2022 (as amended, the “Mortgage Loan Purchase Agreement” and collectively with the Asset Purchase
64
Agreement and the MSR Purchase Agreement, the “AAG Purchase Agreements”), by and between FAR and AAG/Bloom (such acquisition, the “AAG Transaction”). Refer to Note 3 - Acquisitions in the Notes to Consolidated Financial Statements for additional information.
Our Segments
In connection with the transformation of our business from a vertically integrated lending and complementary services platform to a unified modern retirement solutions platform, we realigned our business to operate through two reportable segments: Retirement Solutions and Portfolio Management.
Retirement Solutions
Our Retirement Solutions segment conducts all of our Company’s loan origination activity, including the origination and acquisition of HECM and non-agency reverse mortgage loans through both the retail and TPO channels. The Retirement Solutions segment generates revenue from fees earned at the time of loan origination as well as from the initial estimate of net origination gains, with all originated loans accounted for at fair value. Once originated, the loans are transferred to our Portfolio Management segment, and any future fair value adjustments, including interest earned, on these originated loans are reflected in the revenues of our Portfolio Management segment until final disposition.
The Company sold the operational assets of its home improvement lending business and substantially completed the process of winding down the operations of the home improvement lending business as of March 31, 2024. For reporting purposes, the previous operations of the home improvement lending business are reported as part of the Company’s Retirement Solutions segment rather than as discontinued operations as the wind-down of the home improvement lending business was not considered by the Company to be a strategic shift that has had or will have a major effect on our operations and financial results.
Portfolio Management
Our Portfolio Management segment provides product development, loan securitization, loan sales, risk management, servicing oversight, and asset management services to the Company. Our Portfolio Management team acts as the connector between borrowers and investors. The direct connections to investors, provided by our FINRA registered broker-dealer, allows us to innovate and manage risk through better price and product discovery. Given our scale, we are able to work directly with investors and, where appropriate, retain assets on the balance sheet for attractive return opportunities. These retained investments are a source of growing and recurring interest and other servicing-related income. The Portfolio Management segment primarily generates revenue from the net interest income and fair value changes on portfolio assets, monetized through securitization, sale, or other financing of those assets.
See the Segment Results section below and Note 24 - Business Segment Reporting in the Notes to Consolidated Financial Statements for additional financial information about our segments.
Business Trends and Conditions
There are several key factors and trends affecting our results of operations. A summary of key factors impacting our revenues include:
•prevailing interest rates which impact loan origination volume, with declining interest rates leading to increases in volume, and an increasing interest rate environment leading to decreases in volume;
•housing market trends which also impact loan origination volume, with a strong housing market leading to higher loan origination volume, and a weak housing market leading to lower loan origination volume;
•demographic and housing stock trends which impact the addressable market size;
•movement of market interest rates and yields required by investors, with the increasing of market interest rates and yields generally having negative impacts on the fair value of our financial assets, and the decreasing of market interest rates and yields generally having positive impacts on the fair value of our financial assets;
•increases or decreases in default status of loans and prepayment speeds; and
•broad economic factors such as the strength and stability of the overall economy, including sustained higher or lower interest rates and inflation, the unemployment level, and real estate values.
65
Other factors that may affect our cost base include trends in salaries and benefits costs, sales commissions, loan production and servicing costs, technology, rent, legal, compliance, and other general and administrative costs. Management continually monitors these costs through operating plans.
Other Recent Events
Due to significant inflationary pressures, the U.S. Federal Reserve raised the federal funds rate during the first three quarters of 2023 and during the same period, reduced its overall purchases and holdings of government and mortgage-related bonds. Higher interest rates generally led to lower mortgage transaction volumes, increased competition, and lower profit margins. Volatility in market conditions resulting from the foregoing events have caused and may continue to cause credit spreads to widen, which reduces, among other things, availability of credit to our Company on favorable terms, liquidity in the market, the fair value of the assets on our balance sheet, and price transparency of real estate related or asset-backed assets. More recently, based on weakening inflation pressures, the U.S. Federal Reserve decreased the federal funds rate by 50 basis points in September 2024, 25 basis points in November 2024, and 25 basis points in December 2024, back to December 2022 levels, but indicated that it only projected two interest rate reductions in 2025.
Our Company is actively monitoring these events and their effects on the Company’s financial condition, liquidity, operations, industry, and workforce.
These continuing economic impacts may cause additional volatility in the financial markets and may have an adverse effect on the Company’s results of future operations, financial position, intangible assets, and liquidity in 2025 and beyond. See Results of Operations.
For further discussion on the potential impacts of the Federal Reserve’s monetary policies, see “Risks Related to the Business of the Company” and “Our business is significantly impacted by changes in interest rates. Changes in prevailing interest rates due to U.S. monetary policies or other macroeconomic conditions that affect interest rates may have a detrimental effect on our operations, financial performance, and earnings” under the section entitled “Item 1A. Risk Factors,” as such risk factors may be amended or updated in our subsequent periodic reports filed with the SEC.
Factors Affecting the Comparability of our Results of Operations
As a result of a number of factors, our historical results of operations may not be comparable from period to period and may not be comparable to our financial results of operations in future periods. Set forth below is a brief discussion of the key factors that may impact the comparability of our results of operations.
Discontinued Operations
During the fourth quarter of 2022 and calendar year 2023, the Company entered into a series of transactions, discontinuing certain business lines while enhancing our reverse mortgage loan business, in order to transform our business from a vertically integrated lending and complementary services platform to a unified modern retirement solutions platform. This transformation included the wind-down of the previously reported Mortgage Originations segment, other than the home improvement lending business, and sale of the previously reported Commercial Originations and Lender Services segments, with the exception of its Incenter Solutions LLC operating service subsidiary. This constitutes a strategic shift that has had or will have a major effect on our operations and financial results. As such, starting with the first fiscal quarter of 2023, results of our previously reported Mortgage Originations, Commercial Originations, and Lender Services segments, excluding the home improvement lending business and Incenter Solutions LLC, are reported as discontinued operations for all periods presented in accordance with ASC 205, Presentation of Financial Statements. During the third fiscal quarter of 2023, the Company sold the operational assets of the home improvement lending business and began the process of winding down the operations of the home improvement lending business, which was substantially complete as of March 31, 2024. Also during the third fiscal quarter of 2023, the Company ceased the operations of Incenter Solutions LLC. The wind-down of Incenter Solutions LLC was substantially complete by the end of December 2023. The Company’s wind-down of the home improvement lending business and Incenter Solutions LLC was not considered by the Company to be a strategic shift that has had or will have a major effect on our operations and financial results. Therefore, the previous operations of the home improvement lending business and Incenter Solutions LLC are not reported as discontinued operations. Refer to Note 1 - Organization and Description of Business and Note 4 - Discontinued Operations in the Notes to Consolidated Financial Statements for additional information.
66
AAG Transaction
On March 31, 2023, the Company completed the acquisition of the assets, including the retail loan originations platform, and liabilities associated with the AAG Transaction. Refer to Note 1 - Organization and Description of Business and Note 3 - Acquisitions in the Notes to Consolidated Financial Statements for additional information.
Reverse Stock Split
On July 25, 2024, the Company completed a 1-for-10 reverse stock split (the “Reverse Stock Split”) of its shares of Class A Common Stock. FOA Equity completed a corresponding 1-for-10 reverse split of its Class A LLC Units to maintain the 1-for-1 parity of its Class A LLC Units with the Company’s adjusted number of Class A Common Stock shares. All references in this Annual Report on Form 10-K to numbers of Class A Common Stock shares, weighted average shares outstanding, earnings (loss) per share, FOA Class A Common Stock share price, and number of Class A LLC Units have been adjusted to reflect the Reverse Stock Split on a retroactive basis. As a result of the Reverse Stock Split, an immaterial amount was reclassified from Class A Common Stock to Additional paid-in capital in the Consolidated Statements of Financial Condition.
Change in Consolidated Statements of Operations Presentation
Beginning with the Company’s second quarter 2024 Form 10-Q, the Consolidated Statements of Operations presentation was changed to provide additional detail regarding the Company’s activities. The change primarily consists of disaggregating the Company’s previously reported net fair value gains on loans and related obligations caption into the currently presented captions of interest income, interest expense, net origination gains, gain on securitization of HECM tails, net, fair value changes from model amortization, and fair value changes from market inputs or model assumptions. Additionally, previously reported interest income and interest expense, which primarily represented the Company’s interest income on mortgage loans held for sale and other interest income and the Company’s interest expense associated with the Company’s other financing lines of credit, was combined with the interest income and interest expense that was previously reported within net fair value gains on loans and related obligations, excluding non-portfolio interest income and the interest expense associated with the Company’s non-funding debt, which is now reported separately as non-funding interest expense, net. As a result of the change, the Company’s previously reported revenues have been reclassified to reflect the updated presentation. Refer to Note 2 - Summary of Significant Accounting Policies in the Notes to Consolidated Financial Statements for additional information.
67
Components of Our Results of Operations
Revenues
Interest income
We earn interest income on all loans held for investment, subject to HMBS related obligations, loans held for investment, subject to nonrecourse debt, and other loans held for investment. Refer to Note 21 - Interest Income and Interest Expense in the Notes to Consolidated Financial Statements for additional information.
Interest expense
We incur interest expense on our HMBS related obligations, nonrecourse debt, and our financing lines of credit. Refer to Note 21 - Interest Income and Interest Expense in the Notes to Consolidated Financial Statements for additional information.
Net origination gains
Net origination gains is the difference between the cost basis of newly originated or acquired loans and their initial estimated fair value at the time of origination.
Gain on securitization of HECM tails, net
Gain on securitization of HECM tails, net, is the fair value gain we recognize based on tail securitizations, net of Ginnie Mae guarantee fees.
Fair value changes from model amortization
Fair value changes from model amortization are from portfolio runoff and realization of modeled income and expenses.
Fair value changes from market inputs or model assumptions
Fair value changes from market inputs or model assumptions represent other changes to fair value of portfolio-related assets and liabilities not related to new originations, portfolio runoff, or realization of modeled income and expenses. These changes are driven primarily by updates to market inputs or model changes. Refer to Note 6 - Fair Value in the Notes to Consolidated Financial Statements for additional information regarding the key inputs, assumptions, and valuation techniques utilized to measure fair value.
Fee income
We earn various fees from our customers during the process of origination and servicing of loans. Revenue is recognized when the performance obligations have been satisfied, which is typically at the time of loan origination or over the life of the loans serviced.
Gain (loss) on sale and other income from loans held for sale, net
Gain (loss) on sale and other income from loans held for sale, net, includes realized and unrealized gains and losses on loans held for sale.
Non-funding interest expense, net
Non-funding interest expense, net, includes our non-portfolio interest income and the interest expense associated with the Company’s non-funding debt. Refer to Note 21 - Interest Income and Interest Expense in the Notes to Consolidated Financial Statements for additional information.
Expenses
Salaries, benefits, and related expenses
Salaries, benefits, and related expenses include commissions, bonuses, equity-based compensation, salaries, benefits, taxes, and all payroll related expenses for our employees.
Loan production and portfolio related expenses
Loan production and portfolio related expenses include loan origination costs, fees related to loan funding, and portfolio expenses associated with our securitizations.
Loan servicing expenses
Loan servicing expenses include costs related to the servicing and sub-servicing of loans.
68
Marketing and advertising expenses
Marketing and advertising expenses are related to brand marketing and providing loan product information to our customers.
Depreciation and amortization
Depreciation and amortization expenses include depreciation and amortization of fixed assets and definite-lived intangible assets.
General and administrative expenses
General and administrative expenses include communications and data processing costs, professional and consulting fees, occupancy, equipment rentals, other office related expenses, and other expenses. Refer to Note 22 - General and Administrative Expenses in the Notes to Consolidated Financial Statements for additional information.
Impairment of Intangibles and Other Assets
Impairment of intangibles and other assets includes impairment charges recognized on indefinite-lived intangible assets and other long-lived assets.
Gain on Extinguishment of Debt
Gain on extinguishment of debt includes the gain recognized as a result of the exchange of senior notes. Refer to Note 17 - Notes Payable, Net, in the Notes to Consolidated Financial Statements for additional information.
Other, Net
Other, net, primarily includes gains or losses on non-operating assets and liabilities.
Income Taxes
FOA is taxed as a corporation and is subject to U.S. federal, state, and local taxes on the income allocated to it from FOA Equity based upon FOA’s economic interest in FOA Equity as well as any stand-alone income it generates. Refer to Note 23 - Income Taxes in the Notes to Consolidated Financial Statements for additional information.
69
Results of Operations
Overview
The following tables present selected financial data for the years ended December 31, 2024 and 2023.
Consolidated Results
The following table summarizes our consolidated operating results from continuing operations (in thousands):
| For the year ended December 31, 2024 | For the year ended December 31, 2023 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Portfolio interest income: | ||||||||||
| Interest income | $ | 1,905,214 | $ | 1,628,877 | ||||||
| Interest expense | (1,637,286) | (1,360,998) | ||||||||
| Net portfolio interest income | 267,928 | 267,879 | ||||||||
| Other income (expense): | ||||||||||
| Net origination gains | 179,837 | 121,646 | ||||||||
| Gain on securitization of HECM tails, net | 45,535 | 25,583 | ||||||||
| Fair value changes from model amortization | (201,101) | (228,391) | ||||||||
| Fair value changes from market inputs or model assumptions | 55,924 | 58,696 | ||||||||
| Net fair value changes on loans and related obligations | 80,195 | (22,466) | ||||||||
| Fee income | 29,244 | 43,450 | ||||||||
| Gain (loss) on sale and other income from loans held for sale, net | 302 | (24,994) | ||||||||
| Non-funding interest expense, net | (39,498) | (29,619) | ||||||||
| Net other income (expense) | 70,243 | (33,629) | ||||||||
| Total revenues | 338,171 | 234,250 | ||||||||
| Expenses | ||||||||||
| Salaries, benefits, and related expenses | 138,360 | 178,319 | ||||||||
| Loan production and portfolio related expenses | 36,205 | 26,490 | ||||||||
| Loan servicing expenses | 31,323 | 30,729 | ||||||||
| Marketing and advertising expenses | 39,429 | 31,896 | ||||||||
| Depreciation and amortization | 38,947 | 42,369 | ||||||||
| General and administrative expenses | 59,462 | 82,204 | ||||||||
| Total expenses | 343,726 | 392,007 | ||||||||
| Impairment of intangibles and other assets | (891) | (9,296) | ||||||||
| Gain on extinguishment of debt | 56,193 | — | ||||||||
| Other, net | (6,931) | 211 | ||||||||
| NET INCOME (LOSS) FROM CONTINUING OPERATIONS BEFORE INCOME TAXES | $ | 42,816 | $ | (166,842) |
Net interest income
All of our financial instruments, with the exception of our notes payable, are either recorded at fair value or the carrying value approximated fair value. The interest recognized on these financial instruments is recorded in Interest income or Interest expense in the Consolidated Statements of Operations. The interest on our notes payable is recorded in Non-funding interest expense, net, in the Consolidated Statements of Operations. We evaluate net interest income through an evaluation of all components of interest income and interest expense.
70
The following table provides an analysis of all components of net interest income (in thousands):
| For the year ended December 31, 2024 | For the year ended December 31, 2023 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Interest income: | ||||||||||
| Interest income on mortgage loans(1) | $ | 1,890,700 | $ | 1,617,954 | ||||||
| Other interest income | 14,514 | 10,923 | ||||||||
| Total portfolio interest income | 1,905,214 | 1,628,877 | ||||||||
| Interest expense: | ||||||||||
| Interest expense on HMBS and nonrecourse obligations(1) | (1,559,341) | (1,273,159) | ||||||||
| Interest expense on other financing lines of credit | (77,945) | (87,839) | ||||||||
| Total portfolio interest expense | (1,637,286) | (1,360,998) | ||||||||
| Net portfolio interest income | 267,928 | 267,879 | ||||||||
| Non-funding interest expense, net | (39,498) | (29,619) | ||||||||
| Net interest income | $ | 228,430 | $ | 238,260 |
(1) Amounts include interest income and expense on all loans held for investment, subject to HMBS related obligations, loans held for investment, subject to nonrecourse debt, other loans held for investment, HMBS related obligations, and nonrecourse debt.
For the year ended December 31, 2024 versus the year ended December 31, 2023
Net income (loss) from continuing operations before income taxes improved $209.7 million primarily as a result of the following:
•Net fair value changes on loans and related obligations improved $102.7 million primarily as a result of increased net origination gains. The Retirement Solutions segment recognized $179.8 million in net origination gains on loan originations of $1.9 billion for the year ended December 31, 2024 compared to $121.6 million in net origination gains on loan originations of $1.6 billion for the comparable 2023 period. The increase in net origination gains in the Retirement Solutions segment was due to both higher loan origination volumes and higher margins associated with the increase in volumes from our retail platform acquired from AAG/Bloom.
The $20.0 million increase in gain on securitization of HECM tails, net, during the year ended December 31, 2024 compared to the 2023 period was due to higher premiums from our tail securitizations.
The improvement in fair value changes from model amortization of $27.3 million was primarily due to a higher modeled yield on a larger portfolio during the year ended December 31, 2024 compared to the 2023 period.
•Fee income decreased $14.2 million primarily related to lower MSR servicing fee income due to a much lower MSR portfolio balance for the year ended December 31, 2024 compared to the 2023 period, as well as lower fees associated with the previous operations of the home improvement lending business. These reductions were partially offset by higher reverse loan origination fees generated through our retail platform acquired from AAG/Bloom.
•Gain (loss) on sale and other income from loans held for sale, net, improved $25.3 million as a result of minimal losses related to the wind-down of residential, commercial, and home improvement loans held for sale activity for the year ended December 31, 2024 compared to the 2023 period.
•Non-funding interest expense, net, increased $9.9 million due to increases in outstanding amounts and interest rates on our working capital promissory notes, as well as increased expense related to the exchange of our senior notes during the year ended December 31, 2024.
•Total expenses decreased $48.3 million or 12.3% primarily due to decreases in salaries, benefits, and related expenses as well as decreases in general and administrative expenses primarily due to a reduction in average headcount and continued cost-cutting measures associated with the wind-down of business lines that are not part of our unified modern retirement solutions platform. This was partially offset by an increase in loan portfolio related expenses due to the increased volume of securitizations of assets into nonrecourse securitizations during the year ended December 31, 2024 compared to the 2023 period, as well
71
as an increase in marketing and advertising expenses within our retail loan originations platform acquired from AAG/Bloom.
•Impairment charges decreased $8.4 million primarily due to an indefinite-lived intangible asset impairment during the year ended December 31, 2023.
•Gain on extinguishment of debt of $56.2 million was recognized during the year ended December 31, 2024 as a result of the exchange of senior notes. Refer to Note 17 - Notes Payable, Net, within the Notes to Consolidated Financial Statements for additional information.
•Other, net, changed $7.1 million primarily due to the ongoing fair value remeasurement of our deferred purchase price liabilities.
Segment Results
Revenues and fees are directly attributed to their respective segments at the time services are performed. Revenues generated on inter-segment services performed are valued based on estimated market value. Expenses directly attributable to the operating segments are expensed as incurred. Other expenses are allocated to individual segments based on the estimated value of services performed, total revenue contributions, personnel headcount, or the equity invested in each segment based on the type of expense allocated. The allocation methodology is reviewed annually. There were no changes to methodology during the years ended December 31, 2024 and 2023. Expenses for enterprise-level general overhead, such as executive administration, are not allocated to the business segments.
Retirement Solutions Segment
The following table summarizes our Retirement Solutions segment’s results (in thousands):
| For the year ended December 31, 2024 | For the year ended December 31, 2023 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Net origination gains | $ | 179,837 | $ | 121,646 | ||||||
| Fee income | 26,553 | 33,167 | ||||||||
| Loss on sale and other income from loans held for sale, net | (76) | (6,303) | ||||||||
| Total revenues | 206,314 | 148,510 | ||||||||
| Total expenses | 194,944 | 208,836 | ||||||||
| Impairment of other assets | (291) | — | ||||||||
| Other, net | (174) | 75 | ||||||||
| NET INCOME (LOSS) BEFORE INCOME TAXES | $ | 10,905 | $ | (60,251) |
Our Retirement Solutions segment generates its revenues primarily from the origination of reverse mortgage loans, including HECM insured by the FHA and non-agency reverse mortgage loans. Revenues from our Retirement Solutions segment include both our initial estimate of net origination gains from originated loans, which is determined by utilizing quoted prices on similar securities or internally-developed models utilizing observable market inputs, in addition to fees earned at the time of origination of the associated loans. We elect to account for all originated loans at fair value. The loans are immediately transferred to our Portfolio Management segment, and any future fair value adjustments, including interest earned, on these originated loans are reflected in revenues of our Portfolio Management segment until final disposition.
On August 31, 2023, the Company entered into an agreement to sell the operational assets of the home improvement lending business. This transaction closed on September 15, 2023. In connection with such transaction, the Company began the process of winding down the operations of the home improvement lending business, which was substantially complete as of March 31, 2024. As of March 31, 2024, there were no loans in the home improvement lending pipeline. The wind-down of the home improvement lending business was not considered by the Company to be a strategic shift that has had or will have a major effect on our operations and financial results. Therefore, the previous operations of the home improvement lending business are reported as part of the Company’s Retirement Solutions segment rather than as discontinued operations.
72
Key Metrics
The following table provides a summary of our Retirement Solutions segment’s key metrics (in thousands, except units):
| For the year ended December 31, 2024 | For the year ended December 31, 2023 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Reverse mortgage loan origination volume | ||||||||||
| Loan origination volume(1) | $ | 1,917,298 | $ | 1,615,133 | ||||||
| Loan origination volume - tails(2) | 1,022,379 | 1,041,470 | ||||||||
| Total loan origination volume | $ | 2,939,677 | $ | 2,656,603 | ||||||
| Total reverse mortgage loan origination volume - units | 8,995 | 8,763 | ||||||||
| Reverse mortgage loan origination volume - by channel(1) | ||||||||||
| TPO | $ | 1,159,382 | $ | 982,687 | ||||||
| Retail | 757,916 | 632,446 | ||||||||
| Total reverse mortgage loan origination volume | $ | 1,917,298 | $ | 1,615,133 | ||||||
| Home improvement loan origination volume | ||||||||||
| Total loan origination volume | $ | 807 | $ | 146,696 | ||||||
| Total loan origination volume - units | 36 | 11,606 |
(1) Loan origination volumes consist of initial reverse mortgage loan borrowing amounts.
(2) Tails consist of subsequent borrower draws, mortgage insurance premiums, service fees, and other advances, which we are able to subsequently securitize.
Revenues
In the table below is a summary of the components of our Retirement Solutions segment’s total revenues (in thousands):
| For the year ended December 31, 2024 | For the year ended December 31, 2023 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Net origination gains: | ||||||||||
| TPO | $ | 147,961 | $ | 108,016 | ||||||
| Retail | 81,026 | 58,412 | ||||||||
| Acquisition costs | (49,150) | (44,782) | ||||||||
| Total net origination gains | 179,837 | 121,646 | ||||||||
| Fee income | 26,553 | 33,167 | ||||||||
| Loss on sale and other income from loans held for sale, net | (76) | (6,303) | ||||||||
| Total revenues | $ | 206,314 | $ | 148,510 |
For the year ended December 31, 2024 versus the year ended December 31, 2023
Total revenues increased $57.8 million or 38.9% as a result of the following:
•Net origination gains increased $58.2 million or 47.8% as a result of higher reverse mortgage loan origination volumes and higher margins associated with the increase in volumes from our retail platform acquired from AAG/Bloom. We originated $1.9 billion of reverse mortgage loans for the year ended December 31, 2024, an increase of 18.7%, compared to $1.6 billion for the comparable 2023 period. During the year ended December 31, 2024, the weighted average margin on reverse mortgage loan production was 9.38% compared to 7.53% in 2023, an increase of 1.85% primarily due to the increase in retail production mix associated with the onboarding of our retail platform acquired from AAG/Bloom.
73
•Fee income decreased $6.6 million primarily due to fees associated with the previous operations of the home improvement lending business, partially offset by higher reverse loan origination fees generated through our retail platform acquired from AAG/Bloom.
•Loss on sale and other income from loans held for sale, net, improved $6.2 million due to lower losses related to the previous operations of the home improvement lending business.
Expenses
In the table below is a summary of the components of our Retirement Solutions segment’s total expenses (in thousands):
| For the year ended December 31, 2024 | For the year ended December 31, 2023 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Salaries | $ | 54,674 | $ | 64,753 | ||||||
| Commissions and bonuses | 18,770 | 22,717 | ||||||||
| Other salary related expenses | 10,004 | 9,104 | ||||||||
| Total salaries, benefits, and related expenses | 83,448 | 96,574 | ||||||||
| Loan production expenses | 7,887 | 9,555 | ||||||||
| Marketing and advertising expenses | 39,337 | 31,668 | ||||||||
| Depreciation and amortization | 37,751 | 40,571 | ||||||||
| General and administrative expenses | 26,521 | 30,468 | ||||||||
| Total expenses | $ | 194,944 | $ | 208,836 |
For the year ended December 31, 2024 versus the year ended December 31, 2023
Total expenses decreased $13.9 million or 6.7% as a result of the following:
•Total salaries, benefits, and related expenses decreased $13.1 million or 13.6% primarily due to a decrease in average headcount for the year ended December 31, 2024 at 482 compared to 579 for the 2023 period related to continued cost-cutting measures, as well as lower compensation cost associated with the Replacement RSUs and Earnout Right RSUs, partially offset by increased expenses associated with the onboarding of our retail loan originations platform acquired from AAG/Bloom in the 2023 period.
•Marketing and advertising expenses increased $7.7 million or 24.2% primarily within our retail loan originations platform acquired from AAG/Bloom.
•General and administrative expenses decreased $3.9 million or 13.0% primarily due to continued cost-cutting measures, partially offset by increases in various expenses from the onboarded infrastructure of our retail loan originations platform acquired from AAG/Bloom for the year ended December 31, 2024 when compared to the 2023 period.
74
Portfolio Management Segment
The following table summarizes our Portfolio Management segment’s results (in thousands):
| For the year ended December 31, 2024 | For the year ended December 31, 2023 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Portfolio interest income: | ||||||||||
| Interest income | $ | 1,905,214 | $ | 1,628,877 | ||||||
| Interest expense | (1,637,286) | (1,360,998) | ||||||||
| Net portfolio interest income | 267,928 | 267,879 | ||||||||
| Other income (expense): | ||||||||||
| Gain on securitization of HECM tails, net | 45,535 | 25,583 | ||||||||
| Fair value changes from model amortization | (201,101) | (228,391) | ||||||||
| Fair value changes from market inputs or model assumptions | 55,924 | 58,696 | ||||||||
| Net fair value changes on loans and related obligations | (99,642) | (144,112) | ||||||||
| Fee income | 3,183 | 10,283 | ||||||||
| Gain (loss) on sale and other income from loans held for sale, net | 378 | (18,691) | ||||||||
| Net other income (expense) | (96,081) | (152,520) | ||||||||
| Total revenues | 171,847 | 115,359 | ||||||||
| Total expenses | 87,449 | 84,023 | ||||||||
| Impairment of intangible assets | — | (6,400) | ||||||||
| NET INCOME BEFORE INCOME TAXES | $ | 84,398 | $ | 24,936 |
Our Portfolio Management segment generates its revenues primarily from the net interest income and fair value changes on portfolio assets, monetized by securitization, sale, or other financing of those assets.
Net fair value changes in our Portfolio Management segment include fair value adjustments primarily related to the following assets and liabilities:
•Loans held for investment, subject to HMBS related obligations, at fair value
•Loans held for investment, subject to nonrecourse debt, at fair value
•Loans held for investment, at fair value
•Loans held for sale, at fair value
•HMBS related obligations, at fair value; and
•Nonrecourse debt, at fair value.
75
Key Metrics
The following table provides a summary of the assets and liabilities under management by our Portfolio Management segment (in thousands):
| December 31, 2024 | December 31, 2023 | |||||
|---|---|---|---|---|---|---|
| Cash and cash equivalents | $ | 29,355 | $ | 32,245 | ||
| Restricted cash | 254,335 | 178,319 | ||||
| Loans held for investment, subject to HMBS related obligations, at fair value | 18,669,962 | 17,548,763 | ||||
| Loans held for investment, subject to nonrecourse debt, at fair value | 9,288,403 | 8,272,393 | ||||
| Loans held for investment, at fair value | 520,103 | 575,228 | ||||
| Other assets, net | 115,120 | 166,153 | ||||
| Total earning assets | 28,877,278 | 26,773,101 | ||||
| HMBS related obligations, at fair value | 18,444,370 | 17,353,720 | ||||
| Nonrecourse debt, at fair value | 8,954,068 | 7,904,200 | ||||
| Other financing lines of credit | 918,247 | 928,479 | ||||
| Payables and other liabilities | 55,746 | 107,664 | ||||
| Total financing of portfolio | 28,372,431 | 26,294,063 | ||||
| Net carrying value of earning assets | $ | 504,847 | $ | 479,038 |
The following tables provide a summary of our Portfolio Management segment’s key metrics (dollars in thousands):
| December 31, 2024 | December 31, 2023 | ||||
|---|---|---|---|---|---|
| Reverse Mortgages | |||||
| Loan count | 90,340 | 91,888 | |||
| Active UPB | $ | 26,477,354 | $ | 24,923,313 | |
| Due and payable | 415,400 | 371,913 | |||
| Foreclosure | 504,675 | 524,988 | |||
| Claims pending | 79,138 | 130,928 | |||
| Ending UPB | $ | 27,476,567 | $ | 25,951,142 | |
| Average UPB | $ | 304 | $ | 282 | |
| Weighted average coupon | 7.11 | % | 7.35 | % | |
| Weighted average age (in months) | 45 | 40 | |||
| Percentage in foreclosure | 1.8 | % | 2.0 | % |
| For the year ended December 31, 2024 | For the year ended December 31, 2023 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Investment and Capital Markets | ||||||||||
| Number of structured deals | 8 | 5 | ||||||||
| Structured deals (size in notes) | $ | 3,617,495 | $ | 1,925,699 |
Revenues
In the table below is a summary of the components of our Portfolio Management segment’s total revenues (in thousands):
76
| For the year ended December 31, 2024 | For the year ended December 31, 2023 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Portfolio interest income: | ||||||||||
| Interest income | $ | 1,905,214 | $ | 1,628,877 | ||||||
| Interest expense | (1,637,286) | (1,360,998) | ||||||||
| Net portfolio interest income | 267,928 | 267,879 | ||||||||
| Other income (expense): | ||||||||||
| Gain on securitization of HECM tails, net | 45,535 | 25,583 | ||||||||
| Fair value changes from model amortization | (201,101) | (228,391) | ||||||||
| Fair value changes from market inputs or model assumptions | 55,924 | 58,696 | ||||||||
| Net fair value changes on loans and related obligations | (99,642) | (144,112) | ||||||||
| Fee income | 3,183 | 10,283 | ||||||||
| Gain (loss) on sale and other income from loans held for sale, net | 378 | (18,691) | ||||||||
| Net other income (expense) | (96,081) | (152,520) | ||||||||
| Total revenues | $ | 171,847 | $ | 115,359 |
Certain of our financial instruments are valued utilizing a process that combines the use of a discounted cash flow (“DCF”) model and analysis of current market data to arrive at an estimate of fair value. The cash flow assumptions and prepayment and repayment assumptions used in the model are based on various factors, with the key assumptions being prepayment and repayment speeds, credit loss frequencies and severity, and discount rate assumptions. The changes in fair value due to portfolio runoff and realization of modeled income and expenses are recorded in Fair value changes from model amortization in the Consolidated Statements of Operations, and other fair value changes are recorded in Fair value changes from market inputs or model assumptions in the Consolidated Statements of Operations. The interest recognized on these financial instruments is recorded in Interest income or Interest expense in the Consolidated Statements of Operations.
The following table provides an analysis of all components of net portfolio interest income (in thousands):
| For the year ended December 31, 2024 | For the year ended December 31, 2023 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Interest income: | ||||||||||
| Interest income on mortgage loans(1) | $ | 1,890,700 | $ | 1,617,954 | ||||||
| Other interest income | 14,514 | 10,923 | ||||||||
| Total portfolio interest income | 1,905,214 | 1,628,877 | ||||||||
| Interest expense: | ||||||||||
| Interest expense on HMBS and nonrecourse obligations(1) | (1,559,341) | (1,273,159) | ||||||||
| Interest expense on other financing lines of credit | (77,945) | (87,839) | ||||||||
| Total portfolio interest expense | (1,637,286) | (1,360,998) | ||||||||
| Net portfolio interest income | $ | 267,928 | $ | 267,879 |
(1) Amounts include interest income and expense on all loans held for investment, subject to HMBS related obligations, loans held for investment, subject to nonrecourse debt, other loans held for investment, HMBS related obligations, and nonrecourse debt.
For the year ended December 31, 2024 versus the year ended December 31, 2023
Total revenues increased $56.5 million or 49.0% as a result of the following:
•Net fair value changes on loans and related obligations improved $44.5 million or 30.9% primarily as a result of improved fair value changes from model amortization compared to the 2023 period. The improvement in fair value changes from model amortization of $27.3 million was primarily due to a higher modeled yield on a larger portfolio during the year ended December 31, 2024 compared to the 2023 period.
77
The $20.0 million increase in gain on securitization of HECM tails, net, during the year ended December 31, 2024 compared to the 2023 period was due to higher premiums from our tail securitizations.
•Fee income decreased $7.1 million primarily related to lower MSR servicing fee income due to a much lower MSR portfolio balance during the year ended December 31, 2024 compared to the 2023 period.
•Gain (loss) on sale and other income from loans held for sale, net, improved $19.1 million as a result of minimal losses related to the wind-down of residential, commercial, and home improvement loans held for sale activity for the year ended December 31, 2024 compared to the 2023 period.
Expenses
In the table below is a summary of the components of our Portfolio Management segment’s total expenses (in thousands):
| For the year ended December 31, 2024 | For the year ended December 31, 2023 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Salaries | $ | 11,299 | $ | 13,409 | ||||||
| Commissions and bonuses | 2,188 | 3,431 | ||||||||
| Other salary related expenses | 2,026 | 3,034 | ||||||||
| Total salaries, benefits, and related expenses | 15,513 | 19,874 | ||||||||
| Loan portfolio related expenses | 28,318 | 16,935 | ||||||||
| Loan servicing expenses | 31,323 | 30,729 | ||||||||
| Marketing and advertising expenses | 41 | 24 | ||||||||
| Depreciation and amortization | 77 | 107 | ||||||||
| General and administrative expenses | 12,177 | 16,354 | ||||||||
| Total expenses | $ | 87,449 | $ | 84,023 |
For the year ended December 31, 2024 versus the year ended December 31, 2023
Total expenses increased $3.4 million or 4.1% as a result of the following:
•Salaries, benefits, and related expenses decreased $4.4 million or 21.9% primarily due to a decrease in average headcount and continued cost-cutting measures associated with the wind-down of business lines that are not part of our unified modern retirement solutions platform during the year ended December 31, 2024 compared to the 2023 period, as well as lower compensation cost associated with the Replacement RSUs and Earnout Right RSUs. Average headcount was 63 for the year ended December 31, 2024 compared to 73 for the 2023 period.
•Loan portfolio related expenses increased $11.4 million or 67.2% due to the increased volume of securitizations of assets into nonrecourse securitizations during the year ended December 31, 2024 compared to the 2023 period.
•General and administrative expenses decreased $4.2 million or 25.5% primarily due to continued cost-cutting measures associated with the wind-down of business lines that are not part of our unified modern retirement solutions platform during the year ended December 31, 2024 when compared to the 2023 period.
Corporate and Other
Corporate and Other consists of our corporate services groups. These groups support our operating segments, and the cost of services directly supporting the operating segments are allocated to those operating segments on a cost-of-service basis. Enterprise-focused Corporate and Other expenses that are not incurred in direct support of the operating segments are kept unallocated within Corporate and Other.
78
The following table summarizes Corporate and Other results (in thousands):
| For the year ended December 31, 2024 | For the year ended December 31, 2023 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Fee income | $ | — | $ | 8,125 | ||||||
| Non-funding interest expense, net | (39,498) | (29,619) | ||||||||
| Total revenues | (39,498) | (21,494) | ||||||||
| Total expenses | 61,825 | 107,273 | ||||||||
| Impairment of other assets | (600) | (2,896) | ||||||||
| Gain on extinguishment of debt | 56,193 | — | ||||||||
| Other, net | (6,757) | 136 | ||||||||
| NET LOSS BEFORE INCOME TAXES | $ | (52,487) | $ | (131,527) |
In the table below is a summary of the components of Corporate and Other total expenses (in thousands):
| For the year ended December 31, 2024 | For the year ended December 31, 2023 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Salaries and bonuses | $ | 52,539 | $ | 74,548 | ||||||
| Other salary related expenses | 8,942 | 16,315 | ||||||||
| Shared services - payroll allocations | (22,082) | (28,992) | ||||||||
| Total salaries, benefits, and related expenses | 39,399 | 61,871 | ||||||||
| Marketing and advertising expenses | 51 | 204 | ||||||||
| Depreciation and amortization | 1,119 | 1,691 | ||||||||
| Communications and data processing and other expenses | 24,215 | 44,034 | ||||||||
| Professional and consulting fees | 11,795 | 19,409 | ||||||||
| Shared services - general and administrative allocations | (14,754) | (19,936) | ||||||||
| Total general and administrative expenses | 21,256 | 43,507 | ||||||||
| Total expenses | $ | 61,825 | $ | 107,273 |
For the year ended December 31, 2024 versus the year ended December 31, 2023
Total revenues decreased $18.0 million primarily as a result of the following:
•Fee income decreased $8.1 million related to the decline in services provided by the Company’s operational fulfillment services team. As of September 30, 2023, the Company ceased the operations of the offshore fulfillment services team.
•Non-funding interest expense, net, increased $9.9 million due to increases in outstanding amounts and interest rates on our working capital promissory notes, as well as increased expense related to the exchange of our senior notes during the year ended December 31, 2024.
Total expenses decreased $45.4 million or 42.4% as a result of the following:
•Salaries, benefits, and related expenses, net of shared services allocations, decreased $22.5 million or 36.3% due to decreases in salaries and bonuses and other salary related expenses of $22.0 million and $7.4 million, respectively, for the year ended December 31, 2024 compared to the 2023 period as the Company continued our focus on cost-cutting initiatives related to the wind-down of business lines that are not part of our unified modern retirement solutions platform. Average onshore headcount declined from 382 for the year ended December 31, 2023 to 253 for the year ended December 31, 2024. These reductions were partially offset by a $6.9 million decrease in shared services allocations due to the reduction in supported business lines in the year ended December 31, 2024.
79
•General and administrative expenses, net of shared services allocations, decreased $22.3 million or 51.1% due to a $19.8 million decrease in communications and data processing and other expenses and a $7.6 million decrease in professional and consulting fees. These reductions are due to continued cost-cutting measures associated with the wind-down of business lines that are not part of our unified modern retirement solutions platform. These reductions were partially offset by a $5.2 million decrease in shared services allocations due to the reduction in supported business lines in the year ended December 31, 2024.
Gain on extinguishment of debt of $56.2 million was recognized during the year ended December 31, 2024 as a result of the exchange of senior notes. Refer to Note 17 - Notes Payable, Net, within the Notes to Consolidated Financial Statements for additional information.
Other, net, changed $6.9 million primarily due to the ongoing fair value remeasurement of our deferred purchase price liabilities.
Non-GAAP Financial Measures
The Company’s management evaluates performance of the Company through the use of certain non-GAAP financial measures, including adjusted net income (loss), adjusted earnings before interest, taxes, depreciation, and amortization (“EBITDA”), and adjusted earnings (loss) per share.
The presentation of non-GAAP measures is used to enhance investors’ understanding of certain aspects of our financial performance. This discussion is not meant to be considered in isolation, superior to, or as a substitute for the directly comparable financial measures prepared in accordance with U.S. GAAP. Management believes these key financial measures provide an additional view of our performance over the long-term and provide useful information that we use in order to maintain and grow our business.
These non-GAAP financial measures should not be considered as an alternative to net income (loss), operating cash flows, or any other performance measures determined in accordance with U.S. GAAP. Adjusted net income (loss), adjusted EBITDA, and adjusted earnings (loss) per share have important limitations as analytical tools and should not be considered in isolation or as a substitute for analysis of our results as reported under U.S. GAAP. Some of the limitations of these metrics are: (i) cash expenditures for future contractual commitments; (ii) cash requirements for working capital needs; (iii) cash requirements for certain tax payments; and (iv) all non-cash income/expense items.
Because of these limitations, adjusted net income (loss), adjusted EBITDA, and adjusted earnings (loss) per share should not be considered as measures of discretionary cash available to us to invest in the growth of our business or distribute to shareholders. We compensate for these limitations by relying primarily on our U.S. GAAP results and using our non-GAAP financial measures only as a supplement. Users of our consolidated financial statements are cautioned not to place undue reliance on our non-GAAP financial measures.
Change in Non-GAAP Measures
Prior to the third quarter of 2024, the Company’s adjusted net income (loss), adjusted EBITDA, and adjusted earnings (loss) per share were adjusted for equity-based compensation for only the Replacement RSUs and Earnout Right RSUs. Beginning with the third quarter of 2024, the Company revised our definitions of adjusted net income (loss), adjusted EBITDA, and adjusted earnings (loss) per share to now adjust for all non-cash equity-based compensation in the aforementioned non-GAAP measures. As a result of the change, prior period amounts have been recast to reflect the updated presentation.
Subsequent to granting the Replacement RSUs and Earnout Right RSUs, the Company has granted other equity-based awards. As these awards are non-cash expenses that are not directly correlated with operating results, the Company believes that analysts, investors, and other users of the financial statements may find this change beneficial when analyzing our operating performance and comparability to peers. As a result of the change, adjusted net loss decreased $3.6 million for the year ended December 31, 2023 from what was previously reported. The change also resulted in a decrease to adjusted loss per share of $0.16 for the year ended December 31, 2023 from what was previously reported.
Adjusted Net Income (Loss)
We define adjusted net income (loss) as consolidated net income (loss) from continuing operations adjusted for:
1.Income taxes
80
2.Changes in fair value of loans and securities held for investment and related obligations due to market inputs or model assumptions, deferred purchase price obligations, contingent earnout, warrant liability, minority investments, and the exchange of our senior notes.
3.Amortization or impairment of intangibles and impairment of certain other long-lived assets.
4.Equity-based compensation, excluding forfeitures and accelerations associated with restructuring activities, which are included in certain non-recurring costs.
5.Certain non-recurring costs and adjustments that management believes should be excluded as these do not relate to a recurring part of the core business operations. These items include amounts recognized for settlement of legal and regulatory matters, acquisition or divestiture-related expenses, and other one-time charges.
6.Income tax benefit (provision) adjustments to apply an effective combined corporate tax rate to adjusted net income (loss) before income taxes.
Management considers adjusted net income (loss) important in evaluating our Company as a whole. This supplemental metric is utilized by our management team to assess the underlying key drivers and operational performance of the continuing operations of the business. In addition, analysts, investors, and creditors may use this measure when analyzing our operating performance and comparability to peers. Adjusted net income (loss) is not a presentation made in accordance with U.S. GAAP, and our definition and use of this measure may vary from other companies in our industry.
Adjusted net income (loss) provides visibility to the underlying operating performance by excluding the impact of certain items that management does not believe are representative of our core earnings. Adjusted net income (loss) may also include other adjustments, as applicable, based upon facts and circumstances, consistent with our intent of providing a supplemental means of evaluating our operating performance.
Adjusted EBITDA
We define adjusted EBITDA as net income (loss) from continuing operations adjusted for:
1.Income taxes
2.Changes in fair value of loans and securities held for investment and related obligations due to market inputs or model assumptions, deferred purchase price obligations, contingent earnout, warrant liability, minority investments, and the exchange of our senior notes.
3.Amortization or impairment of intangibles and impairment of certain other long-lived assets.
4.Equity-based compensation, excluding forfeitures and accelerations associated with restructuring activities, which are included in certain non-recurring costs.
5.Certain non-recurring costs and adjustments that management believes should be excluded as these do not relate to a recurring part of the core business operations. These items include amounts recognized for settlement of legal and regulatory matters, acquisition or divestiture-related expenses, and other one-time charges.
6.Depreciation
7.Interest expense on non-funding debt, excluding amortization of the discount related to our senior notes.
Management considers adjusted EBITDA important in evaluating the Company as a whole. This supplemental metric is utilized by our management team to assess the underlying key drivers and operational performance of the continuing operations of the business. In addition, analysts, investors, and creditors may use this measure when analyzing our operating performance and comparability to peers. Adjusted EBITDA is not a presentation made in accordance with U.S. GAAP, and our definition and use of this measure may vary from other companies in our industry.
Adjusted EBITDA provides visibility to the underlying operating performance by excluding the impact of certain items that management does not believe are representative of our core earnings. Adjusted EBITDA may also include other adjustments, as applicable, based upon facts and circumstances, consistent with our intent of providing a supplemental means of evaluating our operating performance.
81
Adjusted Earnings (Loss) Per Share
We define adjusted earnings (loss) per share as adjusted net income (loss) (defined above) divided by the weighted average shares outstanding, which includes outstanding Class A Common Stock plus the Class A LLC Units owned by the noncontrolling interest on an if-converted basis, the exchange of the Exchangeable Secured Notes on an if-converted basis if they are dilutive, and any shares under the treasury stock method.
Management considers adjusted earnings (loss) per share important in evaluating the Company as a whole. This supplemental metric is utilized by our management team to assess the underlying key drivers and operational performance of the continuing operations of the business. In addition, analysts, investors, and creditors may use this measure when analyzing our operating performance and comparability to peers. Adjusted earnings (loss) per share is not a presentation made in accordance with U.S. GAAP, and our definition and use of this measure may vary from other companies in our industry.
The following table provides a reconciliation of net income (loss) from continuing operations to adjusted net income (loss) and adjusted EBITDA (in thousands, except for share data):
82
Reconciliation to GAAP
| For the year ended December 31, 2024 | For the year ended December 31, 2023 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Reconciliation of net income (loss) from continuing operations to adjusted net income (loss) and adjusted EBITDA | ||||||||||
| Net income (loss) from continuing operations | $ | 40,418 | $ | (166,249) | ||||||
| Add back: (Provision) benefit for income taxes | (2,398) | 593 | ||||||||
| Net income (loss) from continuing operations before income taxes | 42,816 | (166,842) | ||||||||
| Adjustments for: | ||||||||||
| Changes in fair value(1) | (75,018) | (23,869) | ||||||||
| Amortization or impairment of intangibles and impairment of other assets | 38,080 | 44,704 | ||||||||
| Equity-based compensation | 9,024 | 18,573 | ||||||||
| Certain non-recurring costs | 4,366 | 14,214 | ||||||||
| Adjusted net income (loss) before income taxes | 19,268 | (113,220) | ||||||||
| Benefit (provision) for income taxes | (5,181) | 29,785 | ||||||||
| Adjusted net income (loss) | 14,087 | (83,435) | ||||||||
| Provision (benefit) for income taxes | 5,181 | (29,785) | ||||||||
| Depreciation | 1,758 | 5,063 | ||||||||
| Interest expense on non-funding debt | 38,669 | 30,947 | ||||||||
| Adjusted EBITDA | $ | 59,695 | $ | (77,210) | ||||||
| GAAP PER SHARE MEASURES | ||||||||||
| Net income (loss) from continuing operations attributable to controlling interest | $ | 17,496 | $ | (61,287) | ||||||
| Basic weighted average shares outstanding | 9,850,903 | 8,197,753 | ||||||||
| Basic earnings (loss) per share from continuing operations | $ | 1.78 | $ | (7.48) | ||||||
| If-converted method net income (loss) from continuing operations | $ | 31,756 | $ | (61,287) | ||||||
| Diluted weighted average shares outstanding | 23,406,233 | 8,197,753 | ||||||||
| Diluted earnings (loss) per share from continuing operations | $ | 1.36 | $ | (7.48) | ||||||
| NON-GAAP PER SHARE MEASURES | ||||||||||
| Adjusted net income (loss) | $ | 14,087 | $ | (83,435) | ||||||
| Weighted average shares outstanding | 23,406,233 | 21,905,125 | ||||||||
| Adjusted earnings (loss) per share | $ | 0.60 | $ | (3.81) |
(1) Changes in fair value - The adjustment for changes in fair value includes changes in fair value of loans and securities held for investment and related obligations due to market inputs or model assumptions, deferred purchase price obligations, contingent earnout, warrant liability, minority investments, and the exchange of our senior notes.
Changes in fair value of loans and securities held for investment and related obligations due to market inputs or model assumptions - This adjustment relates to changes in the significant market or model input components of the fair value for loans and securities and related obligations, which are held for investment. We include an adjustment for the significant market or model input components of the change in fair value because, while based on real observable and/or predicted changes in drivers of the valuation of assets, they may be mismatched in any given period with the actual change in the underlying economics or when they will be realized in actual cash flows. Changes in fair value of loans and securities held for investment and related obligations include changes in fair value and related hedge gains and losses for the following:
1.Loans held for investment, subject to HMBS related obligations, at fair value;
2.Loans held for investment, subject to nonrecourse debt, at fair value;
83
3.Loans held for investment, at fair value;
4.Retained bonds, at fair value;
5.MSR, at fair value;
6.HMBS related obligations, at fair value; and
7.Nonrecourse debt, at fair value.
The adjustment for changes in fair value of loans and securities held for investment and related obligations due to market inputs or model assumptions is calculated based on changes in fair value associated with the above assets and liabilities calculated in accordance with U.S. GAAP, excluding the period-to-date estimated impact of the change in fair value attributable to current period additions and the change in fair value attributable to post-origination loan advances, accretion, and model amortization (i.e., portfolio run-off), net of hedge gains and losses, and any securitization expenses incurred in securitizing our mortgage loans held for investment, subject to nonrecourse debt. This adjustment represents changes in accounting estimates that are measured in accordance with U.S. GAAP. Actual results may differ from those estimates and assumptions due to factors such as changes in the economy, interest rates, secondary market pricing, prepayment assumptions, home prices, or discrete events affecting specific borrowers, and such differences could be material. Accordingly, this number should be understood as an estimate and the actual adjustment could vary if our modeling is incorrect.
Change in fair value of deferred purchase price obligations - We are obligated to pay contingent consideration to sellers of acquired businesses based on future performance of acquired businesses (earnouts) as well as realization of tax benefits from certain exchanges of Class A LLC Units into Class A Common Stock (TRA obligation). Change in fair value of deferred purchase price obligations represents impacts to revenue or expense due to changes in the estimated fair value of expected payouts as a result of changes in various assumptions, including future performance, FOA stock price, timing and realization of tax benefits, and discount rates.
Change in fair value of contingent earnout - We are entitled to receive certain contingent consideration from the buyers of our disposed businesses based on future performance of those businesses. Change in fair value of contingent earnout represents impacts to revenue or expense due to changes in the estimated fair value of expected payouts as a result of changes in various assumptions, including future performance and discount rates.
Change in fair value of the warrant liability - The adjustment to the warrant liability is based on the change in its measured fair value. Although the change in fair value of the warrant liability is a recurring part of our business, the change in fair value is unrealized, and we believe the adjustment is appropriate as the fair value fluctuations from period to period may make it difficult to analyze core-operating trends.
Change in fair value of minority investments - The adjustment to minority equity investments and debt investments is based on the change in their measured fair value. Although the change in fair value of minority equity investments and debt investments is a recurring part of our business, we believe the adjustment is appropriate as the fair value fluctuations from period to period may make it difficult to analyze core-operating trends.
Change in fair value related to the exchange of our senior notes - We accounted for the exchange of our senior notes as an extinguishment of the 2025 Unsecured Notes and the issuance of the Senior Secured Notes and Exchangeable Secured Notes (collectively, the “Secured Notes”). The Secured Notes are initially recorded at fair value. The gain recognized on the exchange of the senior notes and the amortization of the Secured Notes discount are both included in this adjustment. Refer to Note 17 - Notes Payable, Net, in the Notes to Consolidated Financial Statements for additional information about the exchange of our senior notes.
Liquidity and Capital Resources
FOA is a holding company and has no material assets other than its direct and indirect ownership of Class A LLC Units. FOA has no independent means of generating revenue. FOA Equity may make distributions to its holders of Class A LLC Units, including FOA, in an amount sufficient to cover all applicable taxes at assumed tax rates, payments under the TRA, and dividends, if any, declared by FOA. Deterioration in the financial condition, earnings,
84
or cash flow of FOA Equity and its subsidiaries for any reason could limit or impair FOA Equity’s ability to make such distributions. In addition, FOA Equity is generally prohibited under Delaware law from making a distribution to a member to the extent that, at the time of the distribution, after giving effect to the distribution, liabilities of FOA Equity (with certain exceptions) exceed the fair value of its assets. Subsidiaries of FOA Equity are generally subject to similar legal limitations on their ability to make distributions to FOA Equity. Further, our existing financing arrangements include, and any financing arrangement that we enter into in the future may include, restrictions that impact FOA Equity’s ability to make distributions to FOA.
Our cash flows from operations, borrowing availability, and overall liquidity are subject to risks and uncertainties. We may not be able to obtain additional liquidity on reasonable terms, or at all. Additionally, our liquidity and our ability to meet our obligations and fund our capital requirements are dependent on our future financial performance, which is subject to general economic, financial, and other factors that are beyond our control. Accordingly, our business may not generate sufficient cash flow from operations and future borrowings may not be available from additional indebtedness or otherwise to meet our liquidity needs. If we decide to pursue one or more significant acquisitions, we may incur additional debt or sell additional equity to finance such acquisitions, which would result in additional expenses or dilution.
Sources and Uses of Cash
Our primary sources of funds for liquidity include: (i) payments received from the sale or securitization of loans; (ii) payments from the liquidation or securitization of our outstanding participating interests in loans; and (iii) advances on warehouse facilities, other secured borrowings, and our senior and working capital promissory notes.
Our primary uses of funds for liquidity include: (i) funding of borrower advances and draws on outstanding loans; (ii) originations of loans; (iii) payment of operating expenses; and (iv) repayment of borrowings and repurchases or redemptions of outstanding indebtedness.
Our cash flow from operating activities when combined with net proceeds from our portfolio financing activities, as well as capacity through existing facilities, provide adequate resources to fund our anticipated ongoing cash requirements. We rely on these facilities to fund operating activities. As the facilities mature, management believes it will either renew existing facilities or obtain sufficient additional lines of credit. Future debt maturities will be funded with cash and cash equivalents, cash flow from operating activities, and, if necessary, future access to capital markets. We continue to optimize the use of balance sheet cash to avoid unnecessary interest-carrying costs.
Cash Flows
The following table presents amounts from our Consolidated Statements of Cash Flows (in thousands):
| For the year ended December 31, 2024 | For the year ended December 31, 2023 | |||||
|---|---|---|---|---|---|---|
| Net cash provided by (used in): | ||||||
| Operating activities | $ | (423,815) | $ | (71,568) | ||
| Investing activities | 114,802 | 158,137 | ||||
| Financing activities | 386,207 | (139,228) | ||||
| Effect of exchange rate changes on cash and cash equivalents | (27) | 24 | ||||
| Net increase (decrease) in cash and cash equivalents and restricted cash(1) | $ | 77,167 | $ | (52,635) | ||
| Net increase (decrease) in cash and cash equivalents | $ | 901 | $ | (50,879) | ||
| Net increase (decrease) in restricted cash | 76,266 | (1,756) |
(1) Amounts presented contain results from both continuing and discontinued operations. Refer to Note 4 - Discontinued Operations in the Notes to Consolidated Financial Statements for additional information regarding cash flow associated with the results of discontinued operations.
Our cash and cash equivalents and restricted cash increased by $77.2 million for the year ended December 31, 2024 compared to a decrease of $52.6 million during the comparable period in 2023. Our cash and cash equivalents, excluding restricted cash, increased $0.9 million for the year ended December 31, 2024 compared to a decrease of $50.9 million during the comparable period in 2023.
85
Operating Cash Flow
Cash flows from operating activities decreased by $352.2 million for the year ended December 31, 2024 compared to the corresponding 2023 period. The decrease was primarily attributable to a $318.0 million decrease in proceeds from the sale of loans held for sale, net of cash used for originations, which relates to the wind-down of business lines that are not part of our unified modern retirement solutions platform.
Investing Cash Flow
The decrease of $43.3 million in cash provided by our investing activities during the year ended December 31, 2024 compared to the 2023 period was primarily attributable to a decrease of $392.4 million in proceeds/payments on loans held for investment, subject to nonrecourse debt, net of cash used for purchases and originations, a decrease of $80.1 million in proceeds on the sale of MSR, and a decrease in net proceeds from the sale of businesses of $68.2 million. This was partially offset by a $351.5 million decrease in cash used for purchases and originations of loans held for investment, net of proceeds/payments, and a $140.9 million cash outlay for the AAG Transaction in the 2023 period.
Financing Cash Flow
The increase of $525.4 million in cash provided by our financing activities during the year ended December 31, 2024 compared to the 2023 period was primarily driven by a $516.7 million increase in proceeds on other financing lines of credit, net of payments, and a $499.9 million decrease in payments on nonrecourse debt, net of proceeds. This was partially offset by a $467.0 million increase in payments on HMBS related obligations, net of proceeds.
Financial Covenants
Our credit facilities contain various financial covenants, which primarily relate to required tangible net worth amounts, liquidity reserves, leverage ratios, and profitability. These covenants are measured at our holding company subsidiary or our operating subsidiaries. The Company was in compliance with or obtained waivers to the terms of the financial covenants as of December 31, 2024. Refer to Note 14 - Other Financing Lines of Credit in the Notes to Consolidated Financial Statements for additional information.
Compliance Requirements
As an issuer of HMBS, FAR is subject to net worth, liquidity, and leverage requirements as established and defined by Ginnie Mae as follows:
Minimum Net Worth
•$5.0 million plus 1% of FAR’s outstanding HMBS and unused commitment authority from Ginnie Mae.
•Tangible net worth is defined as total equity less goodwill, intangible assets, affiliate receivables, and certain pledged assets.
Minimum Liquidity
•Maintain liquid assets equal to at least 20% of the minimum net worth required for a HMBS issuer.
Minimum Leverage Ratio
•Maintain a ratio of tangible net worth to total assets greater than 6%.
As of December 31, 2024 and December 31, 2023, FAR was in compliance with the net worth and liquidity requirements. FAR’s actual ratio of tangible net worth to total assets was below the Ginnie Mae requirement due to the Company’s determination that HECM loans transferred into HMBS securitizations as well as its HECM buyout and non-agency reverse mortgage securitizations do not meet the requirements of sale accounting and are not derecognized upon date of transfer. As a result, the Company accounts for HECM loans transferred into HMBS securitizations as well as its HECM buyout and non-agency reverse mortgage securitizations as secured borrowings and continues to recognize the loans as held for investment, subject to HMBS related obligations or nonrecourse debt, along with the corresponding liability for the HMBS related obligations or nonrecourse debt. Based on this, FAR requested and received a waiver for the minimum outstanding capital requirements from Ginnie Mae. Therefore, FAR was in compliance with all Ginnie Mae requirements.
In connection with the discontinued operations of the Company’s previously reported Mortgage Originations segment, FAM has surrendered all its government sponsored entities (“GSE”)/agency mortgage origination licenses
86
and approvals as of June 30, 2024 and is therefore no longer subject to the GSE/agency compliance requirements that were applicable to FAM prior to the surrender of its licenses and approvals.
Refer to Note 25 - Liquidity and Capital Requirements in the Notes to Consolidated Financial Statements for additional information.
Summary of Certain Indebtedness
The following description is a summary of certain material provisions of our outstanding indebtedness. As of December 31, 2024, our debt obligations were $28.7 billion. This summary does not restate the terms of our outstanding indebtedness in its entirety, nor does it describe all of the material terms of our indebtedness.
HMBS Related Obligations
FAR is an approved issuer of HMBS securities that are guaranteed by Ginnie Mae and collateralized by participation interests in HECM insured by the FHA. We originate HECM insured by the FHA. Participations in the HECM are pooled into HMBS securities which are sold into the secondary market with servicing rights retained. We have determined that loan transfers in the HMBS program do not meet the participating interest requirements because of the servicing requirements in the product that require the issuer/servicer to absorb some level of interest rate risk, cash flow timing risk, and incidental credit risk due to the buyout of HECM assets as discussed below. As a result, the transfers of the HECM do not qualify for sale accounting, and we, therefore, account for these transfers as financings. Holders of participating interests in the HMBS have no recourse against assets other than the underlying HECM loans, remittances, or collateral on those loans while they are in the securitization pools, except for standard representations and warranties and our contractual obligation to service the HECM and the HMBS.
Remittances received on the reverse loans, if any, proceeds received from the sale of real estate owned, and our funds used to repurchase reverse loans are used to reduce the HMBS related obligations by making payments to the securitization pools, which then remit the payments to the beneficial interest holders of the HMBS. The maturity of the HMBS related obligations is directly affected by the liquidation of the reverse loans or liquidation of real estate owned properties and events of default as stipulated in the reverse loan agreements with borrowers. As an HMBS issuer, FAR assumes certain obligations related to each security it issues. The most significant obligation is the requirement to purchase loans out of the Ginnie Mae securitization pools once they reach certain limits set at loan origination for the maximum UPB allowed. Performing repurchased loans are generally conveyed to HUD, and nonperforming repurchased loans are generally liquidated in accordance with program requirements.
As of December 31, 2024, we had HMBS related obligations of $18.4 billion and HECM pledged as collateral to the pools of $18.7 billion, both carried at fair value.
Additionally, as the servicer of reverse mortgage loans, we are obligated to fund additional borrowing capacity primarily in the form of undrawn lines of credit on floating rate reverse mortgage loans. We rely upon certain of our warehouse financing arrangements and our operating cash flows to fund these additional borrowings on a short-term basis prior to securitization. The additional borrowings are generally securitized within 30 days after funding. The obligation to fund these additional borrowings could have a significant impact on our liquidity.
Refer to Note 12 - HMBS Related Obligations, at Fair Value, in the Notes to Consolidated Financial Statements for additional information.
Nonrecourse Debt
We securitize and issue interests in pools of loans that are not eligible for the Ginnie Mae securitization program. These include non-agency reverse mortgages, reverse mortgage loans that were previously repurchased out of a HMBS pool, which are referred to as HECM buyouts, and commercial mortgage loans. The transactions provide investors with the ability to invest in these pools of assets. The transactions provide us with access to liquidity for these assets, ongoing servicing fees, and potential residual returns for the residual securities we retain at the time of securitization. The transactions are structured as secured borrowings with the loan assets and liabilities, respectively, included in the Consolidated Statements of Financial Condition as Loans held for investment, subject to nonrecourse debt, at fair value, and Nonrecourse debt, at fair value. As of December 31, 2024, we had nonrecourse debt-related borrowings of $9.0 billion and loans held for investment pledged as collateral for the nonrecourse debt of $9.3 billion, both carried at fair value.
87
Refer to Note 13 - Nonrecourse Debt, at Fair Value, in the Notes to Consolidated Financial Statements for additional information.
Other Financing Lines of Credit
Reverse Mortgage Warehouse Facilities
As of December 31, 2024, we had $1.1 billion in warehouse lines of credit capacity collateralized primarily by first lien mortgages with a $438.3 million aggregate principal amount drawn through eight funding facility arrangements with seven active lenders. These facilities are generally structured as master repurchase agreements under which ownership of the related eligible loans is temporarily transferred to a lender, as participation arrangements pursuant to which the lender acquires a participation interest in the related eligible loans, or as loan and security agreements under which eligible loans are pledged to the lender as collateral. The funds advanced to us are generally repaid using the proceeds from the sale or securitization of the loans to, or pursuant to, programs sponsored by Ginnie Mae or private secondary market investors, although prior payment may be required based on, among other things, certain breaches of representations and warranties or other events of default.
When we draw on these facilities, we generally must transfer and/or pledge eligible loans to the lender and comply with various financial and other covenants. The facilities generally have one-year terms and expire at various times during 2025 and 2026. Under the facilities, loans are generally transferred and/or pledged at an advance rate less than the principal balance of the loans (the “haircut”), which serves as the primary credit enhancement for the lender. Since the advances to us are generally for less than 100% of the principal balance of the loans, we are required to use working capital to fund the remaining portion of the principal balance of the loans. Upon expiration, management believes it will either renew its existing facilities or obtain sufficient additional lines of credit. The interest rate on all outstanding facilities is the Secured Overnight Financing Rate (“SOFR”), plus applicable margin.
The following table presents additional information about our warehouse facilities as of December 31, 2024 (in thousands):
| Reverse Warehouse Facilities | Maturity Date | Total Capacity | Outstanding Balance | ||||||
|---|---|---|---|---|---|---|---|---|---|
| Committed | June 2025 - September 2025 | $ | 420,000 | $ | 260,089 | ||||
| Uncommitted | April 2025 - October 2026 | 660,000 | 178,239 | ||||||
| Total reverse warehouse facilities | $ | 1,080,000 | $ | 438,328 |
With respect to each of our warehouse facilities, we pay certain up-front and/or ongoing fees which can be based on our utilization of the facility. In some instances, loans held by a lender for a contractual period exceeding 45 to 60 calendar days after we originate such loans are subject to additional fees and interest rates.
Certain of our warehouse facilities contain sub-limits for “wet” loans, which allow us to finance loans for a minimal period of time prior to delivery of the note collateral to the lender. “Wet” loans are loans for which the collateral custodian has not yet received the related loan documentation. “Dry” loans are loans for which all the sale documentation has been completed at the time of funding. “Wet” loans are held by a lender for a contractual period, typically between five and ten business days and are subject to a reduction in the advance amount.
Interest is generally payable at the time the loan is settled off the line or monthly in arrears and the principal is payable upon receipt of loan sale or securitization proceeds or transfer of a loan to another line of credit. The facilities may also require the outstanding principal to be repaid if a loan remains on the line longer than a contractual period of time, which generally ranges from 45 to 365 calendar days.
Loans financed under certain of our warehouse facilities are subject to changes in fair value and margin calls. The fair value of our loans depends on a variety of economic conditions, including interest rates and market demand for loans. Under certain facilities, if the fair value of the underlying loans declines below the outstanding asset balance on such loans or if the UPB of such loans falls below a threshold related to the repurchase price for such loans, we could be required to (i) repay cash in an amount that cures the margin deficit or (ii) supply additional eligible assets or rights as collateral for the underlying loans to compensate for the margin deficit. Certain warehouse facilities allow for the remittance of cash back to us if the value of the loan exceeds the principal balance.
Our warehouse facilities require our borrowing subsidiaries to comply with various customary operating and financial covenants, including, without limitation, the following tests:
•minimum tangible or adjusted tangible net worth;
88
•maximum leverage ratio of total liabilities (which may include off-balance sheet liabilities) or indebtedness to tangible or adjusted tangible net worth;
•minimum liquidity or minimum liquid assets; and
•minimum profitability.
In the event we fail to comply with the covenants contained in any of our warehouse lines of credit, or otherwise were to default under the terms of such agreements, we may be restricted from paying dividends, reducing or retiring our equity interests, making investments, or incurring more debt.
Other Secured Lines of Credit
As of December 31, 2024, we collectively had $524.9 million in additional secured facilities with $479.9 million aggregate principal amount drawn through credit agreements or master repurchase agreements with six funding facility arrangements and five active lenders. These facilities are secured by, among other things, eligible asset-backed securities, HECM MSR, and unsecuritized tails. In certain instances, these assets are subject to existing first lien warehouse financing, in which case these facilities (i.e., mezzanine facilities) are secured by the equity in these assets exceeding first lien warehouse financing. These facilities are generally structured as master repurchase agreements under which ownership of the related eligible assets is temporarily transferred to a lender. The funds advanced to us are generally repaid using the proceeds from the sale or securitization of the underlying assets or distribution from underlying securities, although prior payment may be required based on, among other things, certain breaches of representations and warranties or other events of default.
When we draw on these facilities, we generally must transfer and pledge eligible assets to the lender and comply with various financial and other covenants. Under our facilities, we generally transfer the assets at a haircut, which serves as the primary credit enhancement for the lender.
The following table presents additional information about our other financing lines of credit as of December 31, 2024 (in thousands):
| Other Secured Lines of Credit | Maturity Date | Total Capacity | Outstanding Balance | ||||||
|---|---|---|---|---|---|---|---|---|---|
| Committed | Various(1) | $ | 484,860 | $ | 459,972 | ||||
| Uncommitted | October 2025 | 40,000 | 19,947 | ||||||
| Total other secured lines of credit | $ | 524,860 | $ | 479,919 |
(1) These lines of credit are tied to the maturity date of the underlying mortgage related assets or HECM MSR that have been pledged as collateral.
We pay certain up-front and ongoing fees based on our utilization with respect to many of these facilities. We pay commitment fees based upon the limit of the facility and unused fees are paid if utilization falls below a certain amount.
Interest is payable either at the time the loan or securities are settled off the line or monthly in arrears, and principal is payable upon receipt of asset sale or securitization proceeds, principal distributions on the underlying pledged securities or transfer of assets to another line of credit, and upon the maturity of the facility.
Under these facilities, we are generally required to comply with various customary operating and financial covenants. The financial covenants are similar to those under the warehouse lines of credit. The Company was in compliance with or has received waivers for all financial covenants as of December 31, 2024.
Refer to Note 14 - Other Financing Lines of Credit in the Notes to Consolidated Financial Statements for additional information.
Notes Payable
Senior Notes Exchange
On November 5, 2020, FOAF issued $350 million aggregate principal amount of senior unsecured notes due November 15, 2025. On October 31, 2024 (the “Issue Date”), FOAF completed an exchange with certain existing noteholders of the 2025 Unsecured Notes. Existing noteholders, representing 97.892% of the aggregate principal amount outstanding of the 2025 Unsecured Notes, exchanged their respective 2025 Unsecured Notes in consideration for (i) the issuance of (a) $195,783,947 of FOAF’s new 7.875% Senior Secured Notes due November
89
30, 2026, with FOAF’s option to extend until November 30, 2027, (b) $146,793,000 of FOAF’s new 10.000% Exchangeable Senior Secured Notes due November 30, 2029, and (ii) cash consideration of $856,555.
Senior Secured Notes
The Senior Secured Notes will mature on November 30, 2026 (the “Scheduled Maturity Date”), provided that such Scheduled Maturity Date may be extended at the election of FOAF until November 30, 2027 (the “Extended Maturity Date”). The Senior Secured Notes bear interest at a rate of 7.875% per year until the first anniversary of the Issue Date and 8.875% per year from the first anniversary of the Issue Date to the Scheduled Maturity Date. If FOAF elects the extension, the Senior Secured Notes will bear interest at a rate of 9.875% per year from the Scheduled Maturity Date until the Extended Maturity Date. FOAF will pay interest semi-annually in arrears on May 30 and November 30 of each year, beginning on November 30, 2024.
FOAF is required to partially prepay in cash, by means of a redemption, a portion of the outstanding principal amount of the Senior Secured Notes on November 15, 2025 in an amount equal to $0.23 per $1.00 principal amount of Senior Secured Notes outstanding. The Senior Secured Notes will not be redeemable at FOAF’s option at any time.
Exchangeable Secured Notes
The Exchangeable Secured Notes will mature on November 30, 2029 and bear interest at a rate of 10.000% per year, payable semi-annually in arrears on May 30 and November 30 of each year, beginning on November 30, 2024. The Exchangeable Secured Notes are exchangeable into shares of the Company’s Class A Common Stock. The exchange rate is initially 36.36364 shares of Class A Common Stock per $1,000 principal amount of Exchangeable Secured Notes, which is equivalent to an initial exchange price of $27.50 per share of Class A Common Stock. Holders of the Exchangeable Secured Notes have the right to exchange all or any portion of their Exchangeable Secured Notes at their option, at any time prior to the close of business on the second scheduled trading day immediately preceding November 30, 2029. The Exchangeable Secured Notes will not be redeemable at FOAF’s option at any time, except in certain limited circumstances.
The Company was in compliance with all required covenants related to the Secured Notes as of December 31, 2024. Refer to Note 17 - Notes Payable, Net, in the Notes to Consolidated Financial Statements for discussion of collateral for the Secured Notes and additional information.
2025 Unsecured Notes
The 2025 Unsecured Notes bear interest at a rate of 7.875% per year, payable semi-annually in arrears on May 15 and November 15.
In November 2020, Libman Family Holdings, LLC, purchased a portion of the 2025 Unsecured Notes. In October 2024, the related party exchanged all of their 2025 Unsecured Notes for Secured Notes.
Working Capital Promissory Notes
The Company has two Revolving Working Capital Promissory Note Agreements (the “Working Capital Promissory Notes”) outstanding with BTO Urban Holdings L.L.C. and Libman Family Holdings, LLC, which are deemed affiliates of the Company. Amounts under the Working Capital Promissory Notes may be re-borrowed and repaid from time to time until the related maturity date. The Working Capital Promissory Notes accrue interest monthly at a rate of 15.0% per annum and mature in May 2025.
90
Contractual Obligations and Commitments
The following table provides a summary of contractual obligations as of December 31, 2024 (in thousands):
| Total | Less than 1 year | 1- 3 years | 3 - 5 years | More than 5 years | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Contractual cash obligations: | |||||||||||||||||||
| Nonrecourse debt | $ | 9,363,919 | $ | 1,894,677 | $ | 5,185,863 | $ | 727,448 | $ | 1,555,931 | |||||||||
| Warehouse lines of credit | 438,328 | 417,435 | 20,893 | — | — | ||||||||||||||
| Other secured lines of credit | 479,919 | 30,828 | 69,231 | — | 379,860 | ||||||||||||||
| Notes payable(1) | 434,955 | 137,408 | 150,754 | 146,793 | — | ||||||||||||||
| Operating leases | 36,921 | 5,312 | 9,963 | 6,783 | 14,863 | ||||||||||||||
| Total | $ | 10,754,042 | $ | 2,485,660 | $ | 5,436,704 | $ | 881,024 | $ | 1,950,654 |
(1) Amounts exclude the unamortized debt discount and issuance costs.
In addition to the above contractual obligations, we have also been involved with several securitizations of HECM loans, which were structured as secured borrowings. These structures resulted in us carrying the securitized loans in the Consolidated Statements of Financial Condition and recognizing the asset-backed certificates acquired by third parties as HMBS related obligations. The timing of the principal payments on this nonrecourse debt is dependent on the payments received on the underlying mortgage loans and liquidation of real estate owned properties. The outstanding principal balance of loans held for investment, subject to HMBS related obligations, was $17.7 billion as of December 31, 2024.
The Company’s TRA obligation will require payments to be made that may be significant and are not reflected in the contractual obligations table above.
We are also required to fund borrower draws on certain loans. These unfunded commitments are not included in the table above. Refer to Note 19 - Commitments and Contingencies in the Notes to Consolidated Financial Statements for additional information.
Critical Accounting Estimates
Various elements of our accounting policies, by their nature, are inherently subject to estimation techniques, valuation assumptions, and other subjective assessments. In particular, we have identified several policies that, due to the judgment, estimates, and assumptions inherent in those policies, are critical to an understanding of the consolidated financial statements. These policies relate to fair value measurements, particularly those determined to be Level 3 as discussed in Note 6 - Fair Value in the Notes to Consolidated Financial Statements. We believe that the judgment, estimates, and assumptions used in the preparation of the consolidated financial statements are appropriate given the factual circumstances at the time. However, given the sensitivity of the consolidated financial statements to these critical accounting policies, the use of other judgments, estimates, and assumptions could result in material differences in our results of operations or financial condition. Fair value measurements considered to be Level 3 representing estimated values based on significant unobservable inputs include (i) the valuation of loans held for investment, subject to HMBS related obligations, at fair value, (ii) the valuation of loans held for investment, subject to nonrecourse debt, at fair value, (iii) the valuation of loans held for investment, at fair value, (iv) the valuation of HMBS related obligations, at fair value, and (v) the valuation of nonrecourse debt, at fair value. For the impact of changes in estimates on these fair value measurements, see Item 7A. Quantitative and Qualitative Disclosures About Market Risk.
Fair Value Measurements
Reverse Mortgage Loans Held for Investment, at Fair Value
We have elected to account for all outstanding reverse mortgage loans held for investment at fair value. Outstanding reverse mortgage loans held for investment, at fair value, include originated or purchased reverse mortgage loans that are expected to be sold or securitized in the secondary market, reverse mortgage loans that were previously securitized into either an HMBS or private securitization, or repurchased reverse loans out of Ginnie Mae securitization pools.
We have determined that HECM loans transferred under the current Ginnie Mae HMBS securitization program do not meet the requirements for sale accounting and are not derecognized upon date of transfer. The Ginnie Mae
91
HMBS securitization program includes certain terms that do not meet the participating interest requirements and require or provide an option for the Company to reacquire the loans prior to maturity. Due to these terms, the transfer of the loans does not meet the requirements of sale accounting. As a result, the Company accounts for HECM loans transferred into HMBS securitizations as secured borrowings and continues to recognize the loans as held for investment, along with the corresponding liability for the HMBS related obligations.
We estimate the fair value of these loans using a process that combines the use of a DCF model and analysis of current market data. The cash flow assumptions and prepayment assumptions used in the model are based on various factors. Refer to Note 6 - Fair Value in the Notes to Consolidated Financial Statements for additional information regarding the key inputs, assumptions, and valuation techniques utilized to measure fair value.
HMBS Related Obligations, at Fair Value
We have elected to account for all outstanding HMBS related obligations at fair value. This liability includes the Company’s obligation to repay the secured borrowing from the FHA-insured HECM cash flows and the obligations as issuer and servicer of the HECM loans and HMBS. Monthly cash flows generated from the HECM loans are used to service the outstanding HMBS.
As an issuer of HMBS, the Company is obligated to service the HECM loan and associated HMBS, which includes funding the repurchase of the HECM loans or pass through of cash due to the holder of the beneficial interests in the Ginnie Mae HMBS upon maturity events and certain funding obligations related to monthly guarantee fees, mortgage insurance proceeds, and partial month interest.
We estimate the fair value of these obligations using a process that combines the use of a DCF model and analysis of current market data. The cash flow assumptions and prepayment assumptions used in the model are based on various factors. Refer to Note 6 - Fair Value in the Notes to Consolidated Financial Statements for additional information regarding the key inputs, assumptions, and valuation techniques utilized to measure fair value.
Nonrecourse Debt, at Fair Value
We have elected to account for all outstanding nonrecourse debt at fair value. We securitize and issue interests in pools of loans that are not eligible for the Ginnie Mae securitization program. These securitizations include non-agency reverse mortgages, HECM buyouts, and commercial mortgage loans. The transactions provide investors with the ability to invest in these pools of assets. The transactions provide us with access to liquidity for these assets, ongoing servicing fees, and potential residual returns for the residual securities we retain at the time of securitization. The principal and interest on the outstanding debt is paid using the cash flows from the underlying securitized loans, which serve as collateral for the debt.
We estimate the fair value of this debt using a process that combines the use of a DCF model and analysis of current market data. The cash flow assumptions and prepayment assumptions used in the model are based on various factors. Refer to Note 6 - Fair Value in the Notes to Consolidated Financial Statements for additional information regarding the key inputs, assumptions, and valuation techniques utilized to measure fair value.
We use various internal financial models that use market participant data to value these loans. These models are complex and use asset specific collateral data and market inputs for interest and discount rates. In addition, the modeling requirements of loans are complex because of the high number of variables that drive cash flows associated with the loans. Even if the general accuracy of our valuation models is validated, valuations are highly dependent upon the reasonableness of our assumptions and the predictability of the relationships that drive the results of the models. On a quarterly basis, we obtain external market valuations from independent third-party valuation experts in order to validate the reasonableness of our internal valuation.
New Accounting Pronouncements
Refer to Note 2 - Summary of Significant Accounting Policies within the Notes to Consolidated Financial Statements for a summary of recently adopted and recently issued accounting standards and their related effects or anticipated effects in the consolidated financial statements.
92
FY 2023 10-K MD&A
SEC filing source: 0001828937-24-000024.
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations
The following discussion of our financial condition and results of operations should be read together with our consolidated financial statements and related notes. This discussion and analysis contains forward-looking statements that involve risk, uncertainties, and assumptions. Our actual results could differ materially from those anticipated in the forward-looking statements as a result of many factors. Except where the context otherwise requires, the terms “Finance of America,” “FoA,” the “Company,” “we,” “us,” or “our” refer to the business of Finance of America Companies Inc. and its consolidated subsidiaries. References to “FoA Equity” are to Finance of America Equity Capital LLC, a Delaware limited liability company, that the Company controls in an “UP-C” structure.
Overview
Finance of America Companies Inc. is a financial services holding company which, through its operating subsidiaries, is a modern retirement solutions platform that provides customers with access to an innovative range of retirement offerings centered on the home. In addition, FoA offers capital markets and portfolio management capabilities primarily to optimize the distribution of its originated loans to investors.
FoA was incorporated in Delaware on October 9, 2020 and became a publicly-traded company on NYSE in April 2021, with trading beginning on April 5, 2021 under the ticker symbol “FOA.” FoA has a controlling financial interest in FoA Equity. FoA Equity owns all of the outstanding equity interests in FOAF. FOAF wholly owns FAH and Incenter. FAH is the parent of a lending company, FAR, while Incenter is the parent of operating service companies that provide capital markets and portfolio management capabilities such as secondary markets advisory services, mortgage trade brokerage, and capital management services.
Through the end of the third fiscal quarter of 2022, the Company was principally focused on offering (1) a wide array of loan products throughout the U.S., including reverse mortgage loans, traditional mortgage loans, business purpose loans to residential real estate investors, and home improvement loans, and (2) complementary lender services such as title insurance and settlement services to mortgage businesses. However, during the fourth quarter of 2022 and calendar year 2023, the Company exited multiple business lines, including its traditional mortgage lending segment, its commercial lending segment, its home improvement lending business, and its lender services businesses, and shifted its focus to developing a streamlined retirement solutions business.
Our strategy and long-term growth initiatives are built upon a few key fundamental factors:
•We are focused on growing our core retirement solutions businesses, which benefit from a shared set of demographic and economic tailwinds. We believe we can more effectively dispatch our innovative suite of solutions to help senior homeowners achieve their retirement goals through the use of home equity.
•We seamlessly connect borrowers with investors. Our consumer-facing business leaders interface directly with the investor-facing professionals in our Portfolio Management segment, facilitating the development of attractive lending solutions for our customers with the confidence that the loans we generate can be efficiently and profitably sold to a deep pool of investors, either directly via whole-loan sales or indirectly via the issuance and sale of mortgage-backed securities. We seek to programmatically and profitably monetize our loans, which minimizes capital at risk, while often retaining a future performance-based participation interest in the underlying cash flows of our monetized loans.
•We distribute our products through multiple channels, including through newer channels as a result of the asset acquisition from American Advisors Group, now known as Bloom Retirement Holdings Inc., that closed on March 31, 2023, and utilize flexible technology platforms in order to scale our businesses and manage costs efficiently.
Through FAR, the Company originates, acquires, and services home equity conversion mortgages, which are originated pursuant to the FHA HECM program and are insured by the FHA, and proprietary reverse mortgage loans and hybrid mortgage loans (which combine features of both traditional residential mortgage loans and reverse mortgage loans), which are not insured by the FHA. We originate loans through a retail channel (consisting primarily of a centralized retail platform) and a TPO channel (consisting primarily of a network of mortgage brokers). We have launched several proprietary reverse mortgage loan products (including our hybrid mortgage loan product) to serve the U.S. senior population and have plans for additional innovative products to satisfy this vast and largely underserved market. We also service the loans that we originate, contracting with various third-party subservicers for the subservicing of our loans. We are a leader in this market and we are focused on developing and
60
offering products for borrowers with interest in using the reverse mortgage loan product as a retirement planning tool.
Our Portfolio Management segment provides structuring and product development expertise as well as broker/dealer and institutional asset management capabilities, which facilitates innovation and the successful monetization of our loans. We securitize HECM into HMBS, which Ginnie Mae guarantees, and sell the HMBS in the secondary market while retaining the rights to service the HECM. When HECM are not eligible for securitization into HMBS or are required to be bought out of a pool of HECM previously securitized into an HMBS, we securitize them into privately placed mortgage-backed securities or hold them for investment. We both securitize proprietary reverse mortgage loans into mortgage-backed securities sold to investors and sell proprietary reverse mortgage loans as whole loans to investors. We may also decide to strategically hold certain proprietary reverse mortgage loans for investment. The capabilities provided by the Portfolio Management segment allowed us to complete issuances and sales of mortgage-backed securities backed by our loan products in 2023, demonstrating the high quality and liquidity of the loan products we originate, the deep relationships we have with our investors, and the resilience of our business model in many economic environments.
See Note 1 - Organization and Description of Business in the Notes to Consolidated Financial Statements for discussion of recent actions affecting the overall go-forward business operations, including details regarding the series of transactions entered into in order to transform our business from a vertically integrated, diversified lending and complementary services platform to a modern retirement solutions platform.
61
American Advisors Group Transaction
On March 31, 2023, FAR acquired a majority of the assets and certain of the liabilities of AAG/Bloom, including, among other things, certain residential reverse mortgage loans and the right to service certain HECM, pursuant to (i) an Asset Purchase Agreement, dated as of December 6, 2022 (the “Original Asset Purchase Agreement” and as amended by the Amendment Agreement entered into on March 31, 2023, the “Asset Purchase Agreement”), by and between the Company, FoA Equity, FAR, AAG/Bloom and, for the limited purposes described therein, Reza Jahangiri, an individual residing in the State of California (the “AAG Principal”), (ii) a Servicing Rights Purchase and Sale Agreement, dated as of December 6, 2022 (as amended, the “MSR Purchase Agreement”), by and between FAR and AAG/Bloom and (iii) a Loan Sale Agreement, dated as of December 6, 2022 (as amended, the “Mortgage Loan Purchase Agreement” and collectively with the Asset Purchase Agreement and the MSR Purchase Agreement, the “AAG Purchase Agreements”), by and between FAR and AAG/Bloom (such acquisition, the “AAG Transaction”).
Pursuant to the AAG Purchase Agreements, in consideration for the assets acquired thereunder, on March 31, 2023, (i) FAR paid to AAG/Bloom $5.5 million in cash less cash on hand and issued to AAG/Bloom a promissory note with an aggregate principal amount of $4.5 million (which was paid in July 2023 in accordance with its terms), (ii) FAR paid off, retired, or assumed specified liabilities, (iii) the Company issued to AAG/Bloom one share of Class B Common Stock, par value $0.0001 per share, of the Company (“Company Class B Common Stock”), and (iv) FoA Equity issued to AAG/Bloom 19,692,990 Class A Units of FoA Equity (“Class A LLC Units”). Under the AAG Purchase Agreements, FoA Equity may issue to AAG/Bloom up to 14,200,676 additional Class A LLC Units upon the occurrence of certain events. The maximum number of Class A LLC Units issuable to AAG/Bloom under the AAG Purchase Agreements is 33,893,666 Class A LLC Units.
The aggregate Class A LLC Units issued to AAG/Bloom on March 31, 2023, together with the Class A LLC Units that are issuable to AAG/Bloom pursuant to the Purchase Agreements, would be exchangeable for 33,893,666 shares of Class A Common Stock pursuant to the Exchange Agreement, dated as of April 1, 2021 (the “Exchange Agreement”), by and among FoA, FoA Equity and the holders of Class A LLC Units from time to time, as an “LLC Unitholder” thereunder.
In connection with the AAG Transaction, the Company and FoA Equity entered into an Equity Matters Agreement (the “Equity Matters Agreement”) with AAG/Bloom pursuant to which, among other things, AAG/Bloom joined and became a party to (i) the Amended and Restated Limited Liability Company Agreement, as a “Member” thereunder, (ii) the Exchange Agreement described above, as an “LLC Unitholder” thereunder, and (iii) the Registration Rights Agreement, dated as of April 1, 2021 (the “Registration Rights Agreement”), as an “Other Holder” thereunder. Pursuant to the Exchange Agreement, AAG/Bloom is permitted to exchange its Class A LLC Units for shares of Company Class A Common Stock on a one-for-one basis, subject to customary conversion rate adjustments for stock splits, stock dividends and reclassifications. The Equity Matters Agreement also provides AAG/Bloom with demand rights under the Registration Rights Agreement, which would obligate the Company to file a registration statement upon a demand by AAG/Bloom starting from the date that is 71 days following the closing date of the AAG Transaction.
Our Segments
In connection with the transformation of our business from a vertically integrated, diversified lending and complementary services platform to a modern retirement solutions platform, we realigned our business to operate through two reportable segments: Retirement Solutions and Portfolio Management. See Note 1 - Organization and Description of Business in the Notes to Consolidated Financial Statements for more information about the realignment of our reportable segments.
Retirement Solutions
The mission of our Retirement Solutions segment is to help senior homeowners achieve their financial goals in retirement. This segment includes all loan origination activity for the Company, including the origination of HECM, proprietary reverse mortgage loans, and hybrid mortgage loans through both the retail and wholesale/TPO channels. The Retirement Solutions segment generates revenue from fees earned at the time of loan origination as well as from the initial estimate of net origination gains, with all originated loans accounted for at fair value. Once originated, the loans are transferred to our Portfolio Management segment, and any future fair value adjustments, including interest earned, on these originated loans are reflected in the revenues of our Portfolio Management segment until final disposition.
62
While FAM has sold certain operational assets of its home improvement lending business and expects to substantially complete the process of winding down the operations of the home improvement lending business by the end of March 2024, the operations of the home improvement lending business are reported as part of the Company’s Retirement Solutions segment rather than as discontinued operations. This is because the wind-down of the home improvement lending business is not considered by the Company to be a strategic shift that has or will have a major effect on our operations and financial results.
Portfolio Management
Our Portfolio Management segment provides product development, loan securitization, loan sales, risk management, servicing oversight, and asset management services to the Company. Our Portfolio Management team acts as the connector between borrowers and investors. The direct connections to investors, provided by our FINRA registered broker-dealer, allows us to innovate and manage risk through better price and product discovery. Given our scale, we are able to work directly with investors and, where appropriate, retain assets on the balance sheet for attractive return opportunities. These retained investments are a source of growing and recurring interest and servicing income categorized within its net fair value gains. The Portfolio Management segment generates revenue from the sale or securitization of loans, fair value gains on portfolio assets, interest income, fee income related to MSR, and mortgage advisory fees earned on various investment and capital markets services we provide to our internal and external customers.
See the Segment Results section below and Note 27 - Business Segment Reporting in the Notes to Consolidated Financial Statements for additional financial information about our segments.
Business Trends and Conditions
There are several key factors and trends affecting our results of operations. A summary of key factors impacting our revenues include:
•prevailing interest rates which impact loan origination volume, with declining interest rates leading to increases in volume, and an increasing interest rate environment leading to decreases in volume;
•our ability to successfully operate the newly integrated lending platform that we acquired from American Advisors Group in March 2023;
•housing market trends which also impact loan origination volume, with a strong housing market leading to higher loan origination volume, and a weak housing market leading to lower loan origination volume;
•demographic and housing stock trends which impact the addressable market size;
•movement of market interest rates and yields required by investors, with the increasing of market interest rates and yields generally having negative impacts on the fair value of our financial assets, and the decreasing of market interest rates and yields generally having positive impacts on the fair value of our financial assets;
•increases or decreases in default status of loans and prepayment speeds; and
•broad economic factors such as the strength and stability of the overall economy, including sustained higher or lower interest rates and inflation, the unemployment level, and real estate values.
Other factors that may affect our cost base include trends in salaries and benefits costs, sales commissions, technology, rent, legal, compliance, and other general and administrative costs. Management continually monitors these costs through operating plans.
Other Recent Events
Due to significant inflationary pressures, the U.S. Federal Reserve raised the federal funds rate during the first three quarters of 2023 and during the same period, reduced its overall purchases and holdings of government and mortgage-related bonds. Higher interest rates generally led to lower mortgage transaction volumes, increased competition, and lower profit margins. Volatility in market conditions resulting from the foregoing events have caused and may continue to cause credit spreads to widen, which reduces, among other things, availability of credit to our Company on favorable terms, liquidity in the market, the fair market value of the assets on our balance sheet, and price transparency of real estate related or asset-backed assets.
Our Company is actively monitoring these events and their effects on the Company’s financial condition, liquidity, operations, industry, and workforce.
63
These continuing economic impacts may cause additional volatility in the financial markets and may have an adverse effect on the Company’s results of future operations, financial position, intangible assets, and liquidity in 2024 and beyond. See Results of Operations.
For further discussion on the potential impacts of the Federal Reserve’s monetary policies, see “Risks Related to the Business of the Company” and “Our business is significantly impacted by changes in interest rates. Changes in prevailing interest rates due to U.S. monetary policies or other macroeconomic conditions that affect interest rates may have a detrimental effect on our operations, financial performance, and earnings” under the section entitled “Item 1A. Risk Factors,” as such risk factors may be amended or updated in our subsequent periodic reports filed with the SEC.
Factors Affecting the Comparability of our Results of Operations
As a result of a number of factors, our historical results of operations may not be comparable from period to period and may not be comparable to our financial results of operations in future periods. Set forth below is a brief discussion of the key factors that may impact the comparability of our results of operations.
Discontinued Operations
During the fourth quarter of 2022 and calendar year 2023, the Company entered into a series of transactions, discontinuing certain business lines while enhancing our reverse mortgage loan business, in order to transform our business from a vertically integrated, diversified lending and complementary services platform to a modern retirement solutions platform. This transformation included the wind-down of the previously reported Mortgage Originations segment, other than the home improvement lending business, and sale of the previously reported Commercial Originations and Lender Services segments, with the exception of its Incenter Solutions LLC operating service subsidiary. This constitutes a strategic shift that has or will have a major effect on our operations and financial results. As such, starting with the first fiscal quarter of 2023, results of our previously reported Mortgage Originations, Commercial Originations, and Lender Services segments, excluding the home improvement lending business and Incenter Solutions LLC, are reported as discontinued operations for all periods presented in accordance with ASC 205, Presentation of Financial Statements. During the third fiscal quarter of 2023, the Company sold certain operational assets of the home improvement lending business and began the process of winding down the operations of the home improvement lending business, which is expected to be substantially complete by the end of March 2024. Also during the third fiscal quarter of 2023, the Company ceased the operations of Incenter Solutions LLC. The wind-down of Incenter Solutions LLC was substantially complete by the end of December 2023. The Company’s wind-down of the home improvement lending business and Incenter Solutions LLC is not considered by the Company to be a strategic shift that has or will have a major effect on our operations and financial results. Therefore, the operations of the home improvement lending business and Incenter Solutions LLC are not reported as discontinued operations. Refer to Note 1 - Organization and Description of Business and Note 4 - Discontinued Operations in the Notes to Consolidated Financial Statements for additional information.
Segment Realignment
During 2023, to more closely align with the new business strategy, the Company restructured the reportable segments into the following: Retirement Solutions and Portfolio Management. The prior period segment disclosures have been recast to reflect the new structure. Refer to Note 1 - Organization and Description of Business in the Notes to Consolidated Financial Statements for additional information.
AAG Transaction
On March 31, 2023, the Company completed the acquisition of the assets and liabilities associated with the AAG Transaction. Refer to Note 1 - Organization and Description of Business and Note 3 - Acquisitions in the Notes to Consolidated Financial Statements for additional information.
Components of Our Results of Operations
Revenue
Net fair value gains on loans and related obligations
The majority of our outstanding financial instruments are carried at fair value. The yield recognized on these financial instruments and any changes in estimated fair value are recorded as components of net fair value gains on
64
loans and related obligations. See Note 6 - Fair Value within our Notes to Consolidated Financial Statements for a discussion of fair value measurements.
Fee income
We earn various fees from our customers during the process of origination and servicing of loans. Revenue is recognized when the performance obligations have been satisfied, which is typically at the time of loan origination or over the life of the loans serviced.
In addition to the fees earned from customers, we recognize the changes in fair value of MSR as a component of fee income. To hedge against volatility in the fair value of certain MSR, we may enter into various derivative agreements from time to time, which may include, but are not limited to, interest rate swaps and futures contracts. Changes in the fair value of such derivative instruments and the related hedging gains and losses are also included as a component of fee income.
Gain (loss) on sale and other income from loans held for sale, net
Gain (loss) on sale and other income from loans held for sale, net, includes realized and unrealized gains and losses on loans held for sale and hedging derivatives. Unrealized gains and losses include fair value gains and losses resulting from changes in fair value in the underlying loans and hedging derivatives from the time of origination to the ultimate sale of the loan or other settlement of those financial instruments.
Interest income and expense
We earn interest income on loans held for sale and incur interest expense on our warehouse lines of credit and non-funding debt. Interest income and interest expense also accrues to loans held for investment, including securitized loans subject to HMBS and other nonrecourse debt. Such interest income and expense is included as a component of net fair value gains on loans and related obligations.
Expenses
Salaries, benefits, and related expenses
Salaries, benefits, and related expenses include commissions, bonuses, equity-based compensation, salaries, benefits, taxes, and all payroll related expenses for our employees.
Loan production and portfolio related expenses
Loan production and portfolio related expenses include loan origination costs, fees related to loan funding, and portfolio expenses associated with our securitizations.
Loan servicing expenses
Loan servicing expenses include costs related to the servicing and sub-servicing of loans.
Marketing and advertising expenses
Marketing and advertising expenses are related to brand marketing and providing loan product information to our customers.
Depreciation and amortization
Depreciation and amortization expenses include depreciation and amortization of fixed assets and leasehold improvements and definite-lived intangible assets.
General and administrative expenses
General and administrative expenses include communications and data processing costs, professional and consulting fees, occupancy, equipment rentals, other office related expenses, and other expenses.
Impairment of Intangibles and Other Assets
Impairment of intangibles and other assets includes impairment charges recognized on indefinite-lived intangible assets and other long-lived assets.
Other, Net
Other, net, primarily includes gains or losses on non-operating assets and liabilities.
65
Income Taxes
FoA Equity is treated as a flow-through entity for U.S. federal income tax purposes. As a result, entity level taxes at FoA Equity are not significant.
FoA (together with certain corporate subsidiaries through which it owns its interest in FoA Equity) is treated as a corporation for U.S. federal and state income tax purposes and is subject to U.S. federal income taxes with respect to its allocable share of any taxable income of FoA Equity and is taxed at the prevailing corporate tax rates. FoA is a holding company, and its only material asset is its interest in FoA Equity. Accordingly, a provision for income taxes is recorded for the anticipated tax consequences of FoA’s allocable share of FoA Equity’s reported results of operations for federal income taxes. In addition to its allocable share of FoA Equity’s reported results, FoA also incurs expenses related to its holding company operations, as well as payments under the TRA, which may be significant. FoA Equity may distribute amounts sufficient to allow FoA to pay its tax obligations and operating expenses, including distributions to fund any payments due under the TRA. However, the ability of FoA Equity to make such distributions may be limited due to, among other things, restrictive covenants in its senior notes.
Results of Operations
Overview
The following tables present selected financial data for the years ended December 31, 2023 and 2022.
Consolidated Results
The following table summarizes our consolidated operating results from continuing operations (in thousands):
| For the year ended December 31, 2023 | For the year ended December 31, 2022 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Net fair value gains on loans and related obligations | $ | 322,329 | $ | 89,489 | ||||||
| Fee income | 43,450 | 81,815 | ||||||||
| Loss on sale and other income from loans held for sale, net | (24,994) | (5,931) | ||||||||
| Net interest expense | (106,535) | (112,611) | ||||||||
| Total revenues | 234,250 | 52,762 | ||||||||
| Total expenses | 392,007 | 418,226 | ||||||||
| Impairment of intangibles and other assets | (9,296) | (9,528) | ||||||||
| Other, net | 211 | 31,992 | ||||||||
| NET LOSS FROM CONTINUING OPERATIONS BEFORE INCOME TAXES | $ | (166,842) | $ | (343,000) |
Net fair value gains on loans and related obligations
Certain of our financial instruments are valued utilizing a process that combines the use of a discounted cash flow (“DCF”) model and analysis of current market data to arrive at an estimate of fair value. The cash flow assumptions and prepayment and repayment assumptions used in the model are based on various factors, with the key assumptions being prepayment and repayment speeds, credit loss frequencies and severity, and discount rate assumptions. Any changes in fair value on these financial instruments are recorded as a gain or loss in net fair value gains on loans and related obligations in the Consolidated Statements of Operations.
66
The following table summarizes the components of net fair value gains on loans and related obligations (in thousands):
| For the year ended December 31, 2023 | For the year ended December 31, 2022 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Net origination gains | $ | 121,646 | $ | 283,808 | ||||||
| Interest income on mortgage loans | 1,617,954 | 890,857 | ||||||||
| Interest expense on HMBS and nonrecourse obligations | (1,273,159) | (600,689) | ||||||||
| Servicing related income, net(1) | 25,583 | 11,599 | ||||||||
| Fair value changes from model amortization(2) | (228,391) | (127,576) | ||||||||
| Net fair value gains from portfolio activity | 141,987 | 174,191 | ||||||||
| Net fair value gains (losses) from changes in market inputs or model assumptions | 58,696 | (368,510) | ||||||||
| Net fair value gains on loans and related obligations | $ | 322,329 | $ | 89,489 |
(1) Servicing related income, net, is comprised of premiums realized on the securitization of reverse mortgage tails and miscellaneous contractual servicing fees, net of guarantee fees paid.
(2) Fair value changes from portfolio runoff and realization of modeled income and expenses.
Principally, all of our outstanding financial instruments are carried at fair value. The yield recognized on these financial instruments and any changes in estimated fair value are recorded as a component of net fair value gains on loans and related obligations in the Consolidated Statements of Operations. However, for our outstanding financing lines of credit and non-funding debt, we have not elected to account for these liabilities under the fair value option. Accordingly, interest expense is presented separately in our Consolidated Statements of Operations. Further, interest income on loans held for investment are reflected in net fair value gains on loans and related obligations in the Consolidated Statements of Operations, while the associated interest expense on the warehouse financing for loans held for investment is included as a component of net interest expense. We evaluate net interest margin (“NIM”) for our outstanding investments through an evaluation of all components of interest income and interest expense.
The following table provides an analysis of all components of NIM (in thousands):
| For the year ended December 31, 2023 | For the year ended December 31, 2022 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Interest income on mortgage loans | $ | 1,617,954 | $ | 890,857 | ||||||
| Interest expense on HMBS and nonrecourse obligations | (1,273,159) | (600,689) | ||||||||
| Net interest margin included in net fair value gains on mortgage loans(1) | 344,795 | 290,168 | ||||||||
| Interest income on mortgage loans held for sale and other interest income | 12,193 | 6,038 | ||||||||
| Interest expense on warehouse lines of credit | (87,839) | (90,980) | ||||||||
| Non-funding debt and other interest expense | (30,889) | (27,669) | ||||||||
| Net interest expense | (106,535) | (112,611) | ||||||||
| NET INTEREST MARGIN | $ | 238,260 | $ | 177,557 |
(1) Amounts include interest income and expense on all reverse and commercial mortgage loans and their related nonrecourse obligations. Interest income on mortgage loans held for sale and interest expense on warehouse lines of credit are classified in net interest expense. See Note 2 - Summary of Significant Accounting Policies within the Notes to Consolidated Financial Statements for additional information on the Company’s accounting related to reverse and commercial mortgage loans.
For the year ended December 31, 2023 versus the year ended December 31, 2022
Net loss from continuing operations before taxes decreased $176.2 million or 51.4% primarily as a result of the following:
•Net fair value gains on loans and related obligations increased $232.8 million primarily as a result of fair value gains from market inputs or model assumptions compared to losses in the 2022 period, partially offset by lower net origination gains and lower net fair value gains from portfolio activity. The improvement in net fair value gains (losses) from changes in market inputs or model assumptions was primarily related to market interest rate volatility, which negatively impacted long-term assets and
67
liabilities in the 2022 period compared to the year ended December 31, 2023. See Note 6 - Fair Value within the Notes to Consolidated Financial Statements for additional information on assumptions impacting the value of our loans held for investment.
The Retirement Solutions segment recognized $121.6 million in net origination gains on originations of $1.6 billion of reverse mortgage loans for the year ended December 31, 2023 compared to $283.8 million in net origination gains on originations of $4.8 billion of reverse mortgage loans for the comparable 2022 period. The decrease in net origination gains in the Retirement Solutions segment was due to lower reverse mortgage loan origination volumes, which was partially offset by higher margins associated with the increase in volumes from our newly acquired retail platform from AAG/Bloom during the year ended December 31, 2023. The $54.6 million increase in net interest margin included in net fair value gains on mortgage loans was primarily due to interest rate increases and the increase in the HECM portfolio size from the acquisition of assets from AAG/Bloom during the year ended December 31, 2023 compared to the 2022 period. The $14.0 million increase in servicing income was due to increased servicing portfolio size from the HECM portfolio acquired from AAG/Bloom during the year ended December 31, 2023. The increase in fair value changes from model amortization of $100.8 million was due to a combination of higher realized NIM and servicing income released from the fair value models and lower overall modeled yield from the decreased average net carrying value on the loans held for investment portfolio during the 2023 period.
•Fee income decreased $38.4 million or 46.9% primarily related to lower servicing fee income and lower fair market value gains on the MSR portfolio due to a much lower MSR portfolio balance for the year ended December 31, 2023. This was partially offset with higher origination fee income from increased retail loan originations from our acquired retail platform from AAG/Bloom.
•Loss on sale and other income from loans held for sale, net, increased $19.1 million primarily due to changes in fair value on commercial and home improvement loans sold during the year ended December 31, 2023, compared to the 2022 period due to market interest rate volatility and widening spreads.
•Net interest expense decreased $6.1 million or 5.4% primarily due to lower average outstanding balances on warehouse lines of credit, which was partially offset by higher cost of funds during the year ended December 31, 2023. Interest income on mortgage loans held for sale and other interest income also improved due to interest rate increases during the year ended December 31, 2023.
•Total expenses decreased $26.2 million or 6.3% due to lower salaries, benefits, and related expenses combined with decreased loan production and portfolio related expenses primarily as a result of our lower average headcount, lower origination volume, and general cost-cutting measures for the year ended December 31, 2023. This was partially offset by an increase to marketing and advertising expenses primarily as a result of the onboarding of our retail platform acquired from AAG/Bloom.
•Other, net, decreased $31.8 million or 99.3% primarily due to the significant remeasurement of the TRA obligation that occurred in the year ended December 31, 2022.
SEGMENT RESULTS
Revenues and fees are directly attributed to their respective segments at the time services are performed. Revenues generated on inter-segment services performed are valued based on estimated market value. Expenses directly attributable to the operating segments are expensed as incurred. Other expenses are allocated to individual segments based on the estimated value of services performed, total revenue contributions, personnel headcount, or the equity invested in each segment based on the type of expense allocated. The allocation methodology is reviewed annually. There were no changes to methodology during the years ended December 31, 2023 and 2022. Expenses for enterprise-level general overhead, such as executive administration, are not allocated to the business segments.
68
Retirement Solutions Segment
The following table summarizes our Retirement Solutions segment’s results (in thousands):
| For the year ended December 31, 2023 | For the year ended December 31, 2022 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Net origination gains | $ | 121,646 | $ | 283,808 | ||||||
| Fee income | 33,167 | 15,526 | ||||||||
| Gain (loss) on sale and other income from loans held for sale, net | (6,303) | 367 | ||||||||
| Net interest expense | — | (11) | ||||||||
| Total revenues | 148,510 | 299,690 | ||||||||
| Total expenses | 208,836 | 182,287 | ||||||||
| Impairment of intangible assets | — | (3,500) | ||||||||
| Other, net | 75 | 3,290 | ||||||||
| NET INCOME (LOSS) BEFORE INCOME TAXES | $ | (60,251) | $ | 117,193 |
Our Retirement Solutions segment generates its revenues primarily from the origination of reverse mortgage loans, including HECM insured by FHA and non-agency reverse mortgage loans. Revenues from our Retirement Solutions segment include both our initial estimate of net origination gains from reverse mortgage loans, which is determined by utilizing quoted prices on similar securities or internally-developed models utilizing observable market inputs, in addition to fees earned at the time of origination of the associated loans. We elect to account for all originated loans at fair value. The loans are immediately transferred to our Portfolio Management segment, and any future fair value adjustments, including interest earned, on these originated loans are reflected in revenues of our Portfolio Management segment until final disposition.
On August 31, 2023, FAM entered into an agreement to sell certain operational assets of the home improvement lending business. This transaction closed on September 15, 2023. In connection with such transaction, the Company began the process of winding down the operations of the home improvement lending business, which is expected to be substantially complete by the end of March 2024. The wind-down of the home improvement lending business is not considered by the Company to be a strategic shift that has or will have a major effect on our operations and financial results. Therefore, the operations of the home improvement lending business are reported as part of the Company’s Retirement Solutions segment rather than as discontinued operations.
69
KEY METRICS
The following table provides a summary of our Retirement Solutions segment’s key metrics (dollars in thousands):
| For the year ended December 31, 2023 | For the year ended December 31, 2022 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Reverse mortgage loan origination volume | ||||||||||
| Total loan origination volume(1) | $ | 1,615,133 | $ | 4,833,918 | ||||||
| Total loan origination volume - tails(2) | 1,041,470 | 660,558 | ||||||||
| Total loan origination volume | $ | 2,656,603 | $ | 5,494,476 | ||||||
| Total reverse loan origination volume - units | 8,763 | 13,852 | ||||||||
| Reverse mortgage loan origination volume - by channel(1) | ||||||||||
| TPO | $ | 982,687 | $ | 4,180,149 | ||||||
| Retail | 632,446 | 653,769 | ||||||||
| Total reverse mortgage loan origination volume | $ | 1,615,133 | $ | 4,833,918 | ||||||
| Home improvement loan origination volume | ||||||||||
| Total loan origination volume | $ | 146,696 | $ | 241,716 | ||||||
| Total loan origination volume - units | 11,606 | 20,306 |
(1) Loan origination volumes consist of initial reverse mortgage loan borrowing amounts.
(2) Tails consist of subsequent borrower draws, mortgage insurance premiums, service fees, and other advances, which we are able to subsequently pool into a security.
Revenues
In the table below is a summary of the components of our Retirement Solutions segment’s total revenues (in thousands):
| For the year ended December 31, 2023 | For the year ended December 31, 2022 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Net origination gains: | ||||||||||
| TPO | $ | 108,016 | $ | 427,112 | ||||||
| Retail | 58,412 | 50,130 | ||||||||
| Acquisition costs | (44,782) | (193,434) | ||||||||
| Total net origination gains | 121,646 | 283,808 | ||||||||
| Fee income | 33,167 | 15,526 | ||||||||
| Gain (loss) on sale and other income from loans held for sale, net | (6,303) | 367 | ||||||||
| Net interest expense | — | (11) | ||||||||
| Total revenues | $ | 148,510 | $ | 299,690 |
For the year ended December 31, 2023 versus the year ended December 31, 2022
Total revenues decreased $151.2 million or 50.4% as a result of the following:
•Net origination gains decreased $162.2 million or 57.1% as a result of lower reverse mortgage loan origination volumes, primarily due to higher interest rates, which was partially offset by higher margins associated with the increase in volumes from our retail platform acquired from AAG/Bloom during the year ended December 31, 2023. We originated $1.6 billion of reverse mortgage loans for the year ended December 31, 2023, a decrease of 66.6%, compared to $4.8 billion for the comparable 2022 period. During the year ended December 31, 2023, the weighted average margin on production was 7.53% compared to 5.87% in 2022, an increase of 1.66% due primarily to the increase in retail production mix associated with the onboarding of our retail platform acquired from AAG/Bloom.
70
•Fee income increased $17.6 million due to loan origination fees through our retail platform acquired from AAG/Bloom.
Expenses
In the table below is a summary of the components of our Retirement Solutions segment’s total expenses (in thousands):
| For the year ended December 31, 2023 | For the year ended December 31, 2022 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Salaries | $ | 64,753 | $ | 61,468 | ||||||
| Commissions and bonuses | 22,717 | 28,247 | ||||||||
| Other salary related expenses | 9,104 | 8,991 | ||||||||
| Total salaries, benefits, and related expenses | 96,574 | 98,706 | ||||||||
| Loan production expenses | 9,555 | 10,180 | ||||||||
| Marketing and advertising expenses | 31,668 | 12,549 | ||||||||
| Depreciation and amortization | 40,571 | 38,654 | ||||||||
| General and administrative expenses | 30,468 | 22,198 | ||||||||
| Total expenses | $ | 208,836 | $ | 182,287 |
For the year ended December 31, 2023 versus the year ended December 31, 2022
Total expenses increased $26.5 million or 14.6% as a result of the following:
•Total salaries, benefits, and related expenses decreased $2.1 million or 2.2% primarily due to lower production-related compensation during the year ended December 31, 2023. This was partially offset by an increase in average headcount for the year ended December 31, 2023 at 579 compared to 527 for the 2022 period related to the onboarding of our retail platform acquired from AAG/Bloom.
•Marketing and advertising expenses increased $19.1 million or 152.4% primarily as a result of the onboarding of our retail platform acquired from AAG/Bloom.
•General and administrative expenses increased $8.3 million or 37.3% primarily due to an increase in communications and data processing expenses and other general and administrative expenses from the onboarded infrastructure of our retail platform acquired from AAG/Bloom for the year ended December 31, 2023 when compared to the 2022 period.
Portfolio Management Segment
The following table summarizes our Portfolio Management segment’s results (in thousands):
| For the year ended December 31, 2023 | For the year ended December 31, 2022 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Net fair value gains (losses) on loans and related obligations | $ | 200,683 | $ | (195,231) | ||||||
| Fee income | 10,283 | 66,761 | ||||||||
| Loss on sale and other income from loans held for sale, net | (18,691) | (6,298) | ||||||||
| Net interest expense | (76,916) | (85,607) | ||||||||
| Total revenues | 115,359 | (220,375) | ||||||||
| Total expenses | 84,023 | 124,060 | ||||||||
| Impairment of intangible assets | (6,400) | (3,800) | ||||||||
| Other, net | — | 860 | ||||||||
| NET INCOME (LOSS) BEFORE INCOME TAXES | $ | 24,936 | $ | (347,375) |
Our Portfolio Management segment generates its revenues primarily from the sale and securitization of mortgages into the secondary market, fair value gains and losses on loans and MSR that we hold for investment, servicing fee
71
income related to the MSR, and mortgage advisory fees earned on various investment and capital markets services we provide to our internal and external customers. The fair value gains and losses include the yield we recognize on the contractual interest income that is expected to be collected based on the stated interest rates of the loans and related liabilities and any contractual service fees earned while servicing these assets.
Net fair value gains and losses in our Portfolio Management segment include fair value adjustments related to the following assets and liabilities:
•Loans held for investment, subject to HMBS related obligations, at fair value
•Loans held for investment, subject to nonrecourse debt, at fair value
•Loans held for investment, at fair value
•Loans held for sale, at fair value(1)
•Derivative assets and liabilities
•HMBS related obligations, at fair value; and
•Nonrecourse debt, at fair value.
(1) Net fair value gains and losses in our Portfolio Management segment for loans held for sale only include fair value adjustments related to loans originated.
KEY METRICS
The following table provides a summary of the assets and liabilities under management by our Portfolio Management segment (in thousands):
| December 31, 2023 | December 31, 2022 | |||||
|---|---|---|---|---|---|---|
| Cash and cash equivalents | $ | 32,245 | $ | 37,964 | ||
| Restricted cash | 178,319 | 177,814 | ||||
| Loans held for investment, subject to HMBS related obligations, at fair value | 17,548,763 | 11,114,100 | ||||
| Loans held for investment, subject to nonrecourse debt, at fair value | 8,272,393 | 7,454,638 | ||||
| Loans held for investment, at fair value | 575,228 | 907,998 | ||||
| MSR, at fair value | 6,436 | 95,096 | ||||
| Other assets, net | 155,471 | 224,385 | ||||
| Total long-term investment assets | 26,768,855 | 20,011,995 | ||||
| Loans held for sale, at fair value | 4,246 | 173,984 | ||||
| Total earning assets | 26,773,101 | 20,185,979 | ||||
| HMBS related obligations, at fair value | 17,353,720 | 10,996,755 | ||||
| Nonrecourse debt, at fair value | 7,904,200 | 7,343,177 | ||||
| Other financing lines of credit | 928,479 | 1,327,634 | ||||
| Payables and other liabilities | 107,664 | 82,175 | ||||
| Total financing of portfolio | 26,294,063 | 19,749,741 | ||||
| Net carrying value of earning assets | $ | 479,038 | $ | 436,238 |
72
The following table provides a summary of our Portfolio Management segment’s key metrics (dollars in thousands):
| December 31, 2023 | December 31, 2022 | ||||
|---|---|---|---|---|---|
| Reverse Mortgages | |||||
| Loan count | 91,888 | 62,879 | |||
| Active UPB | $ | 24,923,313 | $ | 17,914,422 | |
| Due and payable | 371,913 | 334,303 | |||
| Foreclosure | 524,988 | 489,261 | |||
| Claims pending | 130,928 | 103,408 | |||
| Ending UPB | $ | 25,951,142 | $ | 18,841,394 | |
| Average UPB | $ | 282 | $ | 300 | |
| Weighted average coupon | 7.35 | % | 6.11 | % | |
| Weighted average age (in months) | 40 | 41 | |||
| Percentage in foreclosure | 2.0 | % | 2.6 | % | |
| MSR Portfolio | |||||
| Loan count | 3,385 | 27,037 | |||
| Ending UPB | $ | 1,056,660 | $ | 8,602,338 | |
| Average UPB | $ | 312 | $ | 318 | |
| Weighted average coupon | 3.71 | % | 3.59 | % | |
| Weighted average age (in months) | 27 | 18 | |||
| Weighted average FICO credit score | 763 | 752 | |||
| 90+ day delinquency rate | 0.3 | % | 0.5 | % | |
| Total prepayment speed | 8.1 | % | 6.5 | % |
| For the year ended December 31, 2023 | For the year ended December 31, 2022 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Investment and Capital Markets | ||||||||||
| Number of structured deals | 5 | 8 | ||||||||
| Structured deals (size in notes) | $ | 1,925,699 | $ | 3,660,359 |
73
Revenues
In the table below is a summary of the components of our Portfolio Management segment’s total revenues (in thousands):
| For the year ended December 31, 2023 | For the year ended December 31, 2022 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| REVENUES | ||||||||||
| Net fair value gains (losses) on loans and related obligations: | ||||||||||
| Interest income on mortgage loans | $ | 1,617,954 | $ | 890,857 | ||||||
| Interest expense on HMBS and nonrecourse obligations | (1,273,159) | (600,689) | ||||||||
| Servicing related income, net(1) | 25,583 | 11,599 | ||||||||
| Fair value changes from model amortization(2) | (228,391) | (127,576) | ||||||||
| Net fair value gains from portfolio activity | 141,987 | 174,191 | ||||||||
| Net fair value gains (losses) from changes in market inputs or model assumptions | 58,696 | (369,422) | ||||||||
| Net fair value gains (losses) on loans and related obligations | 200,683 | (195,231) | ||||||||
| Fee income: | ||||||||||
| Servicing income (MSR) | 1,447 | 50,572 | ||||||||
| Other fees | 8,836 | 16,189 | ||||||||
| Total fee income | 10,283 | 66,761 | ||||||||
| Loss on sale and other income from loans held for sale, net | (18,691) | (6,298) | ||||||||
| Net interest expense | (76,916) | (85,607) | ||||||||
| Total revenues | $ | 115,359 | $ | (220,375) |
(1) Servicing related income, net, is comprised of premiums realized on the securitization of reverse mortgage tails and miscellaneous contractual servicing fees, net of guarantee fees paid.
(2) Fair value changes from portfolio runoff and realization of modeled income and expenses.
Principally, all of our outstanding financial instruments are carried at fair value. The yield recognized on these financial instruments and any changes in estimated fair value are recorded as a component of net fair value gains on loans and related obligations in the Consolidated Statements of Operations. However, for our outstanding financing lines of credit, we have not elected to account for these liabilities under the fair value option. Accordingly, interest expense is presented separately in our Consolidated Statements of Operations. Further, interest income on loans held for investment are reflected in net fair value gains on loans and related obligations in the Consolidated Statements of Operations, while the associated interest expense on the warehouse financing for loans held for investment is included as a component of net interest expense. We evaluate NIM for our outstanding investments through an evaluation of all components of interest income and interest expense.
The following table provides an analysis of all components of NIM (in thousands):
| For the year ended December 31, 2023 | For the year ended December 31, 2022 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Interest income on mortgage loans | $ | 1,617,954 | $ | 890,857 | ||||||
| Interest expense on HMBS and nonrecourse obligations | (1,273,159) | (600,689) | ||||||||
| Net interest margin included in net fair value gains on mortgage loans(1) | 344,795 | 290,168 | ||||||||
| Interest income on mortgage loans held for sale and other interest income | 10,923 | 5,319 | ||||||||
| Interest expense on warehouse lines of credit | (87,839) | (90,926) | ||||||||
| Net interest expense | (76,916) | (85,607) | ||||||||
| NET INTEREST MARGIN | $ | 267,879 | $ | 204,561 |
(1) Amounts include interest income and expense on all reverse and commercial mortgage loans and their related nonrecourse obligations. Interest income on mortgage loans held for sale and interest expense on warehouse lines of credit are classified in net interest expense. See Note 2 - Summary of Significant Accounting Policies within the Notes to Consolidated Financial Statements for additional information on the Company’s accounting related to reverse and commercial mortgage loans.
74
Certain of our financial instruments are valued using a combination of a DCF model and analysis of current market data to arrive at an estimate of fair value. The cash flow assumptions and prepayment and repayment assumptions used in the model are based on various factors, with the key assumptions being prepayment speeds, credit loss frequencies and severity, and discount rate assumptions. Any changes in fair value on these financial instruments is recorded as a gain or loss in net fair value gains on loans and related obligations in the Consolidated Statements of Operations.
For the year ended December 31, 2023 versus the year ended December 31, 2022
Total revenues improved $335.7 million as a result of the following:
•Net fair value gains (losses) on loans and related obligations improved $395.9 million primarily as a result of fair value gains from market inputs or model assumptions compared to losses in the 2022 period, partially offset by lower net fair value gains from portfolio activity. The improvement in net fair value gains (losses) from changes in market inputs or model assumptions was primarily related to market interest rate volatility, which negatively impacted long-term assets and liabilities in the 2022 period compared to the year ended December 31, 2023. See Note 6 - Fair Value within the Notes to Consolidated Financial Statements for additional information on assumptions impacting the value of our loans held for investment. The $54.6 million increase in net interest margin included in net fair value gains on mortgage loans was primarily due to interest rate increases and the increase in the HECM portfolio size from the HECM portfolio acquired from AAG/Bloom during the year ended December 31, 2023 compared to the 2022 period. The $14.0 million increase in servicing income was due to increased servicing portfolio size from the HECM portfolio acquired from AAG/Bloom during the year ended December 31, 2023. The increase in fair value changes from model amortization of $100.8 million was due to a combination of higher realized NIM and servicing income released from the fair value models and lower overall modeled yield from the decreased average net carrying value on the loans held for investment portfolio during the 2023 period.
•Fee income decreased $56.5 million primarily related to lower servicing fee income and lower fair market value gains on the MSR portfolio due to a much lower MSR portfolio balance for the year ended December 31, 2023 compared to the 2022 period.
•Loss on sale and other income from loans held for sale, net, increased $12.4 million primarily due to changes in fair value on commercial and home improvement loans sold during the year ended December 31, 2023, compared to the 2022 period due to market interest rate volatility and widening spreads.
•Net interest expense decreased $8.7 million primarily due to lower average outstanding balances on warehouse lines of credit, which was partially offset by higher cost of funds during the year ended December 31, 2023 compared to the 2022 period. Interest income on mortgage loans held for sale also improved due to interest rate increases during the year ended December 31, 2023.
75
Expenses
In the table below is a summary of the components of our Portfolio Management segment’s total expenses (in thousands):
| For the year ended December 31, 2023 | For the year ended December 31, 2022 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Salaries | $ | 13,409 | $ | 29,744 | ||||||
| Commissions and bonuses | 3,431 | 8,542 | ||||||||
| Other salary related expenses | 3,034 | 3,861 | ||||||||
| Total salaries, benefits, and related expenses | 19,874 | 42,147 | ||||||||
| Loan portfolio related expenses | 16,935 | 35,607 | ||||||||
| Loan servicing expenses | 30,729 | 33,063 | ||||||||
| Marketing and advertising expenses | 24 | 63 | ||||||||
| Depreciation and amortization | 107 | 319 | ||||||||
| General and administrative expenses | 16,354 | 12,861 | ||||||||
| Total expenses | $ | 84,023 | $ | 124,060 |
For the year ended December 31, 2023 versus the year ended December 31, 2022
Total expenses decreased $40.0 million or 32.3% as a result of the following:
•Salaries, benefits, and related expenses decreased $22.3 million primarily due to a decrease in average headcount during the year ended December 31, 2023 compared to 2022. Average headcount was 73 for the year ended December 31, 2023 and 112 for the comparable 2022 period.
•Loan portfolio related expenses decreased $18.7 million or 52.4% due to a decrease in expenses related to the securitization of assets into nonrecourse securitizations as a result of fewer transactions during the year ended December 31, 2023 compared to the 2022 period.
76
Corporate and Other
Corporate and Other consists of our corporate services groups. These groups support our operating segments, and the cost of services directly supporting the operating segments are allocated to those operating segments on a cost-of-service basis. Enterprise-focused Corporate and Other expenses that are not incurred in direct support of the operating segments are kept unallocated within Corporate and Other.
The following table summarizes Corporate and Other results (in thousands):
| For the year ended December 31, 2023 | For the year ended December 31, 2022 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Fee income | $ | 8,125 | $ | 27,578 | ||||||
| Net interest expense | (29,619) | (26,993) | ||||||||
| Total revenues | (21,494) | 585 | ||||||||
| Total expenses | 107,273 | 139,014 | ||||||||
| Impairment of other assets | (2,896) | (2,228) | ||||||||
| Other, net | 136 | 27,839 | ||||||||
| NET LOSS BEFORE INCOME TAXES | $ | (131,527) | $ | (112,818) |
In the table below is a summary of the components of Corporate and Other total expenses (in thousands):
| For the year ended December 31, 2023 | For the year ended December 31, 2022 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Salaries and bonuses | $ | 74,548 | $ | 136,435 | ||||||
| Other salary related expenses | 16,315 | 23,808 | ||||||||
| Shared services - payroll allocations | (28,992) | (90,649) | ||||||||
| Total salaries, benefits, and related expenses | 61,871 | 69,594 | ||||||||
| Marketing and advertising expenses | 204 | 419 | ||||||||
| Depreciation and amortization | 1,691 | 3,055 | ||||||||
| Communications and data processing and other expenses | 30,066 | 52,509 | ||||||||
| Professional and consulting fees | 17,389 | 23,960 | ||||||||
| Shared services - general and administrative allocations | (3,948) | (10,523) | ||||||||
| Total general and administrative expenses | 43,507 | 65,946 | ||||||||
| Total expenses | $ | 107,273 | $ | 139,014 |
For the year ended December 31, 2023 versus the year ended December 31, 2022
Total revenues decreased $22.1 million as a result of the following:
•Fee income decreased $19.5 million primarily related to the decline in services provided by the Company’s offshore operational fulfillment services team. During the year ended December 31, 2023, the Company ceased the operations of the offshore fulfillment services team.
Total expenses decreased $31.7 million or 22.8% as a result of the following:
•Salaries, benefits, and related expenses, net of allocations, decreased $7.7 million or 11.1% primarily due to a decrease in salaries and bonuses of $61.9 million for the year ended December 31, 2023 compared to the 2022 period as the Company focused on cost-cutting initiatives related to the restructuring of the Company’s strategic vision. Compared to 2022, average onshore headcount declined by 32.6% from 567 for the year ended December 31, 2022 to 382 for the year ended December 31, 2023. The decrease in average onshore headcount was primarily related to groups supporting our operating segments. These
77
reductions were partially offset by a $61.7 million decrease in shared services allocations due to the reduction in supported business lines in 2023.
•General and administrative expenses, net of shared services allocations, decreased $22.4 million or 34.0% due to a $22.4 million decrease in communications and data processing and other expenses and a $6.6 million decrease in professional and consulting fees. These reductions are due to general cost-cutting measures associated with the restructuring of the business. This was partially offset by a $6.6 million decrease in shared services allocations due to the reduction in supported business lines in 2023.
NON-GAAP FINANCIAL MEASURES
The Company’s management evaluates performance of the Company through the use of certain non-GAAP financial measures, including Adjusted Net Income (Loss), Adjusted EBITDA, and Adjusted Earnings (Loss) per Share.
The presentation of non-GAAP measures is used to enhance the investors’ understanding of certain aspects of our financial performance. This discussion is not meant to be considered in isolation, superior to, or as a substitute for the directly comparable financial measures prepared in accordance with U.S. GAAP. Management believes these key financial measures provide an additional view of our performance over the long-term and provide useful information that we use in order to maintain and grow our business.
These non-GAAP financial measures should not be considered as an alternative to net income (loss), operating cash flows, or any other performance measures determined in accordance with U.S. GAAP. Adjusted Net Income (Loss), Adjusted EBITDA, and Adjusted Earnings (Loss) per Share have important limitations as analytical tools and should not be considered in isolation or as a substitute for analysis of our results as reported under U.S. GAAP. Some of the limitations of these metrics are: (i) cash expenditures for future contractual commitments; (ii) cash requirements for working capital needs; (iii) cash requirements for certain tax payments; and (iv) all non-cash income/expense items.
Because of these limitations, Adjusted Net Income (Loss), Adjusted EBITDA, and Adjusted Earnings (Loss) per Share should not be considered as measures of discretionary cash available to us to invest in the growth of our business or distribute to shareholders. We compensate for these limitations by relying primarily on our U.S. GAAP results and using our non-GAAP financial measures only as a supplement. Users of our consolidated financial statements are cautioned not to place undue reliance on our non-GAAP financial measures.
Adjusted Net Income (Loss)
We define Adjusted Net Income (Loss) as consolidated net loss from continuing operations adjusted for:
1.Changes in fair value of loans and securities held for investment and related obligations due to assumption changes, deferred purchase price obligations (including earnouts and TRA obligations), contingent earnout, warrant liability, and minority investments
2.Amortization and impairment of intangibles and other assets
3.Equity-based compensation
4.Certain non-recurring costs
5.Pro-forma income tax provision adjustments to apply an effective combined corporate tax rate to adjusted consolidated pre-tax income (loss) from continuing operations.
Management considers Adjusted Net Income (Loss) important in evaluating our Company as a whole. This supplemental metric is utilized by our management team to assess the underlying key drivers and operational performance of the continuing operations of the business. In addition, analysts, investors, and creditors may use this measure when analyzing our operating performance and comparability to peers. Adjusted Net Income (Loss) is not a presentation made in accordance with U.S. GAAP, and our definition and use of this measure may vary from other companies in our industry.
Adjusted Net Income (Loss) provides visibility to the underlying operating performance by excluding the impact of certain items that management does not believe are representative of our core earnings. Adjusted Net Income (Loss) may also include other adjustments, as applicable based upon facts and circumstances, consistent with our intent of providing a supplemental means of evaluating our operating performance.
78
Adjusted EBITDA
We define Adjusted EBITDA as net loss from continuing operations adjusted for:
1.Taxes
2.Interest on non-funding debt
3.Depreciation
4.Change in fair value of loans and securities held for investment and related obligations due to assumption changes, deferred purchase price obligations (including earnouts and TRA obligations), contingent earnout, warrant liability, and minority investments
5.Amortization and impairment of intangibles and other assets
6.Equity-based compensation
7.Certain non-recurring costs
We evaluate the performance of our company and segments through the use of Adjusted EBITDA as a non-GAAP measure. Management considers Adjusted EBITDA important in evaluating our business segments and the Company as a whole. Adjusted EBITDA is a supplemental metric utilized by our management team to assess the underlying key drivers and operational performance of the continuing operations of the business and our operating segments. In addition, analysts, investors, and creditors may use these measures when analyzing our operating performance. Adjusted EBITDA is not a presentation made in accordance with U.S. GAAP, and our use of this measure and term may vary from other companies in our industry.
Adjusted EBITDA provides visibility to the underlying operating performance by excluding the impact of certain items that management does not believe are representative of our core earnings. Adjusted EBITDA may also include other adjustments, as applicable based upon facts and circumstances, consistent with our intent of providing a supplemental means of evaluating our operating performance.
Adjusted Earnings (Loss) Per Share
We define Adjusted Earnings (Loss) Per Share as Adjusted Net Income (Loss) (defined above) divided by the weighted average outstanding shares, which includes outstanding Class A Common Stock plus the Class A LLC Units owned by the noncontrolling interest on an if-converted basis.
Analysts, investors, and creditors may use this measure when analyzing our operating performance and comparability to peers. Adjusted Earnings (Loss) Per Share is not a presentation made in accordance with U.S. GAAP, and our definition and use of this measure may vary from other companies in our industry.
The following table provides a reconciliation of net loss from continuing operations to Adjusted Net Income (Loss) and Adjusted EBITDA (in thousands, except for share data):
79
Reconciliation to GAAP
| For the year ended December 31, 2023 | For the year ended December 31, 2022 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Reconciliation of Net Loss from Continuing Operations to Adjusted Net Income (Loss) and Adjusted EBITDA | ||||||||||
| Net loss from continuing operations | $ | (166,249) | $ | (325,868) | ||||||
| Add back: Benefit for income taxes | 593 | 17,132 | ||||||||
| Net loss from continuing operations before taxes | (166,842) | (343,000) | ||||||||
| Adjustments for: | ||||||||||
| Changes in fair value(1) | (23,869) | 334,577 | ||||||||
| Amortization and impairment of intangibles and other assets(2) | 44,704 | 46,877 | ||||||||
| Equity-based compensation(3) | 13,745 | 18,694 | ||||||||
| Certain non-recurring costs(4) | 14,214 | 18,713 | ||||||||
| Adjusted Net Income (Loss) before taxes | (118,048) | 75,861 | ||||||||
| Benefit (provision) for income taxes(5) | 31,055 | (21,784) | ||||||||
| Adjusted Net Income (Loss) | (86,993) | 54,077 | ||||||||
| Provision (benefit) for income taxes(5) | (31,055) | 21,784 | ||||||||
| Depreciation | 5,063 | 4,383 | ||||||||
| Interest expense on non-funding debt | 30,947 | 27,631 | ||||||||
| Adjusted EBITDA | $ | (82,038) | $ | 107,875 | ||||||
| GAAP PER SHARE MEASURES | ||||||||||
| Net loss from continuing operations attributable to controlling interest | $ | (61,287) | $ | (64,418) | ||||||
| Basic weighted average shares outstanding | 81,977,533 | 62,298,532 | ||||||||
| Basic Net Loss per Share from Continuing Operations | $ | (0.75) | $ | (1.03) | ||||||
| If-converted method net loss from continuing operations | $ | (61,287) | $ | (297,838) | ||||||
| Diluted weighted average shares outstanding | 81,977,533 | 188,236,513 | ||||||||
| Diluted Net Loss per Share from Continuing Operations | $ | (0.75) | $ | (1.58) | ||||||
| NON-GAAP PER SHARE MEASURES | ||||||||||
| Adjusted net income (loss) | $ | (86,993) | $ | 54,077 | ||||||
| Weighted average shares outstanding | 219,051,258 | 188,236,513 | ||||||||
| Adjusted Earnings (Loss) per Share | $ | (0.40) | $ | 0.29 |
(1) Changes in Fair Value - The adjustment for changes in fair value includes changes in fair value of loans and securities held for investment and related liabilities, deferred purchase price obligations, contingent earnout, warrant liability, and minority investments.
Changes in fair value of loans and securities held for investment and related liabilities due to assumption changes - This adjustment relates to changes in the significant market or model input components of the fair value for loans and securities and related obligations, which are held for investment. We include an adjustment for the significant market or model input components of the change in fair value because, while based on real observable and/or predicted changes in drivers of the valuation of assets, they may be mismatched in any given period with the actual change in the underlying economics or when they will be realized in actual cash flows. We do not record this change as a separate component in our financial records, but have generated this information based on modeling and certain assumptions. Changes in fair value of loans and securities held for investment and related obligations include changes in fair value and related hedge gains and losses for the following MSR, loans held for investment, and related liabilities:
1.Reverse mortgage loans held for investment, subject to HMBS related obligations, at fair value;
2.Mortgage loans held for investment, subject to nonrecourse debt, at fair value;
80
3.Mortgage loans held for investment, at fair value;
4.Debt securities, at fair value;
5.MSR, at fair value;
6.HMBS related obligations, at fair value; and
7.Nonrecourse debt, at fair value.
The adjustment for changes in fair value of loans and securities held for investment and related obligations due to assumption changes is calculated based on changes in fair value associated with the above assets and liabilities calculated in accordance with U.S. GAAP, excluding the period-to-date estimated impact of the change in fair value attributable to current period additions and the change in fair value attributable to model amortization (i.e. portfolio run-off), net of hedge gains and losses, and any securitization expenses incurred in securitizing our mortgage loans held for investment, subject to nonrecourse debt. This adjustment represents changes in accounting estimates that are measured in accordance with U.S. GAAP. Actual results may differ from those estimates and assumptions due to factors such as changes in the economy, interest rates, secondary market pricing, prepayment assumptions, home prices, or discrete events affecting specific borrowers, and such differences could be material. Accordingly, this number should be understood as an estimate and the actual adjustment could vary if our modeling is incorrect.
Change in Fair Value of Deferred Purchase Price Obligations - We are obligated to pay contingent consideration to sellers of acquired businesses based on future performance of acquired businesses (Earnouts) as well as realization of tax benefits from certain exchanges of Class A LLC units into Class A Common Stock (TRA Obligation). Change in fair value of deferred purchase price obligations represents impacts to revenue or expense due to changes in the estimated fair value of expected payouts as a result of changes in various assumptions, including future performance, timing and realization of tax benefits, and discount rates.
Change in Fair Value of Contingent Earnout - We are entitled to receive certain contingent consideration from the buyers of our disposed businesses based on future performance of those businesses. Change in fair value of contingent earnout represents impacts to revenue or expense due to changes in the estimated fair value of expected payouts as a result of changes in various assumptions, including future performance and discount rates.
Change in Fair Value of the Warrant Liability - The adjustment to the warrant liability is based on the change in its measured fair value. Although the change in fair value of the warrant liability is a recurring part of our business, the change in fair value is unrealized, and we believe the adjustment is appropriate as the fair value fluctuations from period to period may make it difficult to analyze core-operating trends.
Change in Fair Value of Minority Investments - The adjustment to minority equity investments and debt investments is based on the change in their measured fair value. Although the change in fair value of minority equity investments and debt investments is a recurring part of our business, we believe the adjustment is appropriate as the fair value fluctuations from period to period may make it difficult to analyze core-operating trends.
(2) Amortization and impairment of intangibles and other assets - Includes amortization and impairment of intangibles recognized from various business combinations and impairment of certain other long-lived assets.
(3) Equity-based compensation - Includes equity-based compensation for Replacement Restricted Stock Units and Earnout Right Restricted Stock Units, which are funded 100% by existing non-controlling shareholders or outstanding Class A Common Stock. Refer to Note 22 - Equity-Based Compensation in the Notes to Consolidated Financial Statements for additional information.
(4) Certain non-recurring costs - This adjustment relates to various one-time expenses and adjustments that management believes should be excluded as these do not relate to a recurring part of the core business operations. These items include certain one-time charges including amounts recognized for settlement of legal and regulatory matters, acquisition or divestiture related expenses, and other one-time charges.
(5) Provision for income taxes - We applied an effective combined corporate tax rate to adjusted consolidated pre-tax income (loss) for the respective period to determine the tax effect of adjusted consolidated net income (loss).
81
Liquidity and Capital Resources
FoA is a holding company and has no material assets other than its direct and indirect ownership of Class A LLC Units. FoA has no independent means of generating revenue. FoA Equity may make distributions to its holders of Class A LLC Units, including FoA and the Equity Capital Unitholders, in an amount sufficient to cover all applicable taxes at assumed tax rates, payments under the TRA, and dividends, if any, declared by FoA. Deterioration in the financial condition, earnings, or cash flow of FoA Equity and its subsidiaries for any reason could limit or impair FoA Equity’s ability to make such distributions. In addition, FoA Equity is generally prohibited under Delaware law from making a distribution to a member to the extent that, at the time of the distribution, after giving effect to the distribution, liabilities of FoA Equity (with certain exceptions) exceed the fair value of its assets. Subsidiaries of FoA Equity are generally subject to similar legal limitations on their ability to make distributions to FoA Equity. Further, our existing financing arrangements include, and any financing arrangement that we enter into in the future may include, restrictions that impact FoA Equity’s ability to make distributions to FoA.
Our cash flows from operations, borrowing availability, and overall liquidity are subject to risks and uncertainties. We may not be able to obtain additional liquidity on reasonable terms, or at all. Additionally, our liquidity and our ability to meet our obligations and fund our capital requirements are dependent on our future financial performance, which is subject to general economic, financial, and other factors that are beyond our control. Accordingly, our business may not generate sufficient cash flow from operations and future borrowings may not be available from additional indebtedness or otherwise to meet our liquidity needs. If we decide to pursue one or more significant acquisitions, we may incur additional debt or sell additional equity to finance such acquisitions, which would result in additional expenses or dilution.
TRA
The Company has entered into the TRA with certain TRA Parties. The TRA generally provide for payment by the Company to the TRA Parties of 85% of the cash tax benefits, if any, that the Company is deemed to realize (calculated using certain simplifying assumptions) as a result of (i) tax basis adjustments as a result of sales and exchanges of Class A LLC Units, (ii) the Company’s utilization of certain tax attributes attributable to Blackstone Tactical Opportunities Associates - NQ L.L.C., a Delaware limited partnership, shareholders (“Blocker GP”), and (iii) certain other tax benefits related to entering into the TRA, including tax benefits attributable to making payments under the TRA. These tax basis adjustments generated over time may increase (for tax purposes) the depreciation and amortization deductions available to the Company and, therefore, may reduce the amount of U.S. federal, state, and local tax that the Company would otherwise be required to pay in the future, although the Internal Revenue Service may challenge all or part of the validity of that tax basis, and a court could sustain such challenge. The tax basis adjustments upon sales or exchanges of Class A LLC Units for shares of Class A Common Stock and certain distributions with respect to Class A LLC Units may also decrease gains (or increase losses) on future dispositions of certain assets to the extent tax basis is allocated to those assets. Actual tax benefits realized by the Company may differ from tax benefits calculated under the TRA as a result of the use of certain assumptions in the TRA, including the use of an assumed weighted average state and local income tax rate to calculate tax benefits.
The payments under the TRA are not conditioned upon continued ownership of FoA or FoA Equity by the TRA Parties.
The Company accounts for the effects of these increases in tax basis and associated payments under the TRA as follows:
•records an increase in deferred tax assets for the estimated income tax effects of the increases in tax basis based on enacted U.S. federal and state tax rates at the date of the exchange;
•to the extent we estimate that the Company will not realize the full benefit represented by the deferred tax asset, based on an analysis that will consider, among other things, our expectation of future earnings, the Company reduces the deferred tax asset with a valuation allowance; and
•initial measurement of the obligations was at fair value and is remeasured at fair value each reporting period, with any changes in fair value recognized in other, net, in the Consolidated Statements of Operations.
82
The Company records obligations under the TRA resulting from applicable future exchanges as they occur, at the gross undiscounted amount of the expected future payments as an increase to the liability along with the deferred tax asset and valuation allowance (if any) with an offset to additional paid-in capital. If the Company determines that it is no longer probable that a related contingent payment will be required based on expected future cash flows, a reversal of the liability will be recorded through earnings. During 2022, the Company determined that the contingent liability portion of the TRA obligation no longer probable of occurring, consistent with the Company’s need to record the associated valuation allowance against the deferred tax assets (for more information regarding the valuation allowance see Note 25 - Income Taxes within the Notes to Consolidated Financial Statements) and recorded an adjustment through other, net, in the Consolidated Statements of Operations to release the previously estimated contingent TRA liabilities.
As of December 31, 2023 and December 31, 2022, the Company had a liability of $4.5 million and $3.8 million, respectively, which is included in deferred purchase price liabilities within payables and other liabilities in the Consolidated Statements of Financial Condition.
Sources and Uses of Cash
Our primary sources of funds for liquidity include: (i) payments received from the sale or securitization of loans; (ii) payments from the liquidation or securitization of our outstanding participating interests in loans; and (iii) advances on warehouse facilities, other secured borrowings, and the unsecured senior notes.
Our primary uses of funds for liquidity include: (i) funding of borrower advances and draws on outstanding loans; (ii) originations of loans; (iii) payment of operating expenses; and (iv) repayment of borrowings and repurchases or redemptions of outstanding indebtedness.
Our cash flow from operating activities when combined with net proceeds from our portfolio financing activities, as well as capacity through existing facilities, provide adequate resources to fund our anticipated ongoing cash requirements. We rely on these facilities to fund operating activities. As the facilities mature, we anticipate renewal of these facilities will be achieved. Future debt maturities will be funded with cash and cash equivalents, cash flow from operating activities, and, if necessary, future access to capital markets. We continue to optimize the use of balance sheet cash to avoid unnecessary interest-carrying costs.
Cash Flows
The following table presents net cash provided by (used in) operating activities, investing activities, and financing activities (in thousands):
| For the year ended December 31, 2023 | For the year ended December 31, 2022 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Net cash provided by (used in)(1): | ||||||||||
| Operating activities | $ | (71,568) | $ | 1,407,819 | ||||||
| Investing activities | 158,137 | (1,819,075) | ||||||||
| Financing activities | (139,228) | 225,214 |
(1) Amounts presented contain results from both continuing and discontinued operations. Refer to Note 4 - Discontinued Operations in the Notes to Consolidated Financial Statements for additional information regarding cash flow associated with the results of discontinued operations.
Our cash decreased by $52.6 million for the year ended December 31, 2023 compared to a decrease of $186.2 million during the comparable period in 2022.
Operating Cash Flow
Cash flows from operating activities decreased by $1.5 billion for the year ended December 31, 2023 compared to the corresponding 2022 period. The decrease was primarily attributable to a $1.5 billion decrease in proceeds from the sale of loans held for sale, net of cash used for originations.
Investing Cash Flow
The increase of $2.0 billion in cash provided by our investing activities during the year ended December 31, 2023 compared to the 2022 period was primarily attributable to a $2.9 billion decrease in cash used for purchases and originations of loans held for investment, net of proceeds/payments. This was offset by a decrease of $456.3 million
83
in proceeds on loans held for investment, subject to nonrecourse debt, net of payments, a decrease of $388.2 million in proceeds from the sale of MSR, and a $140.9 million cash outlay for the AAG Transaction.
Financing Cash Flow
The increase of $364.4 million in cash used in financing activities during the year ended December 31, 2023 compared to the 2022 period was primarily driven by a $1.4 billion decrease in proceeds from issuance of nonrecourse debt, net of payments, and a $321.7 million decrease in proceeds from the securitizations of loans, subject to HMBS related obligations, net of payments, partially offset by a $1.4 billion decrease in payments on other financing lines of credit, net of proceeds, and by a $30.0 million issuance of Class A Common Stock.
Financial Covenants
Our credit facilities contain various financial covenants, which primarily relate to required tangible net worth amounts, liquidity reserves, leverage ratio requirements, and profitability requirements. These covenants are measured at our holding company subsidiary or our operating subsidiaries. The Company was in compliance with or obtained waivers or amendments to the terms of financial covenants as of December 31, 2023.
Seller/Servicer Financial Requirements
We are also subject to net worth, capital ratio, and liquidity requirements established by FHA for Fannie Mae and Freddie Mac Seller/Servicers, and Ginnie Mae for single family issuers. In both cases, these requirements apply to FAR and FAM, which are licensed sellers/servicers of the respective government sponsored entities (“GSE”). As of December 31, 2023, FAM was not in compliance with Fannie Mae’s and Freddie Mac’s capital ratio requirement. Further, as of December 31, 2023, FAM was also in violation of Fannie Mae’s material decline in lender tangible net worth covenants. In connection with the discontinued operations of the Company’s previously reported Mortgage Originations segment, FAM voluntarily surrendered its Fannie Mae selling approval effective June 30, 2023, and further, FAM has agreed with Fannie Mae, Freddie Mac, and Ginnie Mae to surrender its related approvals as well as its HUD mortgagee approval once the transfer of servicing of FAM’s last mortgage loans related to such GSE/agency has been completed, which is expected in the first quarter of 2024 with respect to Ginnie Mae and HUD and the second quarter of 2024 with respect to Fannie Mae and Freddie Mac. As of December 31, 2023 and December 31, 2022, we were in compliance with or had received waivers for all of the other seller/servicer financial requirements for FHA and Ginnie Mae. For additional information see Note 28 - Liquidity and Capital Requirements within the Notes to Consolidated Financial Statements.
Minimum Net Worth
The minimum net worth requirement for Fannie Mae and Freddie Mac is defined as follows:
•Base of $2.5 million plus 25 basis points of outstanding UPB for total loans serviced.
•Tangible Net Worth comprises of total equity less goodwill, intangible assets, affiliate receivables, and certain pledged assets.
The minimum net worth requirement for Ginnie Mae is defined as follows:
•The sum of (i) base of $2.5 million plus 35 basis points of the issuer’s total single-family effective outstanding obligations, and (ii) base of $5.0 million plus 1% of the total outstanding HMBS and unused commitment authority.
•Tangible Net Worth is defined as total equity less goodwill, intangible assets, affiliate receivables, and certain pledged assets.
Minimum Capital Ratio
•In addition to the minimum net worth requirement, we are also required to hold a ratio of Tangible Net Worth to Total Assets (excluding HMBS securitizations) greater than 6%.
•FAR received a waiver for the minimum outstanding capital requirements from Ginnie Mae.
Minimum Liquidity
The minimum liquidity requirement for Fannie Mae and Freddie Mac is defined as follows:
•3.5 basis points of total Agency Mortgage Servicing, plus
•Incremental 200 basis points times the sum of the following:
84
•The total UPB of nonperforming (90 or more days delinquent) Agency Mortgage Servicing that is not in forbearance, plus
•The total UPB of nonperforming (90 or more days delinquent) Agency Mortgage Servicing that is in forbearance, and which were delinquent at the time it entered forbearance, plus
•30% of the UPB of nonperforming (90 or more days delinquent) Agency Mortgage Servicing that is in forbearance, and which were current at the time it entered forbearance.
•This liquidity must only be maintained to the extent this sum exceeds 6% of the total Agency Mortgage Servicing UPB.
•Allowable assets for liquidity may include cash and cash equivalents (unrestricted), available for sale or held for trading investment grade securities (e.g., Agency MBS, Obligations of GSE, U.S. Treasury Obligations); and unused/available portion of committed servicing advance lines.
The minimum liquidity requirement for Ginnie Mae is defined as follows:
•Maintain liquid assets equal to the greater of $1.0 million or 10 basis points of our outstanding single-family MBS.
•Maintain liquid assets equal to at least 20% of our net worth requirement for HECM MBS.
Liquidity
For the year ended December 31, 2023, the operating results of the Company were negatively impacted by macroeconomic factors including increased market interest rates. These factors significantly reduced customer demand, compressed margins, and resulted in significant fair value adjustments for assets that we hold for investment at fair value. Cash flows have been negatively affected by the above factors and the discontinuation of our previously reported mortgage originations, commercial originations, and lender services businesses.
In light of the conditions noted above, management has taken the actions described in Note 4 - Discontinued Operations and Note 3 - Acquisitions and other actions to reduce our operating expenses within our continuing business lines. In addition, management has increased the credit availability and extended the maturity date for its revolving working capital lines of credit to May 25, 2025.
The Company, in the normal course of operations, continuously evaluates the timing and extent of the monetization of liquid financial assets that can be financed or sold to generate additional liquidity in amounts and at terms consistent with its operating needs.
The Company believes its actions, as described in the prior paragraphs, combined with the Company’s operating results will provide sufficient liquidity for the Company to meet its financial obligations and covenants on an ongoing basis.
Summary of Certain Indebtedness
The following description is a summary of certain material provisions of our outstanding indebtedness. As of December 31, 2023, our debt obligations were approximately $26.6 billion. This summary does not restate the terms of our outstanding indebtedness in its entirety, nor does it describe all of the material terms of our indebtedness.
Warehouse Lines of Credit
Reverse mortgage facilities
As of December 31, 2023, we had $1.0 billion in warehouse lines of credit capacity collateralized primarily by first lien mortgages with a $0.4 billion aggregate principal amount drawn through seven funding facility arrangements with six active lenders. These facilities are generally structured as master repurchase agreements under which ownership of the related eligible loans is temporarily transferred to a lender or as participation arrangements pursuant to which the lender acquires a participation interest in the related eligible loans. The funds advanced to us are generally repaid using the proceeds from the sale or securitization of the loans to, or pursuant to, programs sponsored by Ginnie Mae or private secondary market investors, although prior payment may be required based on, among other things, certain breaches of representations and warranties or other events of default.
When we draw on these facilities, we generally must transfer and pledge eligible loans to the lender and comply with various financial and other covenants. The facilities generally have one-year terms and expire at various times during 2024 and 2026. Under the facilities, loans are generally transferred at an advance rate less than the principal
85
balance of the loans (the “haircut”), which serves as the primary credit enhancement for the lender. Six of our warehouse lines of credit are guaranteed by Finance of America Holdings LLC (“FAH”), a consolidated subsidiary of the Company and the parent holding company to the reverse mortgage business. Since the advances to us are generally for less than 100% of the principal balance of the loans, we are required to use working capital to fund the remaining portion of the principal balance of the loans. Upon expiration, management believes it will either renew its existing facilities or obtain sufficient additional lines of credit. The interest rate on all outstanding facilities is the Bloomberg Short-Term Bank Yield Index (“BSBY”) or SOFR, plus applicable margin.
The following table presents additional information about our warehouse facilities as of December 31, 2023 (in thousands):
| Reverse Warehouse Facilities | Maturity Date | Total Capacity | Outstanding Balance | ||||||
|---|---|---|---|---|---|---|---|---|---|
| Committed | April 2024 - October 2024 | $ | 285,000 | $ | 67,713 | ||||
| Uncommitted | April 2024 - October 2026 | 697,500 | 365,205 | ||||||
| Total reverse warehouse facilities | $ | 982,500 | $ | 432,918 |
Mortgage facility
As of December 31, 2023, we had $12.5 million in warehouse line of credit capacity collateralized by first lien mortgages with $2.1 million aggregate principal amount drawn through one funding facility arrangement with one active lender. This facility is structured as a master repurchase agreement under which ownership of the related eligible loans is temporarily transferred to the lender.
When we draw on this facility, we generally must transfer and pledge eligible loans to the lender and comply with various financial and other covenants. The facility expires in October 2024. Under the facility, loans are generally transferred at a haircut, which serves as the primary credit enhancement for the lender. Our one warehouse line of credit is guaranteed by FAH, a consolidated subsidiary of the Company and the parent holding company to the mortgage business. Since the advances to us are generally for less than 100% of the principal balance of the loans, we are required to use working capital to fund the remaining portion of the principal balance of the loans. Upon expiration, the warehouse facility will either be closed or combined with other facilities. The interest rate on the outstanding facility is the BSBY, plus applicable margin.
The following table presents additional information about our warehouse facility as of December 31, 2023 (in thousands):
| Mortgage Warehouse Facility | Maturity Date | Total Capacity | Outstanding Balance | ||||||
|---|---|---|---|---|---|---|---|---|---|
| Uncommitted | October 2024 | $ | 12,500 | $ | 2,135 |
General
With respect to each of our warehouse facilities, we pay certain up-front and/or ongoing fees which can be based on our utilization of the facility. In some instances, loans held by a lender for a contractual period exceeding 45 to 60 calendar days after we originate such loans are subject to additional fees and interest rates.
Certain of our warehouse facilities contain sub-limits for “wet” loans, which allow us to finance loans for a minimal period of time prior to delivery of the note collateral to the lender. “Wet” loans are loans for which the collateral custodian has not yet received the related loan documentation. “Dry” loans are loans for which all the sale documentation has been completed at the time of funding. Wet loans are held by a lender for a contractual period, typically between five and ten business days and are subject to a reduction in the advance amount.
Interest is generally payable at the time the loan is settled off the line or monthly in arrears and the principal is payable upon receipt of loan sale or securitization proceeds or transfer of a loan to another line of credit. The facilities may also require the outstanding principal to be repaid if a loan remains on the line longer than a contractual period of time, which generally ranges from 45 to 365 calendar days.
Interest on our warehouse facilities vary by facility and may depend on the type of asset that is being financed. The interest rate on all outstanding facilities is SOFR or BSBY, plus a spread.
Loans financed under certain of our warehouse facilities are subject to changes in fair value and margin calls. The fair value of our loans depends on a variety of economic conditions, including interest rates and market demand for
86
loans. Under certain facilities, if the fair value of the underlying loans declines below the outstanding asset balance on such loans or if the UPB of such loans falls below a threshold related to the repurchase price for such loans, we could be required to (i) repay cash in an amount that cures the margin deficit or (ii) supply additional eligible assets or rights as collateral for the underlying loans to compensate for the margin deficit. Certain warehouse facilities allow for the remittance of cash back to us if the value of the loan exceeds the principal balance.
Our warehouse facilities require our borrowing subsidiaries to comply with various customary operating and financial covenants, including, without limitation, the following tests:
•minimum tangible or adjusted tangible net worth;
•maximum leverage ratio of total liabilities (which may include off-balance sheet liabilities) or indebtedness to tangible or adjusted tangible net worth;
•minimum liquidity or minimum liquid assets; and
•minimum profitability.
In the event we fail to comply with the covenants contained in any of our warehouse lines of credit, or otherwise were to default under the terms of such agreements, we may be restricted from paying dividends, reducing or retiring our equity interests, making investments, or incurring more debt.
Other Secured Lines of Credit
As of December 31, 2023, we collectively had $0.5 billion in additional secured facilities with $0.5 billion aggregate principal amount drawn through credit agreements or master repurchase agreements with six funding facility arrangements and five active lenders. These facilities are secured by, among other things, eligible asset-backed securities, MSR, and HECM tails. In certain instances, these assets are subject to existing first lien warehouse financing, in which case these facilities (i.e., mezzanine facilities) are secured by the equity in these assets exceeding first lien warehouse financing. These facilities are generally structured as master repurchase agreements under which ownership of the related eligible assets is temporarily transferred to a lender. The funds advanced to us are generally repaid using the proceeds from the sale or securitization of the underlying assets or distribution from underlying securities, although prior payment may be required based on, among other things, certain breaches of representations and warranties or other events of default.
When we draw on these facilities, we generally must transfer and pledge eligible assets to the lender and comply with various financial and other covenants. Under our facilities, we generally transfer the assets at a haircut, which serves as the primary credit enhancement for the lender. Four of these facilities are guaranteed by FAH, a consolidated subsidiary of the Company.
The following table presents additional information about our other financing lines of credit as of December 31, 2023 (in thousands):
| Other Financing Lines of Credit | Maturity Date | Total Capacity | Outstanding Balance | ||||||
|---|---|---|---|---|---|---|---|---|---|
| Committed | July 2024 - October 2027 | $ | 486,575 | $ | 469,806 | ||||
| Uncommitted | October 2024 | 30,000 | 23,620 | ||||||
| Total other secured lines of credit | $ | 516,575 | $ | 493,426 |
We pay certain up-front and ongoing fees based on our utilization with respect to many of these facilities. We pay commitment fees based upon the limit of the facility and unused fees are paid if utilization falls below a certain amount.
Interest is payable either at the time the loan or securities are settled off the line or monthly in arrears, and principal is payable upon receipt of asset sale or securitization proceeds, principal distributions on the underlying pledged securities or transfer of assets to another line of credit, and upon the maturity of the facility.
Under these facilities, we are generally required to comply with various customary operating and financial covenants. The financial covenants are similar to those under the warehouse lines of credit. The Company was in compliance with or has received waivers for all financial covenants as of December 31, 2023.
87
HMBS related obligations
FAR is an approved issuer of HMBS securities that are guaranteed by Ginnie Mae and collateralized by participation interests in HECM insured by the FHA. We originate HECM insured by the FHA. Participations in the HECM are pooled into HMBS securities which are sold into the secondary market with servicing rights retained. We have determined that loan transfers in the HMBS program do not meet the accounting definition of a participating interest because of the servicing requirements in the product that require the issuer/servicer to absorb some level of interest rate risk, cash flow timing risk, and incidental credit risk due to the buyout of HECM assets as discussed below. As a result, the transfers of the HECM do not qualify for sale accounting, and we, therefore, account for these transfers as financings. Holders of participating interests in the HMBS have no recourse against assets other than the underlying HECM loans, remittances, or collateral on those loans while they are in the securitization pools, except for standard representations and warranties and our contractual obligation to service the HECM and the HMBS.
Remittances received on the reverse loans, if any, and proceeds received from the sale of real estate owned, and our funds used to repurchase reverse loans are used to reduce the HMBS related obligations by making payments to the securitization pools, which then remit the payments to the beneficial interest holders of the HMBS. The maturity of the HMBS related obligations is directly affected by the liquidation of the reverse loans or liquidation of real estate owned properties and events of default as stipulated in the reverse loan agreements with borrowers. As an HMBS issuer, FAR assumes certain obligations related to each security it issues. The most significant obligation is the requirement to purchase loans out of the Ginnie Mae securitization pools once they reach certain limits set at loan origination for the maximum UPB allowed. Performing repurchased loans are generally conveyed to HUD, and nonperforming repurchased loans are generally liquidated in accordance with program requirements.
As of December 31, 2023, we had HMBS-related borrowings of $17.4 billion and HECM pledged as collateral to the pools of $17.5 billion, both carried at fair value.
Additionally, as the servicer of reverse mortgage loans, we are obligated to fund additional borrowing capacity primarily in the form of undrawn lines of credit on floating rate reverse mortgage loans. We rely upon our operating cash flows to fund these additional borrowings on a short-term basis prior to securitization. The additional borrowings are generally securitized within 30 days after funding. The obligation to fund these additional borrowings could have a significant impact on our liquidity.
Nonrecourse Debt
We securitize and issue interests in pools of loans that are not eligible for the Ginnie Mae securitization program. These include reverse mortgage loans that were previously repurchased out of a HMBS pool, which are referred to as HECM buyouts, commercial mortgage loans, and non-agency reverse mortgages. The transactions provide investors with the ability to invest in these pools of assets. The transactions provide us with access to liquidity for these assets, ongoing servicing fees, and potential residual returns for the residual securities we retain at the time of securitization. The transactions are structured as secured borrowings with the loan assets and liabilities, respectively, included in the Consolidated Statements of Financial Condition as loans held for investment, subject to nonrecourse debt, at fair value, and nonrecourse debt, at fair value. As of December 31, 2023, we had nonrecourse debt-related borrowings of $7.9 billion.
Notes Payable
Senior unsecured notes
On November 5, 2020, Finance of America Funding LLC (“FOAF”), a consolidated subsidiary of the Company, issued $350 million aggregate principal amount of senior unsecured notes due November 15, 2025 (the “Notes”). The Notes bear interest at a rate of 7.875% per year, payable semi-annually in arrears on May 15 and November 15 beginning on May 15, 2021. The Notes are fully and unconditionally guaranteed, jointly and severally, on a senior unsecured basis by FoA and each of FoA’s material existing and future consolidated domestic subsidiaries, excluding FOAF and subsidiaries.
In accordance with the agreement, FOAF may redeem some or all of the Notes at a redemption price equal to 100% of the principal amount thereof, plus the applicable premium as of the redemption date under the terms of the indenture and accrued and unpaid interest. The redemption price during the twelve-month period following November 15, 2023 and at any time after November 15, 2024 is 101.969% and 100%, respectively, of the principal amount plus accrued and unpaid interest thereon. Upon the occurrence of a change of control, the holders of the Notes will have the right to require FOAF to make an offer to repurchase each holder’s Notes at a price equal to
88
101% of their principal amount, plus accrued and unpaid interest. FOAF has not redeemed any of the Notes since they were issued in November 2020.
The Notes contain covenants limiting, among other things, FOAF and its restricted subsidiaries’ ability to incur certain types of additional debt or issue certain preferred shares, incur liens, make certain distributions, investments and other restricted payments, engage in certain transactions with affiliates, and merge or consolidate or sell, transfer, lease or otherwise dispose of all or substantially all of FOAF’s assets. These incurrence-based covenants are subject to exceptions and qualifications. Many of these covenants will cease to apply during any time that the Notes have investment grade ratings and no default with respect to the Notes has occurred and is continuing. The Company was in compliance with all required covenants related to the Notes as of December 31, 2023.
FoA’s existing owners or their affiliated entities, including Blackstone and Brian L. Libman, FoA’s founder and chairman, purchased notes in the offering in an aggregate principal amount of $135.0 million.
Related-party notes
The Company had two Revolving Working Capital Promissory Note Agreements (the “Working Capital Promissory Notes”) outstanding with BTO Urban Holdings and Libman Family Holdings, LLC, a Delaware limited liability company which are deemed affiliates of the Company. Amounts under the Working Capital Promissory Notes may be re-borrowed and repaid from time to time until the related maturity date. The Working Capital Promissory Notes accrue interest monthly at a rate of 10.0% per annum, which will increase to 15.0% per annum on May 15, 2024, and mature in November 2024. The Working Capital Promissory Notes were amended subsequent to the balance sheet date increasing the borrowing capacity and extending the maturity dates through May 25, 2025. Refer to Note 34 - Subsequent Events in the Notes to Consolidated Financial Statements for additional information.
Contractual Obligations and Commitments
The following table provides a summary of obligations and commitments outstanding as of December 31, 2023 (in thousands):
| Total | Less than 1 year | 1- 3 years | 3 - 5 years | More than 5 years | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Contractual cash obligations: | |||||||||||||||||||
| Warehouse lines of credit | $ | 435,053 | $ | 381,177 | $ | 53,876 | $ | — | $ | — | |||||||||
| MSR line of credit | 69,231 | — | — | 69,231 | — | ||||||||||||||
| Other secured lines of credit | 424,195 | 47,620 | — | — | 376,575 | ||||||||||||||
| Nonrecourse debt | 8,455,796 | 1,791,249 | 4,419,405 | 497,245 | 1,747,897 | ||||||||||||||
| Notes payable(1) | 410,911 | 59,130 | 351,781 | — | — | ||||||||||||||
| Operating leases | 41,652 | 5,929 | 9,714 | 7,869 | 18,140 | ||||||||||||||
| Total | $ | 9,836,838 | $ | 2,285,105 | $ | 4,834,776 | $ | 574,345 | $ | 2,142,612 |
(1) The $59.1 million of Working Capital Promissory Notes were amended subsequent to the balance sheet date increasing the borrowing capacity and extending the maturity dates through May 25, 2025. Refer to Note 34 - Subsequent Events in the Notes to Consolidated Financial Statements for additional information.
In addition to the above contractual obligations, we have also been involved with several securitizations of HECM loans, which were structured as secured borrowings. These structures resulted in us carrying the securitized loans in the Consolidated Statements of Financial Condition and recognizing the asset-backed certificates acquired by third parties as HMBS related obligations. The timing of the principal payments on this nonrecourse debt is dependent on the payments received on the underlying mortgage loans and liquidation of real estate owned properties. The outstanding principal balance of loans held for investment, subject to HMBS related obligations, was $16.9 billion as of December 31, 2023.
The Company’s TRA obligation will require payments to be made that may be significant and are not reflected in the contractual obligations tables set forth above.
89
CRITICAL ACCOUNTING ESTIMATES
Various elements of our accounting policies, by their nature, are inherently subject to estimation techniques, valuation assumptions, and other subjective assessments. In particular, we have identified several policies that, due to the judgment, estimates, and assumptions inherent in those policies, are critical to an understanding of the consolidated financial statements. These policies relate to fair value measurements, particularly those determined to be Level 3 as discussed in Note 6 - Fair Value in the Notes to Consolidated Financial Statements. We believe that the judgment, estimates, and assumptions used in the preparation of the consolidated financial statements are appropriate given the factual circumstances at the time. However, given the sensitivity of the consolidated financial statements to these critical accounting policies, the use of other judgments, estimates, and assumptions could result in material differences in our results of operations or financial condition. Fair value measurements considered to be Level 3 representing estimated values based on significant unobservable inputs include (i) the valuation of loans held for investment, subject to HMBS related obligations, at fair value, (ii) the valuation of loans held for investment, subject to nonrecourse debt, at fair value, (iii) the valuation of loans held for investment, at fair value, (iv) the valuation of HMBS related obligations, at fair value, and (v) the valuation of nonrecourse debt, at fair value. For the impact of changes in estimates on these fair value measurements, see Item 7A. Quantitative and Qualitative Disclosures about Market Risk.
Fair Value Measurements
Reverse Mortgage Loans Held for Investment, at Fair Value
We have elected to account for all outstanding reverse mortgage loans held for investment at fair value. Outstanding reverse mortgage loans held for investment, at fair value, include originated or purchased reverse mortgage loans that are expected to be sold or securitized in the secondary market, reverse mortgage loans that were previously securitized into either an HMBS or private securitization, or repurchased reverse loans out of Ginnie Mae securitization pools.
We have determined that HECM loans transferred under the current Ginnie Mae HMBS securitization program do not meet the requirements for sale accounting and are not derecognized upon date of transfer. The Ginnie Mae HMBS securitization program includes certain terms that do not meet the participating interest requirements and require or provide an option for the Company to reacquire the loans prior to maturity. Due to these terms, the transfer of the loans does not meet the requirements of sale accounting. As a result, the Company accounts for HECM loans transferred into HMBS securitizations as secured borrowings and continues to recognize the loans as held for investment, along with the corresponding liability for the HMBS related obligations.
Non-agency reverse mortgage loans, which can complement the FHA HECM for higher value homes, are designated for homeowners aged 55 or older, depending on the loan product and state that the homeowner resides. The maximum non-agency loan amount is $4 million. Non-agency reverse mortgage loans are not insured by the FHA and will not be placed into a Ginnie Mae HMBS; however, the Company may transfer or pledge these assets as collateral for securitized nonrecourse debt obligations.
Reverse mortgage loans held for investment, at fair value, also include claims receivable that have been submitted to HUD awaiting reimbursement. These amounts are recorded net of amounts the Company does not expect to recover through outstanding claims.
The Company, as an issuer of HMBS, is required to repurchase reverse loans out of the Ginnie Mae securitization pools once the outstanding principal balance of the related HECM is equal to or greater than 98% of the maximum claim amount (referred to as HECM buyouts). Performing repurchased loans are generally conveyed to HUD and payment is received from HUD typically within 45 days of repurchase. Nonperforming repurchased loans are generally liquidated through foreclosure, subsequent sale of the real estate owned, and claim submissions to HUD.
We recognize reverse mortgage loans held for investment at fair value with all changes in fair value recorded in net fair value gains on loans and related obligations in the Consolidated Statements of Operations. We estimate the fair value of these loans using a process that combines the use of a DCF model and analysis of current market data. The cash flow assumptions and prepayment assumptions used in the model are based on various factors. Refer to Note 6 - Fair Value in the Notes to Consolidated Financial Statements for further discussion of the key assumptions and valuation techniques.
Commercial Mortgage Loans Held for Investment, at Fair Value
We have elected to account for all outstanding commercial mortgage loans held for investment at fair value. Outstanding commercial mortgage loans held for investment, at fair value, primarily include commercial mortgage
90
loans that were previously securitized into trusts. Commercial mortgage loans held for investment also consist of short-term commercial loans.
We recognize commercial loans held for investment at fair value with all changes in fair value recorded in net fair value gains on loans and related obligations in the Consolidated Statements of Operations. We estimate the fair value of these loans using a process that combines the use of a DCF model and analysis of current market data. The cash flow assumptions and prepayment assumptions used in the model are based on various factors. Refer to Note 6 - Fair Value in the Notes to Consolidated Financial Statements for further discussion of the key assumptions and valuation techniques.
HMBS Related Obligations, at Fair Value
We have elected to account for all outstanding HMBS related obligations at fair value. This liability includes the Company’s obligation to repay the secured borrowing from the FHA-insured HECM cash flows and the obligations as issuer and servicer of the HECM loans and HMBS. Monthly cash flows generated from the HECM loans are used to service the outstanding HMBS.
As an issuer of HMBS, the Company is obligated to service the HECM loan and associated HMBS, which includes funding the repurchase of the HECM loans or pass through of cash due to the holder of the beneficial interests in the Ginnie Mae HMBS upon maturity events and certain funding obligations related to monthly guarantee fees, mortgage insurance proceeds, and partial month interest.
We recognize HMBS related obligations at fair value with all changes in fair value recorded in net fair value gains on loans and related obligations in the Consolidated Statements of Operations. We estimate the fair value of these obligations using a process that combines the use of a DCF model and analysis of current market data. The cash flow assumptions and prepayment assumptions used in the model are based on various factors. Refer to Note 6 - Fair Value in the Notes to Consolidated Financial Statements for further discussion of the key assumptions and valuation techniques.
Nonrecourse Debt, at Fair Value
We have elected to account for all outstanding nonrecourse debt at fair value. We securitize and issue interests in pools of loans that are not eligible for the Ginnie Mae securitization program. These securitizations include non-agency reverse mortgages, HECM buyouts, and commercial mortgage loans. The transactions provide investors with the ability to invest in these pools of assets. The transactions provide us with access to liquidity for these assets, ongoing servicing fees, and potential residual returns for the residual securities we retain at the time of securitization. The principal and interest on the outstanding debt is paid using the cash flows from the underlying securitized loans, which serve as collateral for the debt.
We recognize our outstanding nonrecourse debt at fair value with all changes in fair value recorded in net fair value gains on loans and related obligations in the Consolidated Statements of Operations. We estimate the fair value of this debt using a process that combines the use of a DCF model and analysis of current market data. The cash flow assumptions and prepayment assumptions used in the model are based on various factors. Refer to Note 6 - Fair Value in the Notes to Consolidated Financial Statements for further discussion of the key assumptions and valuation techniques.
We use various internal financial models that use market participant data to value these loans. These models are complex and use asset specific collateral data and market inputs for interest and discount rates. In addition, the modeling requirements of loans are complex because of the high number of variables that drive cash flows associated with the loans. Even if the general accuracy of our valuation models is validated, valuations are highly dependent upon the reasonableness of our assumptions and the predictability of the relationships that drive the results of the models. On a quarterly basis, we obtain external market valuations from independent third-party valuation experts in order to validate the reasonableness of our internal valuation.
New Accounting Pronouncements
Refer to Note 2 - Summary of Significant Accounting Policies within the Notes to Consolidated Financial Statements for a summary of recently adopted and recently issued accounting standards and their related effects or anticipated effects in the consolidated financial statements.
91
FY 2022 10-K MD&A
SEC filing source: 0001828937-23-000021.
Item 7. Management's Discussion and Analysis of Financial Condition and Results of Operations
The following discussion of our financial condition and results of operations should be read together with our consolidated financial statements and related notes. This discussion and analysis contains forward-looking statements that involve risk, uncertainties, and assumptions. Our actual results could differ materially from those anticipated in the forward-looking statements as a result of many factors. Except where the context otherwise requires, the terms “Finance of America Companies,” “Finance of America,”“FoA,” “we,” “us,” or “our” refer to the business of Finance of America Companies Inc. and its consolidated subsidiaries. References to “FoA Equity” are to Finance of America Equity Capital LLC, a Delaware limited liability company, that the Company controls in an “UP-C” structure.
Overview
Finance of America Companies Inc. is a specialty finance consumer lending platform that provides customers with access to an innovative range of solutions in order to help them achieve their retirement goals through use of their home equity. In addition, FoA offers complementary lending services to enhance the customer experience, as well as capital markets and portfolio management capabilities to optimize distribution to investors.
For the fist three fiscal quarters of 2022, our Company was principally focused on offering (1) loan products throughout the U.S., including traditional mortgage loans, reverse mortgage loans and business purpose loans to residential real estate investors, as well as home improvement loans, and (2) complimentary lender services such as title insurance and settlement services to mortgage business. However, during the fourth quarter of 2022 and the first quarter of 2023, the Company has exited and continues to exit traditional mortgage lending, its commercial lending segment, and certain of its lender services businesses in order to develop a streamlined reverse mortgage origination and retirement solution business.
Our strategy and long-term growth initiatives are built upon a few key fundamental factors:
•We are in the process of streamlining our focus and growing our core businesses, which benefit from a shared set of demographic and economic tailwinds. We believe we can more effectively dispatch our innovative suite of solutions to help retirees achieve their retirement goals through the use of home equity.
•We seamlessly connect borrowers with investors. Our consumer-facing business leaders interface directly with the investor-facing professionals in our Portfolio Management segment, facilitating the development of attractive lending solutions for our customers with the confidence that the loans we generate can be efficiently and profitably sold to a deep pool of investors. We are in the moving business, not the storage business. While we often retain a future performance-based participation in the underlying cash flows of our loan products, we seek to programmatically and profitably monetize most of our loan products through a variety of investor channels, which minimizes capital at risk.
•We distribute our products through multiple channels, including upon the acquisition of the business of AAG, additional retail distribution channels, and utilize flexible technology platforms in order to scale our businesses and manage costs efficiently.
We have launched a very successful non-agency reverse mortgage product targeted for the U.S. senior population and have plans for additional innovative products to satisfy this vast and largely underserved market. We are a leader in this market, and we are focused on developing and offering products for informed and savvy borrowers who use the reverse product as a retirement planning tool. We believe our commitment to customer service coupled with our involvement in the loan process throughout its life cycle gives us the ability to deliver a value proposition unmatched in the industry.
Our Portfolio Management segment provides structuring and product development expertise, allowing innovation and improved visibility of execution for our originations, as well as broker/dealer and institutional asset management capabilities. These capabilities allowed us to complete profitable sales of our loan products via securitizations in 2022, demonstrating the high quality and liquidity of the loan products we originate, the deep relationships we have with our investors and the resilience of our business model in many economic environments.
See Note 39 - Subsequent Events for discussion of recent actions affecting the overall go-forward business operations.
57
The Business Combination
On October 12, 2020, FoA, a Delaware corporation and wholly-owned subsidiary of Replay, a publicly traded special purpose acquisition company, and FoA Equity agreed to a business combination that would result in FoA becoming a publicly traded company. FoA Equity, Replay, FoA; RPLY Merger Sub LLC, a Delaware limited liability company and wholly-owned subsidiary of FoA (“Replay Merger Sub”); RPLY BLKR Merger Sub LLC, a Delaware limited liability company and wholly-owned subsidiary of FoA (“Blocker Merger Sub”); Blackstone Tactical Opportunities Fund (Urban Feeder) – NQ L.P., a Delaware limited partnership (“Blocker”); Blackstone Tactical Opportunities Associates – NQ L.L.C., a Delaware limited liability company (“Blocker GP”); BTO Urban Holdings L.L.C., a Delaware limited liability company (“BTO Urban”), Blackstone Family Tactical Opportunities Investment Partnership – NQ – ESC L.P., a Delaware limited partnership (“ESC”), Libman Family Holdings LLC, a Connecticut limited liability company (“Family Holdings”), The Mortgage Opportunity Group LLC, a Connecticut limited liability company (“TMO”), L and TF, LLC, a North Carolina limited liability company (“L&TF”), UFG Management Holdings LLC, a Delaware limited liability company ("Management Holdings"), and Joe Cayre (each of BTO Urban, ESC, Family Holdings, TMO, L&TF, Management Holdings and Joe Cayre, a “Seller” and, collectively, the “Sellers” or the “Continuing Unitholders”); and BTO Urban and Family Holdings, solely in their joint capacity as the representative of the Sellers pursuant to Section 12.18 of the Transaction Agreement (as defined below) (the “Seller Representative”), entered into a Transaction Agreement (the “Transaction Agreement”) pursuant to which Replay agreed to combine with FoA Equity in a series of transactions (collectively, the “Business Combination”) that resulted in FoA becoming a publicly-traded company on the New York Stock Exchange (“NYSE”) as of April 1, 2021, with trading beginning on April 5, 2021 under the ticker symbol 'FOA' and controlling FoA in an “UP-C” structure.
Our Segments
During 2022, we managed our Company in five reportable segments: Mortgage Originations, Reverse Originations, Commercial Originations, Lender Services, and Portfolio Management. A description of the business conducted by each of these segments is provided below:
Mortgage Originations
During the fourth quarter of 2022, FoA announced our decision to discontinue operations in the mortgage originations segment, excluding the home improvement channel. The wind down of this segment was completed in February of 2023.
Our Mortgage Originations segment originates residential mortgage loans through our FAM subsidiary. This segment generates revenue through fee-based mortgage loan origination services and the origination and sale of agency and non-agency mortgage loans into the secondary market. We generally sell originated mortgage loans into the secondary market within 30 days of origination and elect whether to sell or retain the rights to service the underlying mortgage loans based on the economics in the market and Company portfolio investment strategies. Whether the Company elects to sell or retain the rights to service the underlying loans, the Mortgage Originations segment realizes the fair value of the mortgage servicing rights in gain on sale and other income from loans held for sale, net, until the date of loan sale. Subsequent fair value changes of the retained mortgage servicing rights are accounted for within fee income in the Portfolio Management segment results.
The Mortgage Originations segment includes four channels:
•Distributed Retail - Our distributed retail lending channel relies on mortgage advisors in retail branch locations across the country to acquire, interact with, and serve customers. Our distributed retail network controls all of the loan origination process, including sourcing the borrower, processing the application, setting the interest rate, ordering appraisal and underwriting, processing, closing and funding the loan.
•Direct-to-Consumer - Our direct-to-consumer lending channel relies on our call centers, website and mobile apps to interact with customers. Our primary focus is to assist our customers with a refinance or home purchase by providing them with a needs-based approach to understanding their current mortgage options.
•TPO - Our third party-originator lending channel works with mortgage brokers to source loans which are then underwritten and funded by us, as FoA. Counterparty risk is mitigated through quality and compliance monitoring, and all brokers are subject to our eligibility requirements coupled with an annual recertification process.
58
•Home Improvement - Our home improvement channel is our newest distribution channel and was created through the acquisition of the operations of Renovate America during the first quarter of 2021. This channel assists homeowners in the financing of short-term home improvement projects, such as windows, HVAC, or remodeling and relies on a network of partner contractors across the country to acquire, interact with, and serve these customers.
Our mortgage lending activities primarily consist of the origination and sale of residential mortgage loans to the government sponsored entities, including Fannie Mae , Freddie Mac, and Ginnie Mae, as well as the origination and sale of residential mortgage loans to private investors. The Mortgage Originations segment generates revenue and earnings in the form of gains on sale of loans, fair value gains, interest income, and fees earned on the successful origination of mortgage loans.
Reverse Originations
Our Reverse Originations segment originates or acquires reverse mortgage loans through our FAR subsidiary. This segment originates HECM and non-agency reverse mortgages.
We securitize HECM into HMBS, which Ginnie Mae guarantees, and sell them in the secondary market while retaining the rights to service. Non-agency reverse mortgages, which complement the FHA HECM for higher value homes, may be sold as whole-loans to investors or held for investment and pledged as collateral to securitized nonrecourse debt obligations. Non-agency reverse mortgage loans are not insured by the FHA.
We originate reverse mortgage loans through the following channels:
•Retail - Our retail channel consists of field offices and a centralized retail platform, which includes a telephone based platform with multiple loan officers in one location. Our retail network controls all of the loan origination process, including sourcing the borrower, processing the application, setting the interest rate, ordering appraisal and underwriting, processing, closing and funding the loan.
•TPO - Our TPO lending channel works with mortgage brokers to source loans which are then underwritten and funded by us, as FoA. Counterparty risk is mitigated through quality and compliance monitoring, and all brokers are subject to our eligibility requirements coupled with an annual recertification process.
The Reverse Originations segment generates revenue and earnings in the form of fair value gains at the time of origination ("Net origination gains") and origination fees earned on the successful origination of reverse mortgage loans.
Commercial Originations
During the first quarter of 2023, FoA announced that we have entered into an agreement to sell certain assets of our Commercial Originations segment. The transaction closed on March 14, 2023.
Our Commercial Originations segment originates or acquires commercial mortgage loans through our FAM subsidiary (prior to January 1, 2022 through FACo). The segment provides business purpose lending solutions for residential real estate investors in two principal ways: short-term loans to provide rehab and construction of investment properties meant to be sold upon completion, and investor rental loans collateralized by either a single property or portfolio of properties. The segment also provides government-insured agricultural lending solutions to farmers to fund their inputs and operating expenses for the upcoming growing season. The segment does not provide financing for consumer-purpose, owner occupied loans or non-residential purpose commercial lending.
We originate commercial mortgage loans through the following channels:
•Retail - Our retail channel consists of sales team members located throughout the United States with concentrations in Charlotte, NC, Chicago, IL, and Irvine, CA. Our retail network controls all of the loan origination process, including sourcing the borrower, processing the application, setting the interest rate, ordering appraisal and underwriting, processing, closing and funding the loan.
•TPO - Our TPO lending channel works with mortgage brokers to source loans which are then underwritten and funded by us, as FoA. Counterparty risk is mitigated through quality and compliance monitoring, and all brokers are subject to our eligibility requirements coupled with an annual recertification process.
The Commercial Originations segment generates revenue and earnings in the form of fair value gains at the time of origination ("Net origination gains") and origination fees earned on the successful origination of commercial mortgage loans.
59
Lender Services
Our Lender Services segment provides complementary business services around the residential mortgage, student lending, and commercial lending industries. These complementary services include; title agency and title insurance services, MSR valuation and trade brokerage, transactional fulfillment services, and appraisal management services to our retail customers. The team is primarily based in St. Paul, MN and Charlotte, NC. The segment also operates a foreign branch in the Philippines for transactional fulfillment and administrative support.
•Title agency and title insurance services - Lender Services provides consumers with in house title agency and title insurance services, which contributes to a more efficient close process by eliminating the need to shop out necessary services to finalize the loan process.
During the first quarter of 2023, FoA announced that we have entered into an agreement to sell our title insurance companies. The transaction is expected to close in the second quarter of 2023.
•MSR valuation and trade brokerage - Lender Services provides MSR valuation services through a wholly-owned subsidiary for both internal and external parties. Additionally, lender services facilitates MSR trades through the same wholly-owned subsidiary.
Our Lender Services segment generates revenue and earnings in the form of fee-for-service revenue and commissions on successful MSR trades.
Portfolio Management
Our Portfolio Management segment provides product development, loan securitization, loan sales, risk management, servicing oversight, and asset management services to the enterprise and third party funds. The team is primarily based in St. Paul, MN and New York, NY.
As part of the vertical integration of our business, our Portfolio Management team acts as the connector between borrowers and investors. Our deep experience in product development and innovation allows us to assist borrowers in new and unique ways by connecting their needs with our proprietary products. The direct connections to investors, provided by our FINRA registered broker-dealer, complete the lending lifecycle in a way that allows us to innovate and manage risk through better price and product discovery. Given our scale, we are able to work directly with investors and where appropriate, retain assets on balance sheet for attractive return opportunities. These retained investments are a source of growing and recurring earnings.
The retained asset portfolio generally consists of two classifications of assets: short-term investments and long-term investments. Short-term investments are primarily proprietary whole-loans and securities that are held for sale and loans bought from HECM securitizations prior to assignment to Ginnie Mae. Long-term investments are primarily made up of securitized HECM loans, securitized proprietary whole-loans (including retained securities and residual interests in securitization trusts), whole-loans not yet securitized and mortgage servicing rights.
The retained assets are initially recorded to the portfolio at a designated fair-value-based transfer price, if originated by any of the Company's origination segments ("Net origination gains" recognized by the origination segments), or at the price purchased from external parties. Retained financial assets are adjusted to their current fair value on an ongoing basis.
The Portfolio Management segment generates revenue and earnings in the form of gains on sale of loans, fair value gains on portfolio assets, interest income, and fee income related to mortgage servicing rights, underwriting, advisory, valuation, and other ancillary services.
Business Trends and Conditions
There are several key factors and trends affecting our results of operations. A summary of key factors impacting our revenue include:
•prevailing interest rates which impact loan origination volume, with declining interest rates leading to increases in volume, and an increasing interest rate environment leading to decreases in volume;
•our ability to successfully and timely integrate the business of American Advisor Group, as well as to complete the sales our Incenter subsidiaries and commercial mortgage originations segment;
•housing market trends which also impact loan origination volume, with a strong housing market leading to higher loan origination volume, and a weak housing market leading to lower loan origination volume;
•demographic and housing stock trends which impact the addressable market size of mortgage, reverse, and commercial loan originations;
60
•movement of market yields required by investors, with widening of investor yields generally having negative impacts on fair value of our financial assets;
•increases or decreases in default status of loans and prepayment speeds; and
•broad economic factors such as the strength and stability of the overall economy, including sustained higher interest rates and inflation, the unemployment level and real estate values.
Other factors that may affect our cost base include trends in salaries and benefits costs, sales commissions, technology, rent, legal, compliance, and other general and administrative costs. Management continually monitors these costs through operating plans.
Other Recent Events
During the year-ended December 31, 2022, the Federal Reserve shifted its COVID-era monetary policies from focus on low interest rates to higher interest rates and scaled back certain of the measures in an effort to combat inflationary pressures in the U.S. During 2022, the reopening of global economies and the ongoing Ukrainian-Russian conflict had, among other things, caused global supply chain issues and oil and other commodity price increases. These global macroeconomic events (among others) have in turn contributed to significant increases in consumer prices in the U.S. The Consumer Price Index for All Urban Consumers, a widely followed inflation gauge published by the Bureau of Labor Statistics, increased 7.0% from December 2021 to December 2022, its highest rate in nearly 40 years. The general effects of inflation on the economy of the United States can be wide ranging, evidenced by rising wages and rising costs of consumer goods and necessities. On March 16, 2022, in an effort to tamp down inflationary pressures, the Federal Reserve increased interest rates for the first time since December 2018 and signaled future rate increases. Subsequently, the Federal Reserve increased rates again in May, June, July, September, November, December 2022, and February 2023 to combat continued inflationary pressures. On March 7, 2023, the Federal Reserve Chairman indicated it would not rule out additional monetary tightening and further rate increases to the extent economic data indicated further tightening is warranted. Additionally, the Federal Reserve continues to to decrease purchases of government and mortgage-related bonds. Volatility in market conditions, resulting from the foregoing events have caused and may continue to cause credit spreads to widen, which reduces, among other things, availability of credit to our Company on favorable terms, liquidity in the market, fair market value of the assets on our balance sheet and price transparency of real estate related or asset-backed assets.
Our Company is actively monitoring these events and their effects on the Company's financial condition, liquidity, operations, industry, and workforce.
These continuing economic impacts may cause additional volatility in the financial markets and may have an adverse effect on the Company’s results of future operations, financial position, intangible assets, and liquidity in 2023 and beyond. See Results of Operations.
For further discussion on the potential impacts of the Federal Reserve’s monetary policies, see “Risks Related to the Business of the Company”—Our business is significantly impacted by changes in interest rates. Changes in prevailing interest rates, rising inflation rates, U.S. monetary policies or other macroeconomic conditions that affect interest rates may have a detrimental effect on our business and earnings” under the section entitled “Item 1A.Risk Factors,” as such risk factors may be amended or updated in our subsequent periodic reports filed with the Securities and Exchange Commission.
Reorganization Transactions
FoA was incorporated in October 2020 and is a financial services holding corporation, the principal asset of which is a controlling interest in FoA Equity. The business, property and affairs of FoA Equity are managed by a board of managers, appointed by FoA at its sole discretion. In periods subsequent to the April 1, 2021 closing of the Business Combination, FoA consolidates FoA Equity and reports a non-controlling interest related to the Class A LLC Units held by the Continuing Unitholders in FoA’s Consolidated Financial Statements.
In connection with the consummation of the Business Combination, we executed several reorganization transactions, as a result of which the limited liability company agreement of FoA Equity was amended and restated to, among other things, reclassify its outstanding limited liability company units into a single new class of units that are referred to as “Class A LLC Units.”
FoA, FoA Equity and the Continuing Unitholders entered into an exchange agreement (the "Exchange Agreement") under which they (or certain permitted transferees) have the right (subject to the terms of the Exchange Agreement)
61
to exchange their Class A LLC Units for shares of FoA Class A Common Stock on a one-for-one basis, subject to customary conversion rate adjustments for stock splits, stock dividends, and reclassifications.
The Continuing Unitholders hold all of the issued and outstanding shares of FoA's Class B Common Stock. The shares of Class B Common Stock have no economic rights, but entitle each holder, without regard to the number of shares of Class B Common Stock held by such holder, to a number of votes that is equal to the aggregate number of Class A LLC Units held by such holder on all matters on which shareholders of FoA are entitled to vote generally. Holders of shares of FoA's Class B Common Stock vote together with holders of FoA's Class A Common Stock as a single class on all matters on which shareholders are entitled to vote generally, except as otherwise required by law.
Factors Affecting the Comparability of our Results of Operations
As a result of a number of factors, our historical results of operations may not be comparable from period to period and may not be comparable to our financial results of operations in future periods. Set forth below is a brief discussion of the key factors that may impact the comparability of our results of operations in future periods.
Impact of the Business Combination
FoA is a corporation for U.S. federal and state income tax purposes. FoA Equity was and is treated as a flow-through entity for U.S. federal income tax purposes, and as such, entity level taxes at FoA Equity are not and have not been significant. Accordingly, provision for income taxes prior to the Business Combination consisted of tax expense related only to certain of the consolidated subsidiaries of FoA Equity that are structured as corporations and subject to U.S. federal income taxes as well as state taxes. Subsequent to the Business Combinations, FoA (together with certain corporate subsidiaries through which it owns its interest in FoA Equity) pays U.S. federal and state income taxes as a corporation on its share of FoA Equity's taxable income.
The Business Combination was accounted for as a business combination using the acquisition method of accounting. Accordingly, the assets and liabilities, including any identified intangible assets, of FoA Equity were recorded at their fair values at the date of the consummation of the Business Combination, with any excess of the purchase price over the estimated fair value recorded as goodwill. The application of business combination accounting required the use of significant estimates and assumptions.
As a result of the application of business combination accounting, the historical Consolidated Financial Statements of FoA Equity are not necessarily indicative of FoA’s future results of operations, financial position, and cash flows. For example, increased intangible assets resulting from adjusting the basis of intangible assets to their fair value have resulted in increased amortization expense in the periods following the consummation of the Business Combination.
Additionally, in connection with the Business Combination, FoA entered into TRA with the TRA Parties that provide for the payment by FoA to such owners of 85% of the benefits that FoA is deemed to realize as a result of (i) tax basis adjustments that will increase the tax basis of the tangible and intangible assets of FoA as a result of sales or exchanges of Class A LLC Units in connection with or after the Business Combination or distributions with respect to the Class A LLC Units prior to or in connection with the Business Combination, (ii) FoA’s utilization of certain tax attributes attributable to the Blocker or the Blocker Shareholders, and (iii) certain other tax benefits related to entering into the TRA, including tax benefits attributable to payments under the TRA.
Impact of Becoming a Public Company
We have incurred and expect to incur additional costs associated with operating as a public company. These costs include additional personnel, legal, consulting, regulatory, insurance, accounting, investor relations, and other expenses that we did not incur as a private company. The Sarbanes-Oxley Act of 2002, as well as rules adopted by the SEC and national securities exchanges, require public companies to implement specific corporate governance and reporting practices that are not applicable to a private company. These additional rules and regulations can significantly increase our legal, regulatory, and financial compliance costs and make some activities more time-consuming and costly.
62
Components of Our Results of Operations
Revenue
Gain on sale and other income from loans held for sale, net
Gain on sale and other income from loans held for sale, net, includes realized and unrealized gains and losses on loans held for sale, interest rate lock commitments, hedging derivatives, and originated MSR. The Company sells mortgage loans into the secondary market, including, but not limited to, sales to the GSEs on a servicing-released basis, where the loans are sold to an investor with the associated MSR transferred to the investor or to a separate third-party investor. In addition, the Company may opportunistically sell loans on a servicing-retained basis, where the loan is sold and the Company retains the rights to service that loan. Unrealized gains and losses include fair value gains and losses resulting from changes in fair value in the underlying mortgages, interest rate lock commitments, and hedging derivatives, from the time of origination to the ultimate sale of the loan or other settlement of those financial instruments.
Net fair value gains on loans and related obligations
The majority of our outstanding financial instruments are carried at fair value. The yield recognized on these financial instruments and any changes in estimated fair value are recorded as components of net fair value gains on loans and related obligations. See Note 5 - Fair Value within our consolidated financial statements for a discussion of fair value measurements.
Fee Income
We earn various fees from our customers during the process of origination and servicing of loans as well as providing services to third-party customers. These fees include loan servicing and origination fees, title and closing service fees, title underwriting servicing fees, settlement fees, appraisal fees, and broker fees. Revenue is recognized when the performance obligations have been satisfied, which is typically at the time of loan origination or when the service to the third-party has been provided.
In addition to the fees earned from customers, we recognize the changes in fair value of MSR as a component of fee income. To hedge against volatility in the fair value of certain MSR, we enter into various derivative agreements, which may include but are not limited to interest rate swaps and futures contracts. Changes in the fair value of such derivative instruments and the related hedging gains and losses are also included as a component of fee income.
Net interest income (expense)
We earn interest income on mortgage loans and incur interest expense on our warehouse lines of credit and non-funding debt. Interest income and interest expense also accrues to loans held for investment, including securitized loans subject to HMBS and other nonrecourse debt. Such interest is included as a component of net fair value gains on loans and related obligations.
Operating Expenses
Salaries, benefits, and related expenses
Salaries, benefits, and related expenses includes commissions, bonuses, equity-based compensation, salaries, benefits, taxes, and all payroll related expenses for our employees.
Occupancy, equipment rentals, and other office related expenses
Occupancy, equipment rentals, and other office related expenses includes rent expense on office space and equipment and other occupancy related costs.
General and administrative expenses
General and administrative expenses primarily include loan origination expenses, loan portfolio expenses, professional fees, business development costs, communications and data processing costs, title and closing costs, depreciation and amortization, and other expenses.
63
Impairment of Goodwill, Intangibles, and Other Assets
Impairment of goodwill, intangibles, and other assets includes impairment charges recognized on goodwill, indefinite-lived intangible assets, definite-lived intangible assets, long-lived assets, and right-of-use ("ROU") assets.
Other, Net
Other, net, primarily includes gains or losses on non-operating assets, revaluation of the warrant liability, and remeasurement of the TRA obligations.
Income Taxes
FoA Equity is treated as a flow-through entity for U.S. federal income tax purposes. As a result, entity level taxes at FoA Equity are not significant. Prior to the Business Combination, provision for income taxes consisted of tax expense related only to certain of the consolidated subsidiaries of FoA Equity that are structured as corporations and subject to U.S. federal income taxes as well as state taxes.
Subsequent to the Business Combination, FoA (together with certain corporate subsidiaries through which it owns its interest in FoA Equity) is treated as a corporation for U.S. federal and state income tax purposes and is subject to U.S. federal income taxes with respect to its allocable share of any taxable income of FoA Equity and is taxed at the prevailing corporate tax rates. FoA is a holding company, and its only material asset is its interest in FoA Equity. Accordingly, a provision for income taxes is recorded for the anticipated tax consequences of FoA's allocable share of FoA Equity's reported results of operations for federal income taxes. In addition to its allocable share of FoA Equity's reported results, FoA also incurs expenses related to its holding company operations, as well as payments under the TRA, which may be significant. FoA Equity may distribute amounts sufficient to allow FoA to pay its tax obligations and operating expenses, including distributions to fund any payments due under the TRA. See “Tax Receivable Agreements” herein for further detail. However, the ability of FoA Equity to make such distributions may be limited due to, among other things, restrictive covenants in its financing lines of credit and senior notes.
Results of Operations
Overview
The following tables present selected financial data for the Successor year ended December 31, 2022 and nine months ended December 31, 2021, and for the Predecessor three months ended March 31, 2021 and year ended December 31, 2020.
We have prepared our discussion of the results of current year operations by comparing the results of the Successor year ended December 31, 2022 versus the combined Successor nine months ended December 31, 2021 and the Predecessor three months ended March 31, 2021. For the year ended December 31, 2021 (Successor and Predecessor) versus the year ended December 31, 2020 (Predecessor), refer to “Item 7 – Management’s Discussion and Analysis of Financial Condition and Results of Operations” of our 2021 Form 10-K for a discussion of our fiscal 2021 results compared to fiscal 2020. The core business operations of the Predecessor and Successor were not significantly impacted by the consummation of the Business Combination. Therefore, we believe the results of the year ended December 31, 2022 are comparable to the combined results of the Successor nine months ended December 31, 2021 and the Predecessor three months ended March 31, 2021 and these provide enhanced comparability to the reader about the respective years' results. We believe this approach provides the most meaningful basis of comparison and is useful in identifying current business trends for the periods presented. The combined results of operations included in our discussion below are not considered to be prepared in accordance with U.S. Generally Accepted Accounting Principles ("GAAP") and have not been prepared as pro forma results under applicable regulations, may not reflect the actual results we would have achieved had the Business
64
Combination occurred at the beginning of 2021, and should not be viewed as a substitute for the results of operations of the Predecessor and Successor periods presented in accordance with U.S. GAAP.
Consolidated Results
The following table summarizes our consolidated operating results for the periods indicated (in thousands):
| For the year ended December 31, 2022 | For the nine months ended December 31, 2021 | For the three months ended March 31, 2021 | For the year ended December 31, 2020 | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Successor | Predecessor | ||||||||||||||||||
| Gain on sale and other income from loans held for sale, net | $ | 211,018 | $ | 564,525 | $ | 291,334 | $ | 1,178,995 | |||||||||||
| Net fair value gains on loans and related obligations | 104,194 | 341,750 | 76,663 | 311,698 | |||||||||||||||
| Fee income | 362,130 | 386,065 | 161,371 | 389,869 | |||||||||||||||
| Net interest expense | (104,101) | (63,769) | (21,705) | (80,417) | |||||||||||||||
| Total revenues | 573,241 | 1,228,571 | 507,663 | 1,800,145 | |||||||||||||||
| Total expenses | 1,148,615 | 1,183,756 | 373,314 | 1,293,757 | |||||||||||||||
| Impairment of goodwill, intangibles, and other assets | (192,509) | (1,380,630) | — | — | |||||||||||||||
| Other, net | 35,831 | 14,142 | (8,892) | (6,131) | |||||||||||||||
| NET INCOME (LOSS) BEFORE TAXES | $ | (732,052) | $ | (1,321,673) | $ | 125,457 | $ | 500,257 |
Net fair value gains on loans and related obligations
Certain of our financial instruments are valued utilizing a process that combines the use of a discounted cash flow ("DCF") model and analysis of current market data to arrive at an estimate of fair value. The cash flow assumptions and prepayment and repayment assumptions used in the model are based on various factors, with the key assumptions being prepayment and repayment speeds, credit loss frequencies and severity, and discount rate assumptions. Any changes in fair value on these financial instruments is recorded as a gain or loss in net fair value gains on loans and related obligations in the Consolidated Statements of Operations.
The following table summarizes the components of net fair value gains on loans and related obligations for the periods indicated (in thousands):
| For the year ended December 31, 2022 | For the nine months ended December 31, 2021 | For the three months ended March 31, 2021 | For the year ended December 31, 2020 | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Successor | Predecessor | ||||||||||||||||||
| Net origination gains | $ | 288,018 | $ | 354,858 | $ | 73,880 | $ | 205,607 | |||||||||||
| Net fair value gains from portfolio activity(1) | 174,190 | 102,276 | 32,386 | 138,743 | |||||||||||||||
| Net fair value losses from changes in market inputs or model assumptions | (358,014) | (115,384) | (29,603) | (32,652) | |||||||||||||||
| Net fair value gains on loans and related obligations | $ | 104,194 | $ | 341,750 | $ | 76,663 | $ | 311,698 |
(1) This line item includes realization of interest income and interest expense related to loans held for investment and securitization trusts, runoff, and portfolio amortization.
Principally, all of our outstanding financial instruments are carried at fair value. The yield recognized on these financial instruments and any changes in estimated fair value are recorded as a component of net fair value gains on loans and related obligations in the Consolidated Statements of Operations. However, for certain of our outstanding financing lines of credit and non-funding debt, we have not elected to account for these liabilities under the fair value option. Accordingly, interest expense is presented separately in our Consolidated Statements of Operations. Further, interest income on collateralized loans may be reflected in net fair value gains on loans and related obligations in the Consolidated Statements of Operations, while the associated interest expense on the pledged loans
65
will be included as a component of net interest expense. We evaluate net interest margin ("NIM") for our outstanding investments through an evaluation of all components of interest income and interest expense.
The following table provides an analysis of all components of NIM for the periods indicated (in thousands):
| For the year ended December 31, 2022 | For the nine months ended December 31, 2021 | For the three months ended March 31, 2021 | For the year ended December 31, 2020 | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Successor | Predecessor | ||||||||||||||||||
| Interest income on commercial and reverse loans | $ | 857,271 | $ | 495,163 | $ | 160,568 | $ | 709,679 | |||||||||||
| Interest expense on HMBS and nonrecourse obligations | (560,316) | (329,344) | (119,201) | (526,690) | |||||||||||||||
| Net interest margin included in net fair value gains on mortgage loans (1) | 296,955 | 165,819 | 41,367 | 182,989 | |||||||||||||||
| Interest income on mortgage loans held for sale | 43,842 | 43,566 | 12,621 | 42,398 | |||||||||||||||
| Interest expense on warehouse lines of credit | (123,622) | (87,197) | (26,546) | (113,669) | |||||||||||||||
| Non-funding debt interest expense | (27,668) | (20,231) | (7,756) | (8,946) | |||||||||||||||
| Other interest income | 3,793 | 359 | 40 | 186 | |||||||||||||||
| Other interest expense | (446) | (266) | (64) | (386) | |||||||||||||||
| Net interest expense | (104,101) | (63,769) | (21,705) | (80,417) | |||||||||||||||
| NET INTEREST MARGIN | $ | 192,854 | $ | 102,050 | $ | 19,662 | $ | 102,572 |
(1) Net interest margin included in fair value gains on mortgage loans includes interest income and expense on all commercial and reverse loans and their related nonrecourse obligations. Interest income on mortgage loans and interest expense on warehouse lines of credit are classified in net interest expense. See Note 2 - Summary of Significant Accounting Policies, within the consolidated financial statements for additional information on the Company’s accounting related to commercial and reverse mortgage loans.
For the year ended December 31, 2022 (Successor) versus the year ended December 31, 2021 (Successor and Predecessor)
Net loss before taxes decreased $464.2 million or 38.8% primarily as a result of the following:
•Gain on sale and other income from loans held for sale, net, decreased $644.8 million or 75.3% primarily as a result of lower Mortgage Originations segment revenue driven by lower origination volume and lower revenue margins for the year ended December 31, 2022 when compared to the 2021 period. Our margin on originated mortgage loans decreased to 1.94% for the year ended December 31, 2022 compared to 2.86% for the comparable 2021 period. Our Mortgage Originations segment had $11.9 billion in net rate lock volume for the year ended December 31, 2022 compared to $29.0 billion for the comparable 2021 period. The Company made the decision to wind down its Mortgage Originations business, excluding home improvement. The wind down process began in the fourth quarter of 2022.
•Net fair value gains on loans and related obligations decreased $314.2 million or 75.1% primarily as a result of fair value losses from market inputs or model assumptions and lower net origination gains from our Reverse and Commercial Originations segments. The increase in fair value losses from changes in market inputs or model assumptions was primarily related to increases in discount rate assumptions on securitized mortgage assets. See Note 5 - Fair Value within the consolidated financial statements for additional information on assumptions impacting the value of our loans held for investment. The Reverse and Commercial Originations segments recognized $288.0 million in net origination gains on originations of $6.6 billion of reverse and commercial mortgage loans for the year ended December 31, 2022 compared to $428.7 million in net origination gains on originations of $6.0 billion for the comparable 2021 period. The net origination gains from higher origination volume in the Reverse and Commercial Originations segments were offset by lower margin due to market volatility during the year ended December 31, 2022.
•Fee income decreased $185.3 million or 33.8% primarily as a result of lower volume in our Lender Services segment and lower mortgage origination volume in our Mortgage Originations segment during the year ended December 31, 2022.
•Net interest expense increased $18.6 million or 21.8% as a result of lower interest income on mortgage loans held for sale and more interest expense on warehouse lines of credit.
66
•Total expenses decreased $408.5 million or 26.2% due to lower salaries, benefits, and related expenses combined with decreased general and administrative expenses primarily as a result of our lower average headcount, lower origination volume, and general cost-cutting measures during the year ended December 31, 2022.
•Impairment charges of $192.5 million were recorded during the year ended December 31, 2022. The impairment charges were mainly attributable to our Mortgage Originations and Lender Services segments. During the second half of 2022, the Company observed that the length and magnitude of the downturn in mortgage demand had significantly increased compared to prior periods. As a result, the Mortgage Originations and Lender Services reporting units' current and expected future operating losses indicated that certain intangible assets, long-lived assets, and ROU assets related to the reporting units may not be recoverable, and impairment analyses were performed resulting in this recognized impairment. During the year ended December 31, 2021, the Company recognized impairment to goodwill and intangibles assets of $1,294.2 million and $86.4 million, respectively.
•Other, net, increased $30.6 million primarily due to the remeasurement of the TRA obligations.
67
SEGMENT RESULTS
Revenue generated on inter-segment services performed are valued based on estimated market value. Revenue and fees are directly allocated to their respective segments at the time services are performed. Expenses directly attributable to the operating segments are expensed as incurred. Other expenses are allocated to individual segments based on the estimated value of services performed, total revenue contributions, personnel headcount, or the equity invested in each segment based on the type of expense allocated. The allocation methodology is reviewed annually. There were no changes to methodology during the year ended December 31, 2022. Expenses for enterprise-level general overhead, such as executive administration, are not allocated to the business segments.
Mortgage Originations Segment
As disclosed in our Current Report on Form 8-K filed March 6, 2023, as of February 28, 2023, the Company completed the wind down of the operations of its Mortgage Originations segment, other than its home improvement channel.
The following table summarizes our Mortgage Originations segment's results for the periods indicated (in thousands):
| For the year ended December 31, 2022 | For the nine months ended December 31, 2021 | For the three months ended March 31, 2021 | For the year ended December 31, 2020 | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Successor | Predecessor | ||||||||||||||||||||
| Gain on sale and other income from loans held for sale, net | $ | 231,983 | $ | 542,951 | $ | 286,481 | $ | 1,171,368 | |||||||||||||
| Fee income | 59,096 | 88,399 | 32,731 | 118,237 | |||||||||||||||||
| Net interest income | 7,724 | 7,986 | 891 | 1,896 | |||||||||||||||||
| Total revenues | 298,803 | 639,336 | 320,103 | 1,291,501 | |||||||||||||||||
| Total expenses | 464,084 | 639,196 | 224,246 | 831,563 | |||||||||||||||||
| Impairment of goodwill, intangibles, and other assets | (129,097) | (774,524) | — | — | |||||||||||||||||
| Other, net | (225) | — | — | — | |||||||||||||||||
| NET INCOME (LOSS) BEFORE TAXES | $ | (294,603) | $ | (774,384) | $ | 95,857 | $ | 459,938 |
Our Mortgage Originations segment generates its revenue primarily from the origination and sale of residential mortgages, including conforming mortgages, government mortgages insured by the FHA, VA, and the U.S. Department of Agriculture, non-conforming products such as jumbo mortgages, non-qualified mortgages, closed-end second mortgages, and home improvement loans into the secondary market. Revenue from our Mortgage Originations segment includes cash gains recognized on the sale of mortgages, net of any estimated repurchase obligations, realized hedge gains, and losses, fair value adjustments on loans held for sale, and any fair value adjustments on our outstanding interest rate lock pipeline and derivatives utilized to mitigate interest rate exposure on our outstanding mortgage pipeline. We also earn origination fees on the successful origination of mortgage loans, which are recorded at the time of origination of the associated loans.
We utilize forward loan sale commitments, "To Be Announced" (TBAs), and other forward delivery securities to fix the forward sales price that we will realize in the secondary market and to mitigate the interest rate risk to loan prices that we may be exposed to from the date we enter into rate locks with our customers until the date the loan is sold. We realize hedge gains and losses based on the value of the change in price in the underlying securities. When the position is closed, these amounts are recorded as realized hedge gains and losses.
68
KEY METRICS
The following table provides a summary of some of our Mortgage Originations segment's key metrics (in thousands):
| For the year ended December 31, 2022 | For the nine months ended December 31, 2021 | For the three months ended March 31, 2021 | For the year ended December 31, 2020 | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Successor | Predecessor | |||||||||||||||||||
| Loan origination volume (dollars) | ||||||||||||||||||||
| Conforming | $ | 7,995,647 | $ | 13,520,248 | $ | 5,397,708 | $ | 19,217,582 | ||||||||||||
| Government | 2,385,095 | 2,858,339 | 1,068,650 | 4,305,439 | ||||||||||||||||
| Non-conforming | 2,547,017 | 4,651,581 | 1,937,860 | 5,541,415 | ||||||||||||||||
| Home improvement | 241,716 | 172,180 | — | — | ||||||||||||||||
| Total loan origination volume | $ | 13,169,475 | $ | 21,202,348 | $ | 8,404,218 | $ | 29,064,436 | ||||||||||||
| Loan origination volume by type (dollars) | ||||||||||||||||||||
| Agency | $ | 10,168,141 | $ | 17,999,368 | $ | 7,367,044 | $ | 27,150,349 | ||||||||||||
| Non-agency | 2,759,618 | 3,030,800 | 1,037,174 | 1,914,087 | ||||||||||||||||
| Home improvement | 241,716 | 172,180 | — | — | ||||||||||||||||
| Total loan origination volume by type | $ | 13,169,475 | $ | 21,202,348 | $ | 8,404,218 | $ | 29,064,436 | ||||||||||||
| Loan origination volume by channel (dollars) | ||||||||||||||||||||
| Retail | $ | 7,702,489 | $ | 13,979,262 | $ | 5,622,487 | $ | 21,497,101 | ||||||||||||
| Wholesale/Correspondent | 4,449,411 | 4,845,383 | 1,706,365 | 4,316,952 | ||||||||||||||||
| Consumer direct | 775,859 | 2,205,523 | 1,075,366 | 3,250,383 | ||||||||||||||||
| Home improvement | 241,716 | 172,180 | — | — | ||||||||||||||||
| Total loan origination volume by channel | $ | 13,169,475 | $ | 21,202,348 | $ | 8,404,218 | $ | 29,064,436 | ||||||||||||
| Loan origination volume by type (dollars) | ||||||||||||||||||||
| Purchase | $ | 9,330,627 | $ | 10,658,260 | $ | 2,664,493 | $ | 9,877,305 | ||||||||||||
| Refinance | 3,597,132 | 10,371,908 | 5,739,725 | 19,187,131 | ||||||||||||||||
| Home improvement | 241,716 | 172,180 | — | — | ||||||||||||||||
| Total loan origination volume by type | $ | 13,169,475 | $ | 21,202,348 | $ | 8,404,218 | $ | 29,064,436 | ||||||||||||
| Loan origination volume (units) | ||||||||||||||||||||
| Conforming | 22,525 | 41,807 | 18,090 | 65,072 | ||||||||||||||||
| Government | 7,123 | 8,835 | 3,426 | 14,764 | ||||||||||||||||
| Non-conforming | 2,698 | 5,769 | 2,472 | 7,816 | ||||||||||||||||
| Home improvement | 20,306 | 15,798 | — | — | ||||||||||||||||
| Total loan origination volume | 52,652 | 72,209 | 23,988 | 87,652 | ||||||||||||||||
| Loan origination volume by type (units) | ||||||||||||||||||||
| Agency | 28,626 | 52,702 | 22,763 | 85,081 | ||||||||||||||||
| Non-agency | 3,720 | 3,709 | 1,225 | 2,571 | ||||||||||||||||
| Home improvement | 20,306 | 15,798 | — | — | ||||||||||||||||
| Total loan origination volume by type | 52,652 | 72,209 | 23,988 | 87,652 |
69
| For the year ended December 31, 2022 | For the nine months ended December 31, 2021 | For the three months ended March 31, 2021 | For the year ended December 31, 2020 | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Successor | Predecessor | |||||||||||||||||
| Loan origination volume by channel (units) | ||||||||||||||||||
| Retail | 20,873 | 38,531 | 16,123 | 66,232 | ||||||||||||||
| Wholesale/Correspondent | 9,324 | 11,385 | 4,745 | 12,383 | ||||||||||||||
| Consumer direct | 2,149 | 6,495 | 3,120 | 9,037 | ||||||||||||||
| Home improvement | 20,306 | 15,798 | — | — | ||||||||||||||
| Total loan origination volume by channel | 52,652 | 72,209 | 23,988 | 87,652 | ||||||||||||||
| Loan origination volume by type (units) | ||||||||||||||||||
| Purchase | 22,911 | 27,776 | 7,534 | 31,389 | ||||||||||||||
| Refinance | 9,435 | 28,635 | 16,454 | 56,263 | ||||||||||||||
| Home improvement | 20,306 | 15,798 | — | — | ||||||||||||||
| Total loan origination volume by type | 52,652 | 72,209 | 23,988 | 87,652 | ||||||||||||||
| Loan sales by investor (dollars) | ||||||||||||||||||
| Agency | $ | 10,987,068 | $ | 16,802,984 | $ | 7,246,418 | $ | 25,749,257 | ||||||||||
| Private | 3,611,045 | 4,295,060 | 1,152,810 | 2,241,787 | ||||||||||||||
| Total loan sales by investor | $ | 14,598,113 | $ | 21,098,044 | $ | 8,399,228 | $ | 27,991,044 | ||||||||||
| Loan sales by type (dollars) | ||||||||||||||||||
| Servicing released | $ | 4,840,974 | $ | 8,294,085 | $ | 2,086,550 | $ | 6,747,669 | ||||||||||
| Servicing retained | 9,757,139 | 12,803,959 | 6,312,678 | 21,243,375 | ||||||||||||||
| Total loan sales by type | $ | 14,598,113 | $ | 21,098,044 | $ | 8,399,228 | $ | 27,991,044 | ||||||||||
| Net rate lock volume | $ | 11,936,244 | $ | 20,546,284 | $ | 8,405,313 | $ | 30,157,239 | ||||||||||
| Mortgage originations margin (including servicing margin) (1) | 1.94 | % | 2.64% | 3.41% | 3.88% | |||||||||||||
| Capitalized servicing rate (in bps) | 121.2 | 106.0 | 89.1 | 78.3 |
(1) Calculated for each period as Gain on sale and other income from loans held for sale, net, divided by Net rate lock volume.
70
Revenue
In the table below is a summary of the components of our Mortgage Origination segment's total revenue for the periods indicated (in thousands):
| For the year ended December 31, 2022 | For the nine months ended December 31, 2021 | For the three months ended March 31, 2021 | For the year ended December 31, 2020 | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Successor | Predecessor | ||||||||||||||||||||
| Gain on sale, net | $ | 135,679 | $ | 664,971 | $ | 200,874 | $ | 1,251,005 | |||||||||||||
| Provision for repurchases | (32,606) | (7,316) | (2,258) | (22,402) | |||||||||||||||||
| Net realized hedge gains (losses) | 196,085 | (19,107) | 74,823 | (164,141) | |||||||||||||||||
| Changes in fair value of loans held for sale | (44,878) | 5,084 | (41,485) | 50,204 | |||||||||||||||||
| Changes in fair value of interest rate locks | (23,314) | (14,408) | (49,946) | 73,637 | |||||||||||||||||
| Changes in fair value of derivatives/hedges | 1,017 | (86,273) | 104,473 | (16,935) | |||||||||||||||||
| Gain on sale and other income from loans held for sale, net | 231,983 | 542,951 | 286,481 | 1,171,368 | |||||||||||||||||
| Origination-related fee income | 59,096 | 88,399 | 32,731 | 118,237 | |||||||||||||||||
| Net interest income | 7,724 | 7,986 | 891 | 1,896 | |||||||||||||||||
| Total revenues | $ | 298,803 | $ | 639,336 | $ | 320,103 | $ | 1,291,501 |
Net interest income was comprised of the following (in thousands):
| For the year ended December 31, 2022 | For the nine months ended December 31, 2021 | For the three months ended March 31, 2021 | For the year ended December 31, 2020 | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Successor | Predecessor | |||||||||||||||||
| Interest income | $ | 40,680 | $ | 42,555 | $ | 12,483 | $ | 41,688 | ||||||||||
| Interest expense | (32,956) | (34,569) | (11,592) | (39,792) | ||||||||||||||
| Net interest income | $ | 7,724 | $ | 7,986 | $ | 891 | $ | 1,896 | ||||||||||
| WAC - loans held for sale | 5.3 | % | 3.3 | % | 2.9 | % | 2.9 | % | ||||||||||
| WAC - warehouse lines of credit | 7.2 | % | 3.3 | % | 3.0 | % | 3.1 | % |
For the year ended December 31, 2022 (Successor) versus the year ended December 31, 2021 (Successor and Predecessor)
Total revenue decreased $660.6 million or 68.9% as a result of the following:
•Gain on sale, net, decreased $730.2 million or 84.3% as a result of lower volumes and gain on sale margins due to the rising rate environment in the broader market. These factors led to our decision to exit the Mortgage Originations segment during the year ended December 31, 2022. We sold $14.6 billion in mortgage loans for the year ended December 31, 2022 compared to $29.5 billion for the comparable 2021 period. Weighted average gain on sale margins on sold loans was 0.9% for the year ended December 31, 2022 compared to 2.9% for the comparable 2021 period. Gain on sale margins decreased primarily due to competitive pressure on margins during the year ended December 31, 2022 compounded by rate volatility while loans were in the pipeline.
•During the year ended December 31, 2022, net realized hedge gains and changes in fair value of derivatives/hedges were $197.1 million compared to $73.9 million in the comparable 2021 period, driven by changes in average market interest rates while the related interest rate lock commitments ("IRLCs") and loans were in the pipeline.
•Origination related fee income decreased $62.0 million or 51.2% as a result of lower loan origination volume during the year ended December 31, 2022.
71
Expenses
In the table below is a summary of the components of our Mortgage Originations segment's total expenses for the periods indicated (in thousands):
| For the year ended December 31, 2022 | For the nine months ended December 31, 2021 | For the three months ended March 31, 2021 | For the year ended December 31, 2020 | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Successor | Predecessor | ||||||||||||||||||||
| Commissions and bonuses | $ | 140,827 | $ | 294,385 | $ | 111,766 | $ | 458,674 | |||||||||||||
| Salaries | 138,913 | 151,142 | 46,232 | 155,266 | |||||||||||||||||
| Other salary related expenses | 47,874 | 36,752 | 18,451 | 48,666 | |||||||||||||||||
| Total salaries, benefits, and related expenses | 327,614 | 482,279 | 176,449 | 662,606 | |||||||||||||||||
| Loan origination fees | 26,162 | 45,903 | 14,003 | 47,341 | |||||||||||||||||
| Loan processing expenses | 10,670 | 15,957 | 5,462 | 11,877 | |||||||||||||||||
| Other general and administrative expenses | 82,078 | 81,058 | 23,112 | 87,922 | |||||||||||||||||
| Total general and administrative expenses | 118,910 | 142,918 | 42,577 | 147,140 | |||||||||||||||||
| Occupancy, equipment rentals, and other office related expenses | 17,560 | 13,999 | 5,220 | 21,817 | |||||||||||||||||
| Total expenses | $ | 464,084 | $ | 639,196 | $ | 224,246 | $ | 831,563 |
For the year ended December 31, 2022 (Successor) versus the year ended December 31, 2021 (Successor and Predecessor)
Total expenses decreased $399.4 million or 46.3% as a result of the following:
•Salaries, benefits, and related expenses decreased $331.1 million or 50.3%, primarily as a result of lower funded volumes in the year ended December 31, 2022. As described above, we have made the decision to exit the Mortgage Originations segment. This resulted in a decrease of $265.3 million in commissions and bonus due to lower volume. The reduction in commissions and bonus, as well as salaries of $58.5 million, was also due to a reduction in average headcount. Average headcount for the year ended December 31, 2022 was 2,080 compared to 3,063 for the 2021 period.
•General and administrative expenses decreased $66.6 million or 35.9% primarily due to lower origination volume and the decision to exit the Mortgage Originations segment. This resulted in a decrease of $33.7 million in loan origination fees, a decrease of $10.7 million in loan processing expenses, and a decrease of $22.1 million in other general and administrative expenses.
72
Reverse Originations Segment
The following table summarizes our Reverse Originations segment's results for the periods indicated (in thousands):
| For the year ended December 31, 2022 | For the nine months ended December 31, 2021 | For the three months ended March 31, 2021 | For the year ended December 31, 2020 | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Successor | Predecessor | ||||||||||||||||||||
| Net origination gains | $ | 283,808 | $ | 317,138 | $ | 68,449 | $ | 192,257 | |||||||||||||
| Fee income | 5,580 | 3,274 | 524 | 1,837 | |||||||||||||||||
| Total revenues | 289,388 | 320,412 | 68,973 | 194,094 | |||||||||||||||||
| Total expenses | 160,919 | 122,389 | 23,693 | 87,219 | |||||||||||||||||
| Impairment of goodwill and intangible assets | (3,500) | (408,241) | — | — | |||||||||||||||||
| Other, net | 3,290 | 248 | 34 | — | |||||||||||||||||
| NET INCOME (LOSS) BEFORE TAXES | $ | 128,259 | $ | (209,970) | $ | 45,314 | $ | 106,875 |
Our Reverse Originations segment generates its revenues primarily from the origination of reverse mortgage loans, including loans insured by FHA and non-agency reverse mortgage loans. Revenue from our Reverse Originations segment include both our initial estimate of net origination gains, which is determined by utilizing quoted prices on similar securities or internally-developed models utilizing observable market inputs, in addition to fees earned at the time of origination of the associated loans. We elect to account for all originated loans at fair value. The loans are immediately transferred to our Portfolio Management segment, and any future fair value adjustments, including interest earned, on these originated loans are reflected in revenues of our Portfolio Management segment until final disposition.
KEY METRICS
The following table provides a summary of some of our Reverse Originations segment's key metrics (dollars in thousands):
| For the year ended December 31, 2022 | For the nine months ended December 31, 2021 | For the three months ended March 31, 2021 | For the year ended December 31, 2020 | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Successor | Predecessor | ||||||||||||||||||||
| Loan origination volume | |||||||||||||||||||||
| Total loan origination volume - new originations(1) | $ | 4,833,918 | $ | 3,492,328 | $ | 768,795 | $ | 2,706,780 | |||||||||||||
| Total loan origination volume - tails(2) | 660,558 | 409,351 | 120,775 | 479,882 | |||||||||||||||||
| Total loan origination volume | $ | 5,494,476 | $ | 3,901,679 | $ | 889,570 | $ | 3,186,662 | |||||||||||||
| Total loan origination volume - new origination units | 13,852 | 10,533 | 2,864 | 9,653 | |||||||||||||||||
| Loan origination volume - new originations by channel(3) | |||||||||||||||||||||
| Retail | $ | 653,769 | $ | 599,168 | $ | 127,679 | $ | 389,382 | |||||||||||||
| TPO | 4,180,149 | 2,893,160 | 641,116 | 2,317,398 | |||||||||||||||||
| Total loan origination volume - new originations by channel | $ | 4,833,918 | $ | 3,492,328 | $ | 768,795 | $ | 2,706,780 |
(1) New loan origination volumes consist of initial reverse mortgage loan borrowing amounts.
(2) Tails consist of subsequent borrower draws, mortgage insurance premiums, service fees, and other advances, which we are able to subsequently pool into a security.
(3) Loan origination volumes by channel consist of initial reverse mortgage loan borrowing amounts, exclusive of subsequent borrower draws, mortgage insurance premiums, service fees, and other advances that we are able to subsequently pool into a security.
73
Revenue
In the table below is a summary of the components of our Reverse Originations segment's total revenue for the periods indicated (in thousands):
| For the year ended December 31, 2022 | For the nine months ended December 31, 2021 | For the three months ended March 31, 2021 | For the year ended December 31, 2020 | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Successor | Predecessor | ||||||||||||||||||||
| Net origination gains: | |||||||||||||||||||||
| Retail | $ | 50,130 | $ | 36,936 | $ | 16,913 | $ | 41,641 | |||||||||||||
| TPO | 427,112 | 476,379 | 99,678 | 307,851 | |||||||||||||||||
| Acquisition costs | (193,434) | (196,177) | (48,142) | (157,235) | |||||||||||||||||
| Total net origination gains | 283,808 | 317,138 | 68,449 | 192,257 | |||||||||||||||||
| Fee income | 5,580 | 3,274 | 524 | 1,837 | |||||||||||||||||
| Total revenues | $ | 289,388 | $ | 320,412 | $ | 68,973 | $ | 194,094 |
For the year ended December 31, 2022 (Successor) versus the year ended December 31, 2021 (Successor and Predecessor)
Total revenue decreased $100.0 million or 25.7% as a result of the following:
•Net origination gains decreased $101.8 million or 26.4% as a result of decreased margins, partially offset by higher loan origination volume during the year ended December 31, 2022. During the year ended December 31, 2022, the weighted average margin on production was 5.87% compared to 9.05% in 2021, a decrease of 35.1% due to market volatility and widening credit spreads during the year ended December 31, 2022. We originated $4.8 billion of reverse mortgage loans for the year ended December 31, 2022, an increase of 13.4%, compared to $4.3 billion for the comparable 2021 period.
Expenses
In the table below is a summary of the components of our Reverse Originations segment's total expenses for the periods indicated (in thousands):
| For the year ended December 31, 2022 | For the nine months ended December 31, 2021 | For the three months ended March 31, 2021 | For the year ended December 31, 2020 | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Successor | Predecessor | ||||||||||||||||||||
| Salaries and bonuses | $ | 74,906 | $ | 58,499 | $ | 11,692 | $ | 41,355 | |||||||||||||
| Other salary related expenses | 7,886 | 3,891 | 1,395 | 3,716 | |||||||||||||||||
| Total salaries, benefits, and related expenses | 82,792 | 62,390 | 13,087 | 45,071 | |||||||||||||||||
| Loan origination fees | 9,727 | 7,399 | 3,258 | 12,230 | |||||||||||||||||
| Professional fees | 5,330 | 6,753 | 2,079 | 8,303 | |||||||||||||||||
| Other general and administrative expenses | 61,448 | 44,427 | 4,958 | 20,036 | |||||||||||||||||
| Total general and administrative expenses | 76,505 | 58,579 | 10,295 | 40,569 | |||||||||||||||||
| Occupancy, equipment rentals, and other office related expenses | 1,622 | 1,420 | 311 | 1,579 | |||||||||||||||||
| Total expenses | $ | 160,919 | $ | 122,389 | $ | 23,693 | $ | 87,219 |
74
For the year ended December 31, 2022 (Successor) versus the year ended December 31, 2021 (Successor and Predecessor)
Total expenses increased $14.8 million or 10.2% as a result of the following:
•Total salaries, benefits, and related expenses increased $7.3 million or 9.7% primarily due to an increase in production related compensation and average headcount to support the increased origination volume. Average headcount for the year ended December 31, 2022 was 466 compared to 384 for the 2021 period.
•General and administrative expenses increased $7.6 million or 11.1% primarily due to the amortization of intangibles that started being expensed in the second quarter of 2021 related to the Business Combination.
Commercial Originations Segment
As disclosed in our Current Report on Form 8-K filed on February 21, 2023, the Company entered into an agreement to sell certain operational assets of Finance of America Mortgage, LLC, an indirect subsidiary, operating as Finance of America Commercial. This transaction closed on March 14, 2023. The origination activities of FACo have historically composed the activities of the Commercial Originations segment.
The following table summarizes our Commercial Originations segment's results for the periods indicated (in thousands):
| For the year ended December 31, 2022 | For the nine months ended December 31, 2021 | For the three months ended March 31, 2021 | For the year ended December 31, 2020 | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Successor | Predecessor | ||||||||||||||||||||
| Net origination gains | $ | 4,210 | $ | 37,720 | $ | 5,431 | $ | 13,350 | |||||||||||||
| Fee income | 54,437 | 43,015 | 8,930 | 23,862 | |||||||||||||||||
| Total revenues | 58,647 | 80,735 | 14,361 | 37,212 | |||||||||||||||||
| Total expenses | 84,659 | 64,026 | 13,391 | 41,341 | |||||||||||||||||
| Impairment of goodwill, intangible, and other assets | (5,500) | (75,768) | — | — | |||||||||||||||||
| Other, net | 418 | 423 | 149 | — | |||||||||||||||||
| NET INCOME (LOSS) BEFORE TAXES | $ | (31,094) | $ | (58,636) | $ | 1,119 | $ | (4,129) |
Our Commercial Originations segment generates its revenues primarily from the origination of loans secured by 1-8 family residential properties, which are owned for investment purposes as either long-term rentals (“SRL”) or “fix and flip” properties that are undergoing construction or renovation. Revenue from our Commercial Originations segment include both our initial estimate of fair value gains on the date of origination ("Net origination gains"), which is determined by utilizing quoted prices on similar securities or internally-developed models utilizing observable market inputs, in addition to fees earned at the time of origination of the associated loans. We elect to account for all originated loans at fair value. The loans are immediately transferred to our Portfolio Management segment, and any future fair value adjustments, including interest earned, on these originated loans are reflected in revenues of our Portfolio Management segment until final disposition.
75
KEY METRICS
The following table provides a summary of some of our Commercial Originations segment's key metrics (in thousands):
| For the year ended December 31, 2022 | For the nine months ended December 31, 2021 | For the three months ended March 31, 2021 | For the year ended December 31, 2020 | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Successor | Predecessor | ||||||||||||||||||||
| Loan origination volume (dollars)(1) | |||||||||||||||||||||
| Portfolio | $ | 265,271 | $ | 256,808 | $ | 59,458 | $ | 93,234 | |||||||||||||
| SRL | 804,329 | 622,104 | 104,992 | 180,362 | |||||||||||||||||
| Fix & flip | 494,567 | 321,697 | 90,018 | 339,696 | |||||||||||||||||
| New construction | 61,662 | 40,512 | 3,422 | 95,855 | |||||||||||||||||
| Agricultural(2) | 142,269 | 187,104 | 83,013 | 146,168 | |||||||||||||||||
| Total loan origination volume | $ | 1,768,098 | $ | 1,428,225 | $ | 340,903 | $ | 855,315 | |||||||||||||
| Loan origination volume (units)(1) | |||||||||||||||||||||
| Portfolio | 358 | 298 | 71 | 84 | |||||||||||||||||
| SRL | 4,342 | 3,324 | 643 | 1,129 | |||||||||||||||||
| Fix & flip | 2,108 | 1,398 | 430 | 1,630 | |||||||||||||||||
| New construction | 151 | 131 | 13 | 291 | |||||||||||||||||
| Agricultural(2) | 51 | 56 | 27 | 54 | |||||||||||||||||
| Total loan origination volume | 7,010 | 5,207 | 1,184 | 3,188 |
(1) Loan origination volume and units consist of approved total borrower commitments. These amounts include amounts available to our borrowers but have not yet been drawn upon.
(2) Revenue from origination and management of agricultural loans is recognized in our Portfolio Management segment.
Revenue
In the table below is a summary of the components of our Commercial Originations segment's total revenue for the periods indicated (in thousands):
| For the year ended December 31, 2022 | For the nine months ended December 31, 2021 | For the three months ended March 31, 2021 | For the year ended December 31, 2020 | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Successor | Predecessor | ||||||||||||||||||||
| Net origination gains | $ | 4,210 | $ | 37,720 | $ | 5,431 | $ | 13,350 | |||||||||||||
| Fee income | 54,437 | 43,015 | 8,930 | 23,862 | |||||||||||||||||
| Total revenues | $ | 58,647 | $ | 80,735 | $ | 14,361 | $ | 37,212 |
For the year ended December 31, 2022 (Successor) versus the year ended December 31, 2021 (Successor and Predecessor)
Total revenue decreased $36.4 million or 38.3% as result of the following:
•Net origination gains decreased $38.9 million or 90.2%, primarily as a result of a decrease in net origination gain margin during the year ended December 31, 2022. Margins declined primarily due to the volatility in market interest rates and widening credit spreads on non-agency loan products.
76
Expenses
In the table below is a summary of the components of our Commercial Originations segment's total expenses for the periods indicated (in thousands):
| For the year ended December 31, 2022 | For the nine months ended December 31, 2021 | For the three months ended March 31, 2021 | For the year ended December 31, 2020 | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Successor | Predecessor | ||||||||||||||||||||
| Salaries | $ | 30,871 | $ | 20,308 | $ | 4,769 | $ | 12,842 | |||||||||||||
| Commissions and bonus | 14,279 | 8,787 | 2,092 | 6,923 | |||||||||||||||||
| Other salary related expenses | 5,450 | 7,125 | 797 | 2,233 | |||||||||||||||||
| Total salaries, benefits, and related expenses | 50,600 | 36,220 | 7,658 | 21,998 | |||||||||||||||||
| Loan origination fees | 23,840 | 15,980 | 3,140 | 10,075 | |||||||||||||||||
| Professional fees | 2,820 | 2,593 | 891 | 3,963 | |||||||||||||||||
| Other general and administrative expenses | 6,150 | 8,254 | 1,164 | 4,632 | |||||||||||||||||
| Total general and administrative expenses | 32,810 | 26,827 | 5,195 | 18,670 | |||||||||||||||||
| Occupancy, equipment rentals, and other office related expenses | 1,249 | 979 | 538 | 673 | |||||||||||||||||
| Total expenses | $ | 84,659 | $ | 64,026 | $ | 13,391 | $ | 41,341 |
For the year ended December 31, 2022 (Successor) versus the year ended December 31, 2021 (Successor and Predecessor)
Total expenses increased $7.2 million or 9.4% as a result of the following:
•Salaries, benefits, and related expenses increased $6.7 million or 15.3% primarily due to the increase in production related compensation and increased headcount for the year ended December 31, 2022. Average headcount for the year ended December 31, 2022 was 283 compared to 237 for the 2021 period.
•General and administrative expenses increased $0.8 million or 2.5% primarily due to the increase in loan origination fees offset by decreases in professional fees and other general and administrative expenses.
77
Lender Services Segment
As disclosed in our Current Report on Form 8-K filed February 2, 2023, the Company entered into an agreement to sell ANTIC and BNT, which comprise the majority of the title and insurance services provided by the Lender Services segment.
The following table summarizes our Lender Services segment's results for the periods indicated (in thousands):
| For the year ended December 31, 2022 | For the nine months ended December 31, 2021 | For the three months ended March 31, 2021 | For the year ended December 31, 2020 | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Successor | Predecessor | ||||||||||||||||||||
| Fee income | $ | 213,887 | $ | 252,268 | $ | 76,383 | $ | 205,197 | |||||||||||||
| Net interest income (expense) | 775 | (192) | (36) | (81) | |||||||||||||||||
| Total revenues | 214,662 | 252,076 | 76,347 | 205,116 | |||||||||||||||||
| Total expenses | 243,397 | 229,227 | 62,970 | 185,361 | |||||||||||||||||
| Impairment of goodwill and intangible assets | (48,384) | (110,188) | — | — | |||||||||||||||||
| Other, net | 3,648 | 3,040 | 2 | — | |||||||||||||||||
| NET INCOME (LOSS) BEFORE TAXES | $ | (73,471) | $ | (84,299) | $ | 13,379 | $ | 19,755 |
Our Lender Services segment generates its revenue primarily from fee income. Revenue from our Lender Services segment include both the title agent closing and underwriting services. These services are directly tied to the number of closings and orders that are processed throughout the period. In addition, student and consumer loan processing, fulfillment services, appraisal management, and MSR valuation services all contribute to our total revenue in the Lender Services segment.
KEY METRICS
The following table provides a summary of some of our Lender Services segment's key metrics:
| For the year ended December 31, 2022 | For the nine months ended December 31, 2021 | For the three months ended March 31, 2021 | For the year ended December 31, 2020 | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Successor | Predecessor | ||||||||||||||||
| Title insurance underwriter policies | 117,615 | 170,721 | 48,814 | 86,960 | |||||||||||||
| Incenter title agent orders | 61,569 | 156,216 | 54,960 | 148,705 | |||||||||||||
| Incenter title agent closings | 53,868 | 133,525 | 46,991 | 99,144 | |||||||||||||
| Total appraisals | 39,854 | 34,773 | 7,427 | 22,862 | |||||||||||||
| Full-time employee average count for fulfillment revenue | 805 | 1,075 | 858 | 827 | |||||||||||||
| Total MSR valuations performed | 576 | 404 | 124 | 529 |
78
Revenue
In the table below is a summary of the components of our Lender Services segment's total revenue for the periods indicated (in thousands):
| For the year ended December 31, 2022 | For the nine months ended December 31, 2021 | For the three months ended March 31, 2021 | For the year ended December 31, 2020 | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Successor | Predecessor | ||||||||||||||||||||
| Insurance underwriting services | $ | 94,151 | $ | 120,619 | $ | 33,322 | $ | 69,643 | |||||||||||||
| Title agent and closing services | 69,189 | 89,300 | 31,750 | 94,292 | |||||||||||||||||
| Fulfillment services | 22,187 | 21,501 | 6,779 | 18,781 | |||||||||||||||||
| MSR trade brokerage, valuation, and other services | 16,410 | 11,843 | 2,462 | 11,245 | |||||||||||||||||
| Student and consumer loan origination services | 9,183 | 6,890 | 2,012 | 11,140 | |||||||||||||||||
| Other income | 2,767 | 2,115 | 58 | 96 | |||||||||||||||||
| Net interest income (expense) | 775 | (192) | (36) | (81) | |||||||||||||||||
| Total revenues | $ | 214,662 | $ | 252,076 | $ | 76,347 | $ | 205,116 |
For the year ended December 31, 2022 (Successor) versus the year ended December 31, 2021 (Successor and Predecessor)
Total revenue decreased $113.8 million or 34.6% as a result of the following:
•For the year ended December 31, 2022, insurance underwriting services revenue decreased $59.8 million or 38.8%, as a result of lower volume. We underwrote 117,615 policies during the year ended December 31, 2022, compared to 219,535 underwritten policies for the 2021 period, a decrease of 46.4%. Title agent and closing revenue also decreased $51.9 million or 42.8%, as a result of lower volume. We acted as title agent on 53,868 loan closings during the year ended December 31, 2022, compared to 180,516 loan closings for the 2021 period, a decrease of 70.2%. The decrease in volume was primarily the result of increasing interest rates resulting in a decline in refinance volumes.
79
Expenses
In the table below is a summary of the components of our Lender Services segment's total expenses for the periods indicated (in thousands):
| For the year ended December 31, 2022 | For the nine months ended December 31, 2021 | For the three months ended March 31, 2021 | For the year ended December 31, 2020 | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Successor | Predecessor | ||||||||||||||||||||
| Salaries | $ | 67,840 | $ | 57,201 | $ | 16,715 | $ | 42,554 | |||||||||||||
| Commissions and bonus | 22,335 | 25,864 | 7,045 | 30,014 | |||||||||||||||||
| Other salary related expenses | 17,077 | 18,667 | 4,001 | 11,602 | |||||||||||||||||
| Total salaries, benefits, and related expenses | 107,252 | 101,732 | 27,761 | 84,170 | |||||||||||||||||
| Title and closing | 84,834 | 86,626 | 25,062 | 64,252 | |||||||||||||||||
| Communication and data processing | 11,534 | 10,197 | 2,960 | 11,317 | |||||||||||||||||
| Other general and administrative expenses | 36,119 | 27,236 | 6,040 | 21,547 | |||||||||||||||||
| Total general and administrative expenses | 132,487 | 124,059 | 34,062 | 97,116 | |||||||||||||||||
| Occupancy, equipment rentals, and other office related expenses | 3,658 | 3,436 | 1,147 | 4,075 | |||||||||||||||||
| Total expenses | $ | 243,397 | $ | 229,227 | $ | 62,970 | $ | 185,361 |
For the year ended December 31, 2022 (Successor) versus the year ended December 31, 2021 (Successor and Predecessor)
Total expenses decreased $48.8 million or 16.7% as a result of the following:
•Salaries, benefits, and related expenses decreased $22.2 million or 17.2%, due to commissions and bonus expense decreasing $10.6 million or 32.1%, in conjunction with the lower title agent and closing services revenue. Salaries expense and other salary related expenses also decreased by $6.1 million and $5.6 million, respectively, as our average on-shore headcount decreased 21.2% for the year ended December 31, 2022 compared to the 2021 period due to lower demands of the business. On-shore headcount averaged 805 for the year ended December 31, 2022, and 1,021 for the comparable 2021 period.
•General and administrative expenses decreased $25.6 million or 16.2%, primarily due to lower title and closing expenses associated with the decrease in title insurance underwriting policies and title agent closing volume.
80
Portfolio Management Segment
The following table summarizes our Portfolio Management segment results for the periods indicated (in thousands):
| For the year ended December 31, 2022 | For the nine months ended December 31, 2021 | For the three months ended March 31, 2021 | For the year ended December 31, 2020 | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Successor | Predecessor | ||||||||||||||||||||
| Gain (loss) on sale and other income from loans held for sale, net | $ | (6,298) | $ | 39,950 | $ | 5,065 | $ | 10,192 | |||||||||||||
| Net fair value gains (losses) on loans and related obligations | (195,231) | (30,738) | 2,750 | 103,872 | |||||||||||||||||
| Fee income | 66,761 | 30,455 | 36,191 | 28,002 | |||||||||||||||||
| Net interest expense | (85,607) | (51,598) | (14,816) | (73,163) | |||||||||||||||||
| Total revenues | (220,375) | (11,931) | 29,190 | 68,903 | |||||||||||||||||
| Total expenses | 124,060 | 92,197 | 24,406 | 90,854 | |||||||||||||||||
| Impairment of goodwill, intangibles, and other assets | (3,800) | (11,909) | — | — | |||||||||||||||||
| Other, net | 860 | 1,170 | 895 | — | |||||||||||||||||
| NET INCOME (LOSS) BEFORE TAXES | $ | (347,375) | $ | (114,867) | $ | 5,679 | $ | (21,951) |
Our Portfolio Management segment generates its revenues primarily from the sale and securitization of residential mortgages into the secondary market, fair value gains and losses on loans and MSR that we hold for investment, servicing fee income related to the MSR, and mortgage advisory fees earned on various investment and capital markets services we provide to our internal and external customers. The fair value gains and losses include the yield we recognize on the contractual interest income that is expected to be collected based on the stated interest rates of the loans and related liabilities and any contractual service fees earned while servicing these assets.
Net fair value gains and losses in our Portfolio Management segment include fair value adjustments related to the following assets and liabilities:
•Loans held for investment, subject to HMBS liabilities, at fair value
•Loans held for investment, subject to nonrecourse debt, at fair value
•Loans held for investment, at fair value
•Loans held for sale, at fair value(1)
•Derivative assets and liabilities
•HMBS liabilities, at fair value; and
•Nonrecourse debt, at fair value.
(1) Net fair value gains and losses in our Portfolio Management segment for loans held for sale only include fair value adjustments related to loans originated in the Commercial Originations segment.
81
KEY METRICS
The following table provides a trend in the assets and liabilities under management by our Portfolio Management segment (in thousands):
| December 31, 2022 | December 31, 2021 | |||||
|---|---|---|---|---|---|---|
| Cash and cash equivalents | $ | 37,964 | $ | 43,261 | ||
| Restricted cash | 177,814 | 320,116 | ||||
| Loans held for investment, subject to HMBS liabilities, at fair value | 11,114,100 | 10,556,054 | ||||
| Loans held for investment, subject to nonrecourse debt, at fair value | 7,454,638 | 6,218,194 | ||||
| Loans held for investment, at fair value | 907,998 | 1,031,328 | ||||
| MSR, at fair value | 95,096 | 427,942 | ||||
| Other assets, net | 224,386 | 228,069 | ||||
| Total long-term investment assets | 20,011,996 | 18,824,964 | ||||
| Loans held for sale, at fair value | 173,984 | 149,425 | ||||
| Total earning assets | 20,185,980 | 18,974,389 | ||||
| HMBS related obligations, at fair value | 10,996,755 | 10,422,358 | ||||
| Nonrecourse debt, at fair value | 7,343,177 | 6,111,242 | ||||
| Other financing lines of credit | 1,327,633 | 1,525,529 | ||||
| Payables and other liabilities | 82,177 | 96,080 | ||||
| Total financing of portfolio | 19,749,742 | 18,155,209 | ||||
| Net equity in earning assets | $ | 436,238 | $ | 819,180 |
82
The following table provides a summary of some of our Portfolio Management segment's key metrics (dollars in thousands):
| December 31, 2022 | December 31, 2021 | ||||
|---|---|---|---|---|---|
| MSR Portfolio | |||||
| Loan count | 27,037 | 118,939 | |||
| Ending unpaid principal balance | $ | 8,602,339 | $ | 38,219,162 | |
| Average unpaid principal balance | $ | 318 | $ | 321 | |
| Weighted average coupon | 3.59 | % | 3.01 | % | |
| Weighted average age (in months) | 18 | 11 | |||
| Weighted average FICO credit score | 752 | 756 | |||
| 90+ day delinquency rate | 0.5 | % | 0.1 | % | |
| Total prepayment speed | 6.5 | % | 8.3 | % | |
| Reverse Mortgages | |||||
| Loan count | 62,879 | 59,480 | |||
| Active unpaid principal balance | $ | 17,914,422 | $ | 14,902,734 | |
| Due and payable | 334,303 | 322,057 | |||
| Foreclosure | 489,261 | 599,087 | |||
| Claims pending | 103,408 | 73,327 | |||
| Ending unpaid principal balance | $ | 18,841,394 | $ | 15,897,205 | |
| Average unpaid principal balance | $ | 300 | $ | 267 | |
| Weighted average coupon | 6.11 | % | 3.92 | % | |
| Weighted average age (in months) | 41 | 43 | |||
| Percentage in foreclosure | 2.6 | % | 3.8 | % | |
| Commercial (SRL/Portfolio/Fix & Flip) | |||||
| Loan count | 2,848 | 2,222 | |||
| Ending unpaid principal balance | $ | 599,346 | $ | 479,190 | |
| Average unpaid principal balance | $ | 210 | $ | 216 | |
| Weighted average coupon | 8.43 | % | 7.43 | % | |
| Weighted average loan age (in months) | 8 | 8 | |||
| SRL conditional prepayment rate | 0.9 | % | 1.4 | % | |
| SRL non-performing (60+ days past due) | 1.0 | % | 1.3 | % | |
| F&F single month mortality | 8.1 | % | 8.9 | % | |
| F&F non-performing (60+ days past due) | 7.4 | % | 13.6 | % | |
| Agricultural Loans | |||||
| Loan count | 60 | 80 | |||
| Ending unpaid principal balance | $ | 123,108 | $ | 144,328 | |
| Average unpaid principal balance | $ | 2,052 | $ | 1,804 | |
| Weighted average coupon | 7.08 | % | 7.14 | % | |
| Weighted average loan age (in months) | 9 | 7 |
83
| For the year ended December 31, 2022 | For the nine months ended December 31, 2021 | For the three months ended March 31, 2021 | For the year ended December 31, 2020 | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Successor | Predecessor | ||||||||||||||||||||
| Investment and Capital Markets | |||||||||||||||||||||
| Number of structured deals | 8 | 10 | 1 | 11 | |||||||||||||||||
| Structured deals (size in notes) | $ | 3,660,359 | $ | 3,477,143 | $ | 571,448 | $ | 3,286,327 | |||||||||||||
| Number of whole-loan trades | 46 | 30 | 8 | 11 | |||||||||||||||||
| UPB of whole-loan trades | $ | 1,092,439 | $ | 880,315 | $ | 195,929 | $ | 366,242 |
Revenue
In the table below is a summary of the components of our Portfolio Management segment's total revenue for the periods indicated (in thousands):
| For the year ended December 31, 2022 | For the nine months ended December 31, 2021 | For the three months ended March 31, 2021 | For the year ended December 31, 2020 | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Successor | Predecessor | ||||||||||||||||||||
| REVENUES | |||||||||||||||||||||
| Gain (loss) on sale and other income from loans held for sale, net | $ | (6,298) | $ | 39,950 | $ | 5,065 | $ | 10,192 | |||||||||||||
| Net fair value gains (losses) on loans and related obligations: | |||||||||||||||||||||
| Net fair value gains from portfolio activity | 174,191 | 102,276 | 32,386 | 138,743 | |||||||||||||||||
| Net fair value losses from changes in market inputs or model assumptions | (369,422) | (133,014) | (29,636) | (34,871) | |||||||||||||||||
| Total net fair value gains (losses) on loans and related obligations | (195,231) | (30,738) | 2,750 | 103,872 | |||||||||||||||||
| Net interest expense | (85,607) | (51,598) | (14,816) | (73,163) | |||||||||||||||||
| Fee income: | |||||||||||||||||||||
| Servicing income (MSR) | 50,572 | 24,664 | 33,698 | 25,176 | |||||||||||||||||
| Underwriting, advisory and valuation fees | 876 | 1,830 | 997 | 818 | |||||||||||||||||
| Other fees | 15,313 | 3,961 | 1,496 | 2,008 | |||||||||||||||||
| Total fee income | 66,761 | 30,455 | 36,191 | 28,002 | |||||||||||||||||
| Total revenues | $ | (220,375) | $ | (11,931) | $ | 29,190 | $ | 68,903 |
Principally all of our outstanding financial instruments are carried at fair value. The yield recognized on these financial instruments and any changes in estimated fair value are recorded as a component of net fair value gains on loans and related obligations in the Consolidated Statements of Operations. However, for certain of our outstanding financing lines of credit, we have not elected the fair value option. Accordingly, interest expense is presented separately on our Consolidated Statements of Operations. Further, interest income on collateralized loans may be reflected in net fair value gains on loans and related obligations in the Consolidated Statements of Operations, while the associated interest expense on the pledged loans will be included as a component of net interest expense. We evaluate NIM for our outstanding investments through an evaluation of all components of interest income and interest expense.
84
The following table provides an analysis of all components of NIM for the periods indicated (in thousands):
| For the year ended December 31, 2022 | For the nine months ended December 31, 2021 | For the three months ended March 31, 2021 | For the year ended December 31, 2020 | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Successor | Predecessor | ||||||||||||||||||||
| Interest income on commercial and reverse loans | $ | 857,271 | $ | 495,163 | $ | 160,568 | $ | 709,679 | |||||||||||||
| Interest expense on HMBS and nonrecourse obligations | (560,316) | (329,344) | (119,201) | (526,690) | |||||||||||||||||
| Net interest margin included in net fair value gains and losses on mortgage loans(1) | 296,955 | 165,819 | 41,367 | 182,989 | |||||||||||||||||
| Interest income on mortgage loans held for sale | 5,319 | 1,027 | 138 | 714 | |||||||||||||||||
| Interest expense on warehouse lines of credit | (90,926) | (52,625) | (14,954) | (73,877) | |||||||||||||||||
| Net interest expense | (85,607) | (51,598) | (14,816) | (73,163) | |||||||||||||||||
| NET INTEREST MARGIN | $ | 211,348 | $ | 114,221 | $ | 26,551 | $ | 109,826 |
(1) Net interest margin included in net fair value gains and losses on mortgage loans includes interest income and expense on all commercial and reverse loans and their related nonrecourse obligations. Interest income on mortgage loans and warehouse lines of credit are classified in net interest expense. See Note 2 - Summary of Significant Accounting Policies within the consolidated financial statements for additional information on the Company’s accounting related to commercial and reverse mortgage loans.
Certain of our financial instruments are valued using a combination of a DCF model and analysis of current market data to arrive at an estimate of fair value. The cash flow assumptions and prepayment and repayment assumptions used in the model are based on various factors, with the key assumptions being prepayment speeds, credit loss frequencies and severity, and discount rate assumptions. Any changes in fair value on these financial instruments is recorded as a gain or loss in net fair value gains on loans and related obligations in the Consolidated Statements of Operations.
For the year ended December 31, 2022 (Successor) versus the year ended December 31, 2021 (Successor and Predecessor)
Total revenue decreased $237.6 million as a result of the following:
•Gain on sale and other income from loans held for sale, net, decreased $51.3 million, primarily due to changes in fair value on commercial loans sold during the year ended December 31, 2022, compared to the 2021 period due to market volatility and widening spreads.
•Net fair value losses from changes in market inputs or model assumptions increased $206.8 million due to fair value adjustments related predominantly to market discount rate assumptions on long-term assets and liabilities for the year ended December 31, 2022 compared to the 2021 period. These increased fair value losses were partially offset by a $39.5 million increase in fair value gains from normal portfolio activity for the year ended December 31, 2022 compared to the 2021 period.
•Net interest expense increased $19.2 million due primarily to a higher average cost of funds on our financing lines of credit as a result of higher average interest rates during the year ended December 31, 2022 compared to the 2021 period.
85
Expenses
In the table below is a summary of the components of our Portfolio Management segment's total expenses for the periods indicated (in thousands):
| For the year ended December 31, 2022 | For the nine months ended December 31, 2021 | For the three months ended March 31, 2021 | For the year ended December 31, 2020 | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Successor | Predecessor | ||||||||||||||||||||
| Salaries and bonuses | $ | 38,286 | $ | 40,797 | $ | 5,650 | $ | 25,470 | |||||||||||||
| Other salary related expenses | 3,861 | 1,514 | 497 | 2,358 | |||||||||||||||||
| Total salaries, benefits, and related expenses | 42,147 | 42,311 | 6,147 | 27,828 | |||||||||||||||||
| Securitization expenses | 22,670 | 22,136 | 4,459 | 17,173 | |||||||||||||||||
| Servicing related expenses | 33,063 | 27,123 | 8,651 | 28,360 | |||||||||||||||||
| Other general and administrative expenses | 25,418 | 135 | 4,887 | 17,226 | |||||||||||||||||
| Total general and administrative expenses | 81,151 | 49,394 | 17,997 | 62,759 | |||||||||||||||||
| Occupancy, equipment rentals, and other office related expenses | 762 | 492 | 262 | 267 | |||||||||||||||||
| Total expenses | $ | 124,060 | $ | 92,197 | $ | 24,406 | $ | 90,854 |
For the year ended December 31, 2022 (Successor) versus the year ended December 31, 2021 (Successor and Predecessor)
Total expenses increased $7.5 million or 6.4% as a result of the following:
•Salaries, benefits, and related expenses decreased $6.3 million or 13.0% primarily due to the one-time initial and accelerated equity-based compensation expense recognized during the year December 31, 2021 partially offset by an increase in average headcount in 2022. Average headcount was 112 for the year ended December 31, 2022 and 99 for the comparable 2021 period.
•General and administrative expenses increased $13.8 million or 20.4% primarily due to an increase in other general and administrative expenses primarily related to increases in professional fees and shared services expenses during the year ended December 31, 2022 compared to the 2021 period.
86
Corporate and Other
Our Corporate and Other segment consists of our Business Excellence Office and other corporate services groups. These groups support our operating segments, and the cost of services directly supporting the operating segments are allocated to those operating segments on a cost of service basis. Enterprise-focused Corporate and Other expenses that are not incurred in direct support of the operating segments are kept unallocated within our Corporate and Other segment.
The following table summarizes our Corporate and Other segment's results for the periods indicated (in thousands):
| For the year ended December 31, 2022 | For the nine months ended December 31, 2021 | For the three months ended March 31, 2021 | For the year ended December 31, 2020 | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Successor | Predecessor | ||||||||||||||||||
| Fee income | $ | — | $ | — | $ | — | $ | 3,117 | |||||||||||
| Net interest expense | (26,993) | (19,965) | (7,744) | (8,937) | |||||||||||||||
| Total revenues | (26,993) | (19,965) | (7,744) | (5,820) | |||||||||||||||
| Total expenses | 112,384 | 74,535 | 18,683 | 48,280 | |||||||||||||||
| Impairment of other assets | (2,228) | — | — | — | |||||||||||||||
| Other, net | 27,837 | 15,193 | (9,464) | (6,131) | |||||||||||||||
| NET LOSS BEFORE TAXES | $ | (113,768) | $ | (79,307) | $ | (35,891) | $ | (60,231) |
In the table below is a summary of the components of our Corporate and Other segment's total expenses for the periods indicated (in thousands):
| For the year ended December 31, 2022 | For the nine months ended December 31, 2021 | For the three months ended March 31, 2021 | For the year ended December 31, 2020 | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Successor | Predecessor | ||||||||||||||||||
| Salaries and bonuses | $ | 128,160 | $ | 101,839 | $ | 22,779 | $ | 63,837 | |||||||||||
| Other salary related expenses | 18,914 | 8,435 | 3,306 | 4,482 | |||||||||||||||
| Shared services - payroll allocations | (90,649) | (67,100) | (18,657) | (41,727) | |||||||||||||||
| Total salaries, benefits, and related expenses | 56,425 | 43,174 | 7,428 | 26,592 | |||||||||||||||
| Communication and data processing | 21,358 | 12,874 | 3,015 | 6,613 | |||||||||||||||
| Professional fees | 23,219 | 20,824 | 10,334 | 16,685 | |||||||||||||||
| Other general and administrative expenses | 18,367 | 1,621 | 1,481 | 1,592 | |||||||||||||||
| Shared services - general and administrative allocations | (10,523) | (7,081) | (3,694) | (4,412) | |||||||||||||||
| Total general and administrative expenses | 52,421 | 28,238 | 11,136 | 20,478 | |||||||||||||||
| Occupancy, equipment rentals, and other office related expenses | 3,538 | 3,123 | 119 | 1,210 | |||||||||||||||
| Total expenses | $ | 112,384 | $ | 74,535 | $ | 18,683 | $ | 48,280 |
For the year ended December 31, 2022 (Successor) versus the year ended December 31, 2021 (Successor and Predecessor)
Net loss before taxes decreased $1.4 million or 1.2% as a result of the following:
•Salaries, benefits, and related expenses, net of allocations, increased $5.8 million or 11.5%, primarily due to an increase in average headcount, which was 564 for the year ended December 31, 2022 compared to 432 for the 2021 period.
87
•General and administrative expenses, net of shared services allocations, increased $13.0 million or 33.1%, primarily due to an increase in other general and administrative expenses of $15.3 million and an increase in communication and data processing expenses of $5.5 million. This was partially offset by a decrease to professional fees of $7.9 million related to the Business Combination in the year ended December 31, 2021.
•Other, net, increased $22.1 million primarily due to the remeasurement of the TRA obligations.
NON-GAAP FINANCIAL MEASURES
The Company’s management evaluates performance of the Company through the use of certain non-GAAP financial measures, including Adjusted Net Income (Loss), Adjusted EBITDA, and Adjusted Diluted Earnings (Loss) per Share.
The presentation of non-GAAP measures is used to enhance the investors’ understanding of certain aspects of our financial performance. This discussion is not meant to be considered in isolation, superior to, or as a substitute for the directly comparable financial measures prepared in accordance with GAAP. Management believes these key financial measures provide an additional view of our performance over the long-term and provide useful information that we use in order to maintain and grow our business.
These non-GAAP financial measures should not be considered as an alternative to net income (loss), operating cash flows, or any other performance measures determined in accordance with GAAP. Adjusted Net Income (Loss), Adjusted EBITDA, and Adjusted Diluted Earnings (Loss) per Share have important limitations as analytical tools and should not be considered in isolation or as a substitute for analysis of our results as reported under GAAP. Some of the limitations of these metrics are: (i) cash expenditures for future contractual commitments; (ii) cash requirements for working capital needs; (iii) cash requirements for certain tax payments; and (iv) all non-cash income/expense items.
Because of these limitations, Adjusted Net Income (Loss), Adjusted EBITDA, and Adjusted Diluted Earnings (Loss) per Share should not be considered as measures of discretionary cash available to us to invest in the growth of our business or distribute to shareholders. We compensate for these limitations by relying primarily on our GAAP results and using our non-GAAP financial measures only as a supplement. Users of our consolidated financial statements are cautioned not to place undue reliance on our non-GAAP financial measures.
Adjusted Net Income (Loss)
We define Adjusted Net Income (Loss) as consolidated net income (loss) adjusted for:
1.Changes in fair value of loans and securities held for investment due to assumption changes, deferred purchase price obligations (including earnouts and TRA obligations), warrant liability, and minority investments
2.Amortization and impairment of goodwill, intangible assets, and certain other certain long-lived assets
3.Equity-based compensation
4.Certain non-recurring costs
5.Pro-forma income tax provision adjustments to apply the combined corporate statutory tax rates to adjusted consolidated pre-tax income (loss).
Management believes these key financial measures provide an additional view of our performance over the long-term and provide useful information that we use in order to maintain and grow our business. Management considers Adjusted Net Income (Loss) important in evaluating our Company as a whole. This supplemental metric is utilized by our management team to assess the underlying key drivers and operational performance of the continuing operations of the business. In addition, analysts, investors, and creditors may use this measure when analyzing our operating performance and comparability to peers. Adjusted Net Income (Loss) is not a presentation made in accordance with GAAP, and our definition and use of this measure may vary from other companies in our industry.
Adjusted Net Income (Loss) provides visibility to the underlying operating performance by excluding the impact of certain items that management does not believe are representative of our core earnings. Adjusted Net Income (Loss) may also include other adjustments, as applicable based upon facts and circumstances, consistent with our intent of providing a supplemental means of evaluating our operating performance.
88
Adjusted EBITDA
We define Adjusted EBITDA as net income (loss) adjusted for:
1.Taxes
2.Interest on non-funding debt
3.Depreciation
4.Change in fair value of loans and securities held for investment due to assumption changes, deferred purchase price obligations (including earnouts and TRA obligations), warrant liability, and minority investments
5.Amortization and impairment of goodwill, intangible assets, and certain other long-lived assets
6.Equity-based compensation
7.Certain non-recurring costs
We evaluate the performance of our company and segments through the use of Adjusted EBITDA as a non-GAAP measure. Management considers Adjusted EBITDA important in evaluating our business segments and the Company as a whole. Adjusted EBITDA is a supplemental metric utilized by our management team to assess the underlying key drivers and operational performance of the continuing operations of the business and our operating segments. In addition, analysts, investors, and creditors may use these measures when analyzing our operating performance. Adjusted EBITDA is not a presentation made in accordance with GAAP, and our use of this measure and term may vary from other companies in our industry.
Adjusted EBITDA provides visibility to the underlying operating performance by excluding the impact of certain items that management does not believe are representative of our core earnings. Adjusted EBITDA may also include other adjustments, as applicable based upon facts and circumstances, consistent with our intent of providing a supplemental means of evaluating our operating performance.
Adjusted Diluted Earnings (Loss) Per Share
We define Adjusted Diluted Earnings (Loss) Per Share as Adjusted Net Income (Loss) (defined above) divided by the weighted average diluted shares, which includes issued and outstanding Class A Common Stock plus the Class A LLC Units owned by the noncontrolling interest on an if-converted basis.
Analysts, investors, and creditors may use this measure when analyzing our operating performance and comparability to peers. Adjusted Diluted Earnings (Loss) Per Share is not a presentation made in accordance with GAAP, and our definition and use of this measure may vary from other companies in our industry.
The following table provides a reconciliation of net income (loss) to Adjusted Net Income (Loss) and Adjusted EBITDA (in thousands, except for share data):
89
Reconciliation to GAAP
| For the year ended December 31, 2022 | For the nine months ended December 31, 2021 | For the three months ended March 31, 2021 | For the year ended December 31, 2020 | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Successor | Predecessor | ||||||||||||||||
| Reconciliation of Net Income (Loss) to Adjusted Net Income (Loss) and Adjusted EBITDA | |||||||||||||||||
| Net income (loss) | $ | (715,528) | $ | (1,301,002) | $ | 124,320 | $ | 497,913 | |||||||||
| Add back: Benefit (provision) for income taxes | 16,524 | 20,671 | (1,137) | (2,344) | |||||||||||||
| Net income (loss) before taxes | (732,052) | (1,321,673) | 125,457 | 500,257 | |||||||||||||
| Adjustments for: | |||||||||||||||||
| Changes in fair value(1) | 334,802 | 96,308 | 11,536 | 58,278 | |||||||||||||
| Amortization and impairment of goodwill, intangibles, and other assets(2) | 245,858 | 1,421,759 | 629 | 2,583 | |||||||||||||
| Equity-based compensation(3) | 28,934 | 31,774 | — | — | |||||||||||||
| Certain non-recurring costs(4) | 41,788 | 45,895 | 6,719 | 19,372 | |||||||||||||
| Adjusted Net Income (Loss) before taxes | (80,670) | 274,063 | 144,341 | 580,490 | |||||||||||||
| Benefit (provision) for income taxes(5) | 20,064 | (72,664) | (37,529) | (151,545) | |||||||||||||
| Adjusted Net Income (Loss) | (60,606) | 201,399 | 106,812 | 428,945 | |||||||||||||
| Provision (benefit) for income taxes(5) | (20,064) | 72,664 | 37,529 | 151,545 | |||||||||||||
| Depreciation | 10,549 | 7,261 | 2,163 | 8,446 | |||||||||||||
| Interest expense on non-funding debt | 27,631 | 20,254 | 7,706 | 7,686 | |||||||||||||
| Adjusted EBITDA | $ | (42,490) | $ | 301,578 | $ | 154,210 | $ | 596,622 | |||||||||
| GAAP PER SHARE MEASURES | |||||||||||||||||
| Net loss attributable to controlling interest | $ | (190,682) | $ | (371,800) | N/A | N/A | |||||||||||
| Basic weighted average shares outstanding | 62,298,532 | 59,849,638 | N/A | N/A | |||||||||||||
| Basic Net Loss per Share | $ | (3.06) | $ | (6.21) | N/A | N/A | |||||||||||
| If-converted method net loss | $ | (586,588) | $ | (1,243,621) | N/A | N/A | |||||||||||
| Diluted weighted average shares outstanding | 188,236,513 | 190,597,249 | N/A | N/A | |||||||||||||
| Diluted Net Loss per Share | $ | (3.12) | $ | (6.52) | N/A | N/A | |||||||||||
| NON-GAAP PER SHARE MEASURES | |||||||||||||||||
| Adjusted net income (loss) | $ | (60,606) | $ | 201,399 | $ | 106,812 | $ | 428,945 | |||||||||
| Diluted weighted average shares outstanding | 188,236,513 | 190,597,249 | 191,200,000 | 191,200,000 | |||||||||||||
| Adjusted Diluted Earnings (Loss) per Share | $ | (0.32) | $ | 1.06 | $ | 0.56 | $ | 2.25 | |||||||||
| Book equity | $ | 404,841 | $ | 1,083,010 | $ | 844,386 | $ | 794,271 | |||||||||
| Ending diluted shares | 187,876,657 | 189,448,936 | 191,200,000 | 191,200,000 | |||||||||||||
| Book Equity per Diluted Share | $ | 2.15 | $ | 5.72 | $ | 4.42 | $ | 4.15 |
(1) Changes in Fair Value - The adjustment for changes in fair value includes changes in fair value of loans and securities held for investment, deferred purchase price obligations, warrant liability, and minority investments.
Changes in fair value of loans and securities held for investment - This adjustment relates to changes in the significant market or model input components of the fair value for loans and securities which are held for investment, net of related liabilities. We include an adjustment for the significant market or model input components of the change in fair value because, while based on real observable and/or predicted changes in drivers of the valuation of assets, they may be mismatched in any given period with the actual change in the underlying economics or when they will be realized in actual cash flows. We do not record this change as a separate component in our financial records, but have generated this information based on modeling and
90
certain assumptions. Changes in fair value of loans and securities held for investment include changes in fair value and related hedge gains and losses for the following MSR, loans held for investment, and related liabilities:
1.Reverse mortgage loans held for investment, subject to HMBS related obligations, at fair value;
2.Mortgage loans held for investment, subject to nonrecourse debt, at fair value;
3.Mortgage loans held for investment, at fair value;
4.Debt securities, at fair value;
5.MSR, at fair value;
6.HMBS related obligations, at fair value; and
7.Nonrecourse debt, at fair value.
The adjustment for changes in fair value of loans and securities held for investment due to assumption changes is calculated based on changes in fair value associated with the above assets and liabilities calculated in accordance with GAAP, excluding the period-to-date estimated impact of the change in fair value attributable to current period additions and the change in fair value attributable to portfolio run-off, net of hedge gains and losses, and any securitization expenses incurred in securitizing our mortgage loans held for investment, subject to nonrecourse debt. This adjustment represents changes in accounting estimates that are measured in accordance with U.S. GAAP. Actual results may differ from those estimates and assumptions due to factors such as changes in the economy, interest rates, secondary market pricing, prepayment assumptions, home prices, or discrete events affecting specific borrowers, and such differences could be material. Accordingly, this number should be understood as an estimate and the actual adjustment could vary if our modeling is incorrect.
Change in Fair Value of Deferred Purchase Price Obligations - We are obligated to pay contingent consideration to sellers of acquired businesses based on future performance of acquired businesses (Earnouts) as well as realization of tax benefits from the Business Combination (TRA Obligation). Change in fair value of deferred purchase price obligations represents impacts to revenue or expense due to changes in the estimated fair value of expected payouts as a result of changes in various assumptions, including future performance, timing and realization of tax benefits, and discount rates.
Change in Fair Value of Minority Investments - The adjustment to minority equity investments and debt investments is based on the change in fair value, which is an item that management believes should be excluded when discussing our ongoing and future operations. Although the change in fair value of minority equity investments and debt investments is a recurring part of our business, we believe the adjustment is appropriate as the fair value fluctuations from period to period may make it difficult to analyze core-operating trends.
Change in Fair Value of the Warrant Liability - The adjustment to the warrant liability is based on the change in fair value, which is an item that management believes should be excluded when discussing our ongoing and future operations. Although the change in fair value of the warrant liability is a recurring part of our business, the change in fair value is unrealized, and we believe the adjustment is appropriate as the fair value fluctuations from period to period may make it difficult to analyze core-operating trends.
(2) Amortization and impairment of goodwill, intangibles, and other assets - includes amortization and impairment of intangibles recognized from various business combinations, and impairment of goodwill and certain other long-lived assets.
(3) Equity-based compensation - Funded 85% by the non-controlling shareholders.
(4) Certain non-recurring costs - This adjustment relates to various one-time expenses and adjustments that management believes should be excluded as these do not relate to a recurring part of the core business operations. These items include certain one-time charges including amounts recognized for settlement of legal and regulatory matters, acquisition or divestiture related expenses, and other one-time charges.
(5) Provision for income taxes - We applied an effective combined corporate tax rate to adjusted consolidated pre-tax income (loss) for the respective period to determine the tax effect of adjusted consolidated net income (loss).
91
Liquidity and Capital Resources
Impact of the Business Combination
FoA is a holding company and has no material assets other than its direct and indirect ownership of Class A LLC Units. FoA has no independent means of generating revenue. FoA Equity may make distributions to its holders of Class A LLC Units, including FoA and the Continuing Unitholders, in an amount sufficient to cover all applicable taxes at assumed tax rates, payments under the TRA, and dividends, if any, declared by it. Deterioration in the financial condition, earnings, or cash flow of FoA Equity and its subsidiaries for any reason could limit or impair their ability to pay such distributions. Additionally, the terms of our financing arrangements, including financing lines of credit and senior notes, contain covenants that may restrict FoA Equity and its subsidiaries from paying such distributions, subject to certain exceptions. In addition, some of our subsidiaries are subject to various regulatory capital and minimum net worth requirements as a result of their mortgage origination and servicing activities. Further, FoA Equity is generally prohibited under Delaware law from making a distribution to a member to the extent that, at the time of the distribution, after giving effect to the distribution, liabilities of FoA Equity (with certain exceptions) exceed the fair value of its assets. Subsidiaries of FoA Equity are generally subject to similar legal limitations on their ability to make distributions to FoA Equity.
Our cash flows from operations, borrowing availability, and overall liquidity are subject to risks and uncertainties. We may not be able to obtain additional liquidity on reasonable terms, or at all. Additionally, our liquidity and our ability to meet our obligations and fund our capital requirements are dependent on our future financial performance, which is subject to general economic, financial, and other factors that are beyond our control. Accordingly, our business may not generate sufficient cash flow from operations and future borrowings may not be available from additional indebtedness or otherwise to meet our liquidity needs. If we decide to pursue one or more significant acquisitions, we may incur additional debt or sell additional equity to finance such acquisitions, which would result in additional expenses or dilution.
TRA
In connection with the Business Combination, concurrently with the Closing, the Company entered into the TRA with certain owners of FoA Equity prior to the Business Combination (the "TRA Parties"). The TRA generally provides for payment by the Company to the TRA Parties of 85% of the cash tax benefits, if any, that the Company is deemed to realize (calculated using certain simplifying assumptions) as a result of (i) tax basis adjustments as a result of sales and exchanges of units in connection with or following the Business Combination and certain distributions with respect to units, (ii) the Company’s utilization of certain tax attributes attributable to Blackstone Tactical Opportunities Associates - NQ L.L.C., a Delaware limited partnership, shareholders, and (iii) certain other tax benefits related to entering into the TRA, including tax benefits attributable to making payments under the TRA. These tax basis adjustments generated over time may increase (for tax purposes) the depreciation and amortization deductions available to the Company and, therefore, may reduce the amount of U.S. federal, state, and local tax that the Company would otherwise be required to pay in the future, although the IRS may challenge all or part of the validity of that tax basis, and a court could sustain such challenge. The tax basis adjustments upon sales or exchanges of units for shares of Class A Common Stock and certain distributions with respect to Class A LLC Units may also decrease gains (or increase losses) on future dispositions of certain assets to the extent tax basis is allocated to those assets. Actual tax benefits realized by the Company may differ from tax benefits calculated under the Tax Receivable Agreements as a result of the use of certain assumptions in the TRA, including the use of an assumed weighted average state and local income tax rate to calculate tax benefits.
The payments that FoA may make under the TRA are expected to be substantial. The payments under the TRA are not conditioned upon continued ownership of FoA or FoA Equity by the Continuing Unitholders.
The Company accounts for the effects of these increases in tax basis and associated payments under the TRA arising from exchanges in connection with the Business Combination as follows:
•records an increase in deferred tax assets for the estimated income tax effects of the increases in tax basis based on enacted U.S. federal and state tax rates at the date of the exchange;
•to the extent we estimate that the Company will not realize the full benefit represented by the deferred tax asset, based on an analysis that will consider, among other things, our expectation of future earnings, the Company reduces the deferred tax asset with a valuation allowance; and
92
•initial measurement of the obligations is at fair value on the date of the Business Combination. Subsequently, the liability will be remeasured at fair value each reporting period, with any changes in fair value recognized in other, net, in the Consolidated Statements of Operations.
The Company records obligations under the TRA resulting from exchanges subsequent to the Business Combination, as they occur, at the gross undiscounted amount of the expected future payments as an increase to the liability along with the deferred tax asset and valuation allowance (if any) with an offset to additional paid-in capital. If the Company determines that it is no longer probable that a related contingent payment will be required based on expected future cash flows, a reversal of the liability will be recorded through earnings. For the year ended December 31, 2022, the Company determined that the contingent payment is no longer probable of occurring, which is consistent with the Company’s need to record the associated valuation allowance against the deferred tax assets (for more information regarding the valuation allowance see Note 29 - Income Taxes) and has recorded an adjustment through other, net, in the Consolidated Statements of Operations to release the previously estimated contingent TRA liabilities.
As of December 31, 2022 and December 31, 2021, the Company had a liability of $3.8 million and $29.4 million, respectively, which is included in deferred purchase price liabilities within payables and other liabilities in the Consolidated Statements of Financial Condition.
Sources and Uses of Cash
Our primary sources of funds for liquidity include: (i) payments received from the sale or securitization of loans; (ii) payments from the liquidation or securitization of our outstanding participating interests in loans; and (iii) advances on warehouse facilities, other secured borrowings, and the unsecured senior notes.
Our primary uses of funds for liquidity include: (i) funding of borrower advances and draws on outstanding loans; (ii) originations of loans; (iii) payment of operating expenses; (iv) repayment of borrowings and repurchases or redemptions of outstanding indebtedness, and (v) distributions to shareholders for the estimated taxes on pass-through taxable income.
Our cash flow from operating activities when combined with net proceeds from our portfolio financing activities, as well as capacity through existing facilities, provide adequate resources to fund our anticipated ongoing cash requirements. We rely on these facilities to fund operating activities. As the facilities mature, we anticipate renewal of these facilities will be achieved. Future debt maturities will be funded with cash and cash equivalents, cash flow from operating activities, and, if necessary, future access to capital markets. We continue to optimize the use of balance sheet cash to avoid unnecessary interest-carrying costs.
Cash Flows
The following table presents net cash provided by (used in) operating activities, investing activities and financing activities (in thousands) for the year ended December 31, 2022 (Successor) and the comparable 2021 and 2020 periods:
| For the year ended December 31, 2022 | For the nine months ended December 31, 2021 | For the three months ended March 31, 2021 | For the year ended December 31, 2020 | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Successor | Predecessor | ||||||||||||||||||
| Net cash provided by (used in): | |||||||||||||||||||
| Operating activities | $ | 1,407,819 | $ | (214,630) | $ | 118,043 | $ | (686,090) | |||||||||||
| Investing activities | (1,819,075) | (1,103,411) | (312,047) | (875,107) | |||||||||||||||
| Financing activities | 225,214 | 1,154,965 | 307,695 | 1,717,862 |
Our cash decreased by $186.2 million for the year ended December 31, 2022 (Successor) compared to a decrease of $49.5 million during the comparable period in 2021.
Operating Cash Flow
Net cash provided by (used in) operating activities totaled $1.4 billion for the year ended December 31, 2022 (Successor) and $(96.6) million for the comparable period in 2021.
Cash flows from operating activities increased by $1.5 billion for the year ended December 31, 2022 (Successor) compared to the corresponding 2021 period. The increase was primarily attributable to a $957.3 million increase in
93
proceeds from the sale of loans held for sale, net of cash used for originations, and a $339.8 million increase in cash provided by changes in operating assets and liabilities.
Investing Cash Flow
Net cash used in investing activities totaled $1.8 billion for the year ended December 31, 2022 (Successor) and $1.4 billion for the comparable period in 2021.
The increase of $403.6 million in cash used in our investing activities during the year ended December 31, 2022 (Successor) compared to the 2021 period was primarily attributable to a $1.1 billion increase in cash used for purchases and originations of loans held for investment, net of proceeds/payments on those loans. Cash outflows from investing activities were partially offset by an increase of $153.8 million in proceeds/payments on loans held for investment subject to nonrecourse debt, net of cash used for originations, and a $464.0 million increase in proceeds from the sales of mortgage servicing rights.
Financing Cash Flow
Net cash provided by financing activities totaled $224.7 million for the year ended December 31, 2022 (Successor) and $1.5 billion for the comparable period in 2021.
The decrease of $1.2 billion in cash provided by our financing activities during the year ended December 31, 2022 (Successor) compared to the 2021 period was primarily driven by a $2.3 billion decrease in proceeds from other financing lines of credit, net of payments, and a $116.2 million decrease in proceeds from the securitizations of loans, subject to HMBS related obligations, net of payments. These decreased cash outflows from financing activities were partially offset by an $810.1 million increase in proceeds from the issuance of nonrecourse debt, net of payments. Additionally, the decrease in net cash provided by our financing activities was further offset by a $203.2 million financing outflow related to the settlement of contingently redeemable noncontrolling interest in connection with the Business Combination and member distributions of $75.0 million paid in the 2021 period.
Financial Covenants
Our credit facilities contain various financial covenants, which primarily relate to required tangible net worth amounts, liquidity reserves, leverage ratio requirements, and profitability requirements. These covenants are measured at our operating subsidiaries. The Company was in compliance with or obtained waivers or amendments to the terms of financial covenants as of December 31, 2022.
Seller/Servicer Financial Requirements
We are also subject to net worth, capital ratio, and liquidity requirements established by FHA for Fannie Mae and Freddie Mac Seller/Servicers, and Ginnie Mae for single family issuers. In both cases, these requirements apply to our operating subsidiaries, FAM and FAR, which are licensed sellers/servicers of the respective GSEs. As of December 31, 2022 and December 31, 2021, we were in compliance with all of our seller/servicer financial requirements for FHA and Ginnie Mae. For additional information see Note 32 - Liquidity and Capital Requirements within the consolidated financial statements.
Minimum Net Worth
The minimum net worth requirement for Fannie Mae and Freddie Mac is defined as follows:
•Base of $2.5 million plus 25 basis points of outstanding UPB for total loans serviced.
•Tangible Net Worth comprises of total equity less goodwill, intangible assets, affiliate receivables and certain pledged assets.
The minimum net worth requirement for Ginnie Mae is defined as follows:
•The sum of (i) base of $2.5 million plus 35 basis points of the issuer’s total single-family effective outstanding obligations, and (ii) base of $5 million plus 1% of the total effective HMBS outstanding obligations.
•Tangible Net Worth is defined as total equity less goodwill, intangible assets, affiliate receivables, and certain pledged assets. Effective for the fiscal year 2020, under the Ginnie Mae MBS Guide, the issuers will no longer be permitted to include deferred tax assets when computing the minimum net worth requirement.
94
Minimum Capital Ratio
•In addition to the minimum net worth requirement, we are also required to hold a ratio of Tangible Net Worth to Total Assets (excluding HMBS securitizations) greater than 6%.
•FAR received a waiver for the minimum outstanding capital requirements from Ginnie Mae.
Minimum Liquidity
The minimum liquidity requirement for Fannie Mae and Freddie Mac is defined as follows:
•3.5 basis points of total Agency Mortgage Servicing, plus
•Incremental 200 basis points times the sum of the following:
•The total UPB of nonperforming (90 or more days delinquent) Agency Mortgage Servicing that is not in forbearance, plus
•The total UPB of nonperforming (90 or more days delinquent) Agency Mortgage Servicing that is in forbearance, and which were delinquent at the time it entered forbearance, plus
•30% of the UPB of nonperforming (90 or more days delinquent) Agency Mortgage Servicing that is in forbearance, and which were current at the time it entered forbearance
•This liquidity must only be maintained to the extent this sum exceeds 6% of the total Agency Mortgage Servicing UPB.
•Allowable assets for liquidity may include cash and cash equivalents (unrestricted), available for sale or held for trading investment grade securities (e.g., Agency MBS, Obligations of GSEs, U.S. Treasury Obligations); and unused/available portion of committed servicing advance lines.
The minimum liquidity requirement for Ginnie Mae is defined as follows:
•Maintain liquid assets equal to the greater of $1.0 million or 10 basis points of our outstanding single-family MBS.
•Maintain liquid assets equal to at least 20% of our net worth requirement for HECM MBS.
Liquidity and Going Concern
In accordance with Financial Accounting Standards Board, or the FASB, Accounting Standards Update No. 2014-15, Presentation of Financial Statements - Going Concern (Subtopic 205-40), our management evaluates whether there are conditions or events, considered in aggregate, that raise substantial doubt about our ability to continue as a going concern.
For the year ended December 31, 2022, the Company incurred net losses of approximately $715.5 million, including operational losses in its Mortgage Originations, Commercial Originations, Lender Services, and Portfolio Management business segments. Total revenues generated for 2022 were negatively impacted by macroeconomic factors including persistent high inflation and increased market interest rates. These factors significantly reduced customer demand and compressed margins in our business segments. The Company also observed significantly widened market spreads for assets that we hold for investment at fair value, which combined with higher interest rates, resulted in negative fair value adjustments. These fair value losses recognized in accordance with U.S. GAAP resulted in the Company using cash during 2022 to pay down or repay certain credit facilities. When evaluated in the aggregate, and before consideration of management’s plans, these conditions raise questions as to our ability to meet our obligations and covenants for the twelve-month period from the date of the issuance of the consolidated financial statements.
In order to address the conditions noted above, Management has taken certain actions and is implementing the following plans and actions that we believe will address the Company’s liquidity needs over at least the twelve-month period from the date of the issuance of the consolidated financial statements:
•Disposal of the Mortgage Origination business was completed as of February 28, 2023. This disposal reduces future operating losses and increases liquidity.
•Sale of operating assets in Commercial Originations closed on March 14, 2023. This sale further reduces future operating losses.
95
•Sale of the Company’s remaining commercial loan and other related assets, which increases liquidity.
•Extension (executed March 13, 2023) of the Company’s revolving working capital lines of credit through May 15, 2024.
•Acquisition of certain business operations (assets and liabilities) of American Advisors Group, is expected to close at the end of the first quarter of 2023. In connection with the closing of the AAG transaction, the Company will pay cash of $10 million and issue approximately $50 million in FoA Equity LLC units as equity consideration to AAG and further, the Company will issue shares to certain existing equity holders in connection with a committed cash equity raise totaling $30 million. The AAG acquisition is expected to increase operating revenues and net cash attributable to its Reverse Originations and Portfolio Management business segments. Refer to Note 39 - Subsequent Events for further details related to the acquisition.
•Sale of Boston National Holdings LLC and Agents National Title Holding Company for a cash purchase price of approximately $100 million (approximately $65 million net of cash on hand), which is expected to close in the second quarter of 2023. Refer to Note 39 - Subsequent Events for further details related to the divestiture.
The Company believes management’s plans, as described above, will provide sufficient liquidity to meet the financial obligations and covenants over at least the twelve-month period from the date the consolidated financial statements are issued and that the execution of these plans is probable.
Summary of Certain Indebtedness
The following description is a summary of certain material provisions of our outstanding indebtedness. As of December 31, 2022, our debt obligations were approximately $20.2 billion. This summary does not restate the terms of our outstanding indebtedness in its entirety, nor does it describe all of the material terms of our indebtedness.
Warehouse Lines of Credit
Mortgage facilities
As of December 31, 2022, our Mortgage Originations segment had $0.5 billion in warehouse lines of credit capacity collateralized by first lien mortgages with $0.1 billion aggregate principal amount drawn through 6 funding facility arrangements with 5 active lenders. These facilities are generally structured as master repurchase agreements under which ownership of the related eligible loans is temporarily transferred to a lender or as participation arrangements pursuant to which the lender acquires a participation interest in the related eligible loans. The funds advanced to us are generally repaid using the proceeds from the sale or securitization of the loans to, or pursuant to, programs sponsored by Fannie Mae, Freddie Mac, and Ginnie Mae or to private secondary market investors, although prior payment may be required based on, among other things, certain breaches of representations and warranties or other events of default.
When we draw on these facilities, we generally must transfer and pledge eligible loans to the lender and comply with various financial and other covenants. The facilities generally have one-year terms and expire at various times during 2023. Under our facilities, loans are generally transferred at an advance rate less than the principal balance or fair value of the loans (the "haircut"), which serves as the primary credit enhancement for the lender. Five of our warehouse lines of credit are guaranteed by FAH, a wholly-owned subsidiary and the parent holding company to the mortgage business. Since the advances to us are generally for less than 100% of the principal balance of the loans, we are required to use working capital to fund the remaining portion of the principal balance of the loans. The amount of the advance that is provided under the various facilities ranges from 65% to 100% of the market value or principal balance of the loans. The interest rate on all outstanding facilities is SOFR plus a spread or an alternative short-term index, such as the Bloomberg Short-Term Bank Yield Index, plus applicable margin.
96
The following table presents additional information about our Mortgage Originations segment's warehouse facilities as of December 31, 2022 (in thousands):
| Mortgage Warehouse Facilities | Maturity Date | Total Capacity | December 31, 2022 | ||||||
|---|---|---|---|---|---|---|---|---|---|
| Committed | February 2023 | $ | 100,000 | $ | 12,154 | ||||
| Uncommitted | January 2023 - October 2023 | 375,000 | 115,581 | ||||||
| Total mortgage warehouse facilities | $ | 475,000 | $ | 127,735 |
Reverse mortgage facilities
As of December 31, 2022, our Reverse Originations segment had $1.4 billion in warehouse lines of credit capacity collateralized by first lien mortgages with a $0.6 billion aggregate principal amount drawn through 7 funding facility arrangements with 7 active lenders. These facilities are generally structured as master repurchase agreements under which ownership of the related eligible loans is temporarily transferred to a lender or as participation arrangements pursuant to which the lender acquires a participation interest in the related eligible loans. The funds advanced to us are generally repaid using the proceeds from the sale or securitization of the loans to, or pursuant to, programs sponsored by Ginnie Mae or private secondary market investors, although prior payment may be required based on, among other things, certain breaches of representations and warranties or other events of default.
When we draw on these warehouse lines of credit, we generally must transfer and pledge eligible loans, and comply with various financial and other covenants. The facilities generally have one-year terms and expire at various times during 2023. Under our facilities, loans are generally transferred at a haircut which serves as the primary credit enhancement for the lender. Three of our warehouse lines of credit are guaranteed by FAH, a wholly-owned subsidiary and the parent holding company to the reverse mortgage business. Since the advances to us are generally for less than the acquisition cost of the loans, we are required to use working capital to fund the remaining portion of the funding required for the loan. The amount of the advance that is provided under the various facilities ranges from 30% to 104% of the market value or principal balance of the loans. Upon expiration, management believes it will either renew its existing facilities or obtain sufficient additional lines of credit. The interest rate on all outstanding facilities is LIBOR and SOFR plus applicable margin.
The following table presents additional information about our Reverse Origination segment's warehouse facilities as of December 31, 2022 (in thousands):
| Reverse Warehouse Facilities | Maturity Date | Total Capacity | December 31, 2022 | ||||||
|---|---|---|---|---|---|---|---|---|---|
| Committed | April 2023 - June 2023 | $ | 500,000 | $ | 225,903 | ||||
| Uncommitted | May 2023 - November 2023 | 875,000 | 358,755 | ||||||
| Total reverse warehouse facilities | $ | 1,375,000 | $ | 584,658 |
Commercial loan facilities
As of December 31, 2022, our Commercial Originations segment had $0.4 billion in warehouse lines of credit capacity collateralized by first lien mortgages and encumbered agricultural loans with a $0.3 billion aggregate principal amount drawn through 5 funding facility arrangements with 5 active lenders. These facilities are either structured as master repurchase agreements under which ownership of the related eligible loans is temporarily transferred to a lender, as loan and security agreements pursuant to which the related eligible assets are pledged as collateral for the loan from the related lender, or are collateralized by first lien loans or crop loans. The funds advanced to us are generally repaid using the proceeds from the sale or securitization of the loans to private secondary market investors, although prior payment may be required based on, among other things, certain breaches of representations and warranties or other events of default.
When we draw on these facilities, we must transfer and pledge eligible loan collateral, and comply with various financial and other covenants. The facilities generally have one-year terms and expire at various times during 2023. Under our facilities, loans are generally transferred at a haircut, which serves as the primary credit enhancement for the lender. Four of our warehouse lines of credit are guaranteed by FAH, a wholly-owned subsidiary and the parent holding company to the commercial lending business. Since the advances to us are generally for less than 100% of
97
the principal balance of the loans, we are required to use working capital to fund the remaining portion of the principal balance of the loans. The amount of the advance that is provided under the various facilities generally ranges from 70% to 90% of the principal balance of the loans. The interest rate on all outstanding facilities is LIBOR, SOFR, and Ameribor, plus applicable margin, or a fixed rate.
The following table presents additional information about our Commercial Origination segment's warehouse facilities as of December 31, 2022 (in thousands):
| Commercial Warehouse Facilities | Maturity Date | Total Capacity | December 31, 2022 | ||||||
|---|---|---|---|---|---|---|---|---|---|
| Committed | April 2023 - November 2023 | $ | 150,000 | $ | 128,456 | ||||
| Uncommitted | April 2023 - October 2023 | 216,151 | 122,857 | ||||||
| Total commercial warehouse facilities | $ | 366,151 | $ | 251,313 |
General
With respect to each of our warehouse facilities, we pay certain up-front and/or ongoing fees which can be based on our utilization of the facility. In some instances, loans held by a lender for a contractual period exceeding 45 to 60 calendar days after we originate such loans are subject to additional fees and interest rates.
Certain of our warehouse facilities contain sub-limits for "wet" loans, which allow us to finance loans for a minimal period of time prior to delivery of the note collateral to the lender. "Wet" loans are loans for which the collateral custodian has not yet received the related loan documentation. "Dry" loans are loans for which all the sale documentation has been completed at the time of funding. Wet loans are held by a lender for a contractual period, typically between five and ten business days, and are subject to a reduction in the advance amount.
Interest is generally payable at the time the loan is settled off the line or monthly in arrears and the principal is payable upon receipt of loan sale proceeds or transfer of a loan to another line of credit. The facilities may also require the outstanding principal to be repaid if a loan remains on the line longer than a contractual period of time, which ranges from 45 to 365 calendar days.
Interest on our warehouse facilities vary by facility and may depend on the type of asset that is being financed. The interest rate on all outstanding facilities is LIBOR plus a spread, the prime rate plus a spread, or an alternative short-term index plus a spread.
Loans financed under certain of our warehouse facilities are subject to changes in fair value and margin calls. The fair value of our loans depends on a variety of economic conditions, including interest rates and market demand for loans. Under certain facilities, if the fair value of the underlying loans declines below the outstanding asset balance on such loans or if the UPB of such loans falls below a threshold related to the repurchase price for such loans, we could be required to (i) repay cash in an amount that cures the margin deficit or (ii) supply additional eligible assets or rights as collateral for the underlying loans to compensate for the margin deficit. Certain warehouse facilities allow for the remittance of cash back to us if the value of the loan exceeds the principal balance.
Our warehouse facilities require each of our borrowing subsidiaries to comply with various customary operating and financial covenants, including, without limitation, the following tests:
•minimum tangible or adjusted tangible net worth;
•maximum leverage ratio of total liabilities (which may include off-balance sheet liabilities) or indebtedness to tangible or adjusted tangible net worth;
•minimum liquidity or minimum liquid assets; and
•minimum net income or pre-tax net income.
In the event we fail to comply with the covenants contained in any of our warehouse lines of credit, or otherwise were to default under the terms of such agreements, we may be restricted from paying dividends, reducing or retiring our equity interests, making investments, or incurring more debt.
Other Secured Lines of Credit
As of December 31, 2022, our Mortgage, Reverse, and Commercial Originations segments collectively had $0.6 billion in additional secured facilities with $0.5 billion aggregate principal amount drawn through credit agreements or master repurchase agreements with 9 funding facility arrangements and 8 active lenders. These
98
facilities are secured by, among other things, eligible asset-backed securities, home improvement loans, MSR, and HECM tails. In certain instances, these assets are subject to existing first lien warehouse financing, in which case these facilities (i.e., mezzanine facilities) are secured by the equity in these assets exceeding first lien warehouse financing. One of our facilities was with Podium Mortgage Capital, LLC, who acts as a lender to us and is an affiliate of one of our shareholders, Blackstone, Inc. These facilities are generally structured as master repurchase agreements under which ownership of the related eligible assets is temporarily transferred to a lender. The funds advanced to us are generally repaid using the proceeds from the sale or securitization of the underlying assets or distribution from underlying securities, although prior payment may be required based on, among other things, certain breaches of representations and warranties or other events of default.
When we draw on these facilities, we generally must transfer and pledge eligible assets to the lender and comply with various financial and other covenants. Under our facilities, we generally transfer the assets at a haircut which serves as the primary credit enhancement for the lender. Seven of these facilities are guaranteed by our wholly-owned subsidiary, FAH, the parent holding company to the mortgage, reverse mortgage, and commercial lending businesses.
The following table presents additional information about our other secured lines of credit for our Mortgage, Reverse, and Commercial Originations segments as of December 31, 2022 (in thousands):
| Other Financing Lines of Credit | Maturity Date | Total Capacity | December 31, 2022 | ||||||
|---|---|---|---|---|---|---|---|---|---|
| Committed | February 2023 - October 2027 | $ | 581,419 | $ | 491,663 | ||||
| Total other secured lines of credit | $ | 581,419 | $ | 491,663 |
We pay certain up-front and ongoing fees based on our utilization with respect to many of these facilities. We pay commitment fees based upon the limit of the facility and unused fees are paid if utilization falls below a certain amount.
Interest is payable either at the time the loan or securities are settled off the line or monthly in arrears, and principal is payable upon receipt of asset sale proceeds, principal distributions on the underlying pledged securities or transfer of assets to another line of credit, and upon the maturity of the facility.
Under these facilities, we are generally required to comply with various customary operating and financial covenants. The financial covenants are similar to those under the warehouse lines of credit. The Company was in compliance with or has received waivers for all financial covenants as of December 31, 2022.
HMBS related obligations
FAR is an approved issuer of HMBS securities that are guaranteed by Ginnie Mae and collateralized by participation interests in HECM insured by the FHA. We originate HECM insured by the FHA. Participations in the HECM are pooled into HMBS securities which are sold into the secondary market with servicing rights retained. We have determined that loan transfers in the HMBS program do not meet the accounting definition of a participating interest because of the servicing requirements in the product that require the issuer/servicer to absorb some level of interest rate risk, cash flow timing risk, and incidental credit risk due to the buyout of HECM assets as discussed below. As a result, the transfers of the HECM do not qualify for sale accounting, and we, therefore, account for these transfers as financings. Holders of participating interests in the HMBS have no recourse against assets other than the underlying HECM loans, remittances, or collateral on those loans while they are in the securitization pools, except for standard representations and warranties and our contractual obligation to service the HECM and the HMBS.
Remittances received on the reverse loans, if any, and proceeds received from the sale of real estate owned, and our funds used to repurchase reverse loans are used to reduce the HMBS related obligations by making payments to the securitization pools, which then remit the payments to the beneficial interest holders of the HMBS. The maturity of the HMBS related obligations is directly affected by the liquidation of the reverse loans or liquidation of real estate owned and events of default as stipulated in the reverse loan agreements with borrowers. As an HMBS issuer, FAR assumes certain obligations related to each security it issues. The most significant obligation is the requirement to purchase loans out of the Ginnie Mae securitization pools once they reach certain limits set at loan origination for the maximum UPB allowed. Performing repurchased loans are generally conveyed to HUD and nonperforming repurchased loans are generally liquidated in accordance with program requirements.
99
As of December 31, 2022, we had HMBS-related borrowings of $11.0 billion and HECM pledged as collateral to the pools of $11.1 billion, both carried at fair value.
Additionally, as the servicer of reverse loans, we are obligated to fund additional borrowing capacity primarily in the form of undrawn lines of credit on floating rate reverse loans. We rely upon our operating cash flows to fund these additional borrowings on a short-term basis prior to securitization. The additional borrowings are generally securitized within 30 days after funding. The obligation to fund these additional borrowings could have a significant impact on our liquidity.
Nonrecourse Debt
We securitize and issue interests in pools of loans that are not eligible for the Ginnie Mae securitization program. These include reverse mortgage loans that were previously repurchased out of a HMBS pool ("HECM Buyouts"), fix & flip securitized loans, securitized agricultural loans, and non-agency reverse mortgages. The transactions provide investors with the ability to invest in these pools of assets. The transactions provide us with access to liquidity for these assets, ongoing servicing fees, and potential residual returns for the residual securities we retain at the time of securitization. The transactions are structured as secured borrowings with the loan assets and liabilities, respectively, included in the Consolidated Statements of Financial Condition as loans held for investment, subject to nonrecourse debt, at fair value, and nonrecourse debt, at fair value. As of December 31, 2022, we had nonrecourse debt-related borrowings of $7.3 billion.
Nonrecourse MSR Financing Liability, at Fair Value
The Company entered into nonrevolving facility commitments with various investors to pay an amount based on monthly cashflows received in respect of servicing fees generated from certain of the Company’s originated or acquired MSR. Under these agreements, the Company has agreed to pay an amount to these parties equal to excess servicing and ancillary fees related to the identified MSR in exchange for an upfront payment equal to the entire purchase price of the identified, acquired, or originated MSR. These transactions are accounted for as financings under ASC 470, Debt. As of December 31, 2022, the Company had an outstanding balance against this commitment of $60.6 million.
Senior Unsecured Notes
On November 5, 2020, Finance of America Funding LLC, a consolidated subsidiary of the Company, issued $350.0 million aggregate principal amount of senior unsecured notes due November 15, 2025. The senior unsecured notes bear interest at a rate of 7.875% per year, payable semi-annually in arrears on May 15 and November 15 beginning on May 15, 2021. The 7.875% senior unsecured notes are fully and unconditionally guaranteed, jointly and severally, on a senior unsecured basis by FoA and each of FoA’s material existing and future wholly-owned domestic subsidiaries (other than Finance of America Funding LLC and subsidiaries that cannot guarantee the notes for tax, contractual or regulatory reasons).
In accordance with the agreement, FOAF may redeem some or all of the Notes at a redemption price equal to 100% of the principal amount thereof, plus the applicable premium as of the redemption date under the terms of the indenture and accrued and unpaid interest. The redemption price during each of the twelve-month periods following November 15, 2022, November 15, 2023 and at any time after November 15, 2024 is 103.938%, 101.969% and 100%, respectively, of the principal amount plus accrued and unpaid interest thereon. Upon the occurrence of a change of control, the holders of the Notes will have the right to require FOAF to make an offer to repurchase each
100
holder’s Notes at a price equal to 101% of their principal amount, plus accrued and unpaid interest. FOAF has not redeemed any of the Notes since they were issued in November 2020.
The 7.875% senior unsecured notes contain covenants limiting, among other things, Finance of America Funding LLC’s and its restricted subsidiaries’ ability to incur certain types of additional debt or issue certain preferred shares, incur liens, make certain distributions, investments and other restricted payments, engage in certain transactions with affiliates, and merge or consolidate or sell, transfer, lease or otherwise dispose of all or substantially all of Finance of America Funding LLC’s assets. These incurrence-based covenants are subject to important exceptions and qualifications (including any relevant exceptions for the Business Combination). Many of these covenants will cease to apply with respect to the 7.875% senior unsecured notes during any time that the 7.875% senior unsecured notes have investment grade ratings from either Moody’s Investors Service, Inc. or Fitch Ratings Inc. and no default with respect to the 7.875% senior unsecured notes has occurred and is continuing. The Company was in compliance with all required covenants related to the Notes as of December 31, 2022.
FoA’s existing owners or their affiliated entities, including Blackstone and Brian L. Libman, FoA’s founder and chairman, purchased notes in the offering in an aggregate principal amount of $135.0 million.
101
Contractual Obligations and Commitments
The following table provides a summary of obligations and commitments outstanding as of December 31, 2022 (in thousands).
| Total | Less than 1 year | 1- 3 years | 3 - 5 years | More than 5 years | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Contractual cash obligations: | |||||||||||||||||||
| Warehouse lines of credit | $ | 971,201 | $ | 971,201 | $ | — | $ | — | $ | — | |||||||||
| MSR line of credit | 43,348 | — | — | 43,348 | — | ||||||||||||||
| Other secured lines of credit | 440,820 | 76,099 | 12,500 | — | 352,221 | ||||||||||||||
| Nonrecourse debt(1) | 7,925,283 | 1,685,944 | 3,133,003 | 3,106,336 | — | ||||||||||||||
| Notes payable | 399,402 | 46,790 | 352,612 | — | — | ||||||||||||||
| Operating leases | 70,987 | 16,434 | 21,010 | 11,712 | 21,831 | ||||||||||||||
| Total | $ | 9,851,041 | $ | 2,796,468 | $ | 3,519,125 | $ | 3,161,396 | $ | 374,052 |
(1) Nonrecourse MSR financing liability is excluded from this balance. See below for additional details related to the nonrecourse MSR financing liability.
In addition to the above contractual obligations, we have also been involved with several securitizations of HECM loans, which were structured as secured borrowings. These structures resulted in us carrying the securitized loans in the Consolidated Statements of Financial Condition and recognizing the asset-backed certificates acquired by third parties as HMBS obligations. The timing of the principal payments on this nonrecourse debt is dependent on the payments received on the underlying mortgage loans and liquidation of real estate owned. The outstanding principal balance of loans held for investment, subject to HMBS related obligations, was $10.7 billion as of December 31, 2022.
In addition to the above contractual obligations, we have also been involved in the sale of a portion of the excess servicing and/or an agreement to pay certain amounts based on excess servicing cashflows generated on our owned MSR. These transactions are treated as structured financings in the Consolidated Statements of Financial Condition with the recognized proceeds being recorded as nonrecourse MSR financing liability. The timing of the payments of the nonrecourse MSR financing liability is dependent on the payments received on the underlying MSR.
The TRA that was entered into in connection with the Business Combination will require payments to be made that may be significant and are not reflected in the contractual obligations tables set forth above.
102
CRITICAL ACCOUNTING ESTIMATES
Various elements of our accounting policies, by their nature, are inherently subject to estimation techniques, valuation assumptions, and other subjective assessments. In particular, we have identified several policies that, due to the judgment, estimates, and assumptions inherent in those policies, are critical to an understanding of the consolidated financial statements. These policies relate to fair value measurements, particularly those determined to be Level 3 as discussed in Note 5 - Fair Value within the consolidated financial statements. We believe that the judgment, estimates, and assumptions used in the preparation of the consolidated financial statements are appropriate given the factual circumstances at the time. However, given the sensitivity of the consolidated financial statements to these critical accounting policies, the use of other judgments, estimates, and assumptions could result in material differences in our results of operations or financial condition. Fair value measurements considered to be Level 3 representing estimated values based on significant unobservable inputs include (i) the valuation of loans held for investment, subject to HMBS related obligations, at fair value (ii) the valuation of loans held for investment, subject to nonrecourse debt, at fair value (iii) the valuation of loans held for investment, at fair value (iv) the valuation of HMBS related obligations, at fair value, and (v) valuation of nonrecourse debt, at fair value.
Fair Value Measurements
Reverse Mortgage Loans Held for Investment, at Fair Value
We have elected to account for all outstanding reverse mortgage loans held for investment at fair value. Outstanding reverse mortgage loans held for investment, at fair value, include originated reverse mortgage loans that are expected to be sold or securitized in the secondary market, reverse mortgage loans that were previously securitized into either an HMBS or private securitization, or repurchased reverse loans out of Ginnie Mae securitization pools.
We have determined that HECM loans transferred under the current Ginnie Mae HMBS securitization program do not meet the requirements for sale accounting and are not derecognized upon date of transfer. The Ginnie Mae HMBS securitization program includes certain terms that do not meet the participating interest requirements and require or provide an option for the Company to reacquire the loans prior to maturity. Due to these terms, the transfer of the loans does not meet the requirements of sale accounting. As a result, the Company accounts for HECM loans transferred into HMBS securitizations as secured borrowings and continues to recognize the loans as held for investment, along with the corresponding liability for the HMBS related obligations.
Non-agency reverse mortgage loans are loans designated for homeowners aged 62 or older with higher priced homes. The minimum home value is $400 thousand and the maximum loan amount is $4 million. Non-agency reverse mortgage loans are not insured by the FHA and will not be placed into a Ginnie Mae HMBS. However, the Company may transfer or pledge these assets as collateral for securitized nonrecourse debt obligations.
Reverse mortgage loans held for investment, at fair value, also include claims receivable that have been submitted to HUD awaiting reimbursement. These amounts are recorded net of amounts the Company does not expect to recover through outstanding claims.
As an issuer of HMBS, we are required to repurchase reverse loans out of the Ginnie Mae securitization pools once the outstanding principal balance of the related HECM is equal to or greater than 98% of the maximum claim amount (“MCA”) (referred to as unpoolable loans). Performing repurchased loans are conveyed to HUD and payment is received from HUD typically within 75 days of repurchase. Nonperforming repurchased loans are generally liquidated through foreclosure, subsequent sale of the real estate owned, and claim submissions to HUD.
We recognize reverse mortgage loans held for investment at fair value with all changes in fair value recorded as a charge or credit to net fair value gains on loans and related obligations in the Consolidated Statements of Operations. We estimate the fair value of these loans using a process that combines the use of a discounted cash flow model and analysis of current market data to arrive at an estimate of fair value. The cash flow assumptions and prepayment assumptions used in the model are based on various factors, with the key assumptions being prepayment, borrower mortality, home price appreciation, loss severity, loss frequency, loan to value ratio, and discount rate assumptions.
Commercial Loans Held for Investment, at Fair Value
We have elected to account for all outstanding commercial loans held for investment at fair value. Outstanding commercial loans include originated Fix & Flip loans, consisting of short-term loans for individual real estate investors, with terms ranging from 9-31 months for which we intend to hold to maturity.
103
We recognize commercial loans held for investment at fair value with all changes in fair value recorded as a charge or credit to net fair value gains on loans and related obligations in the Consolidated Statements of Operations. We estimate the fair value of these loans using a process that combines the use of a discounted cash flow model and analysis of current market data to arrive at an estimate of fair value. The cash flow assumptions used in the model are based on various factors, with the key assumptions being prepayment, loss frequency, and discount rate assumptions.
Mortgage Loans Held for Sale, at Fair Value
We have elected to account for all mortgage loans held for sale at fair value. Mortgage loans held for sale represent mortgage loans originated by the Company and held until sold to secondary market investors. Changes in fair value of mortgage loans held for sale are included in gain on sale and other income from loans held for sale, net, in the Consolidated Statements of Operations.
The fair value of loans held for sale that trade in active secondary markets is estimated using Level 2 measurements derived from mortgage loans that can be sold to the Agencies, which are valued predominantly by published forward agency prices. This will also include all non-agency loans where recently negotiated market prices for the loan pool exist with a counterparty (which approximates fair value), or quoted market prices for similar loans are available.
Changes in economic or other relevant conditions could cause our assumptions with respect to market prices of securities backed by similar mortgage loans to be different than our estimates. Increases in the market yields of similar mortgage loans result in a lower mortgage loans held for sale fair value.
Mortgage Servicing Rights, at Fair Value
We account for retained and acquired MSR in accordance with ASC 860, Transfers and Servicing. Under this method, servicing assets are measured at fair value on a recurring basis with changes in fair value recorded through earnings in the period of the change as a component of fee income in the Consolidated Statements of Operations.
The fair value of the MSR is based upon the present value of the expected future net cash flows related to servicing these loans. For MSR that we have current commitments to sell to third parties, the fair value is based on the outstanding commitment price. We receive a base servicing fee based on the remaining outstanding principal balances of the loans, which are collected from borrowers on a monthly basis. We determine the fair value of the MSR by the use of a discounted cash flow model that incorporates prepayment speeds, delinquencies, discount rate, ancillary revenues, and other assumptions (including costs to service) that management believes are consistent with the assumptions other similar market participants use in valuing the MSR.
HMBS Obligations, at Fair Value
We have elected to account for all outstanding HMBS obligations at fair value. The HMBS obligation considers the obligation to pass FHA-insured cash flows through to the beneficial interest holders (repayment of the secured borrowings) of the HMBS securities and the servicer and issuer obligations of the Company.
As issuer and servicer of the HMBS security, we are required to perform various servicing activities, including processing borrower payments, maintaining borrower contact, facilitating borrower advances, generating borrower statements, and facilitating loss-mitigation strategies in an attempt to keep defaulted borrowers in their homes.
We recognize HMBS obligations at fair value with all changes in fair value recorded as a charge or credit to net fair value gains on loans and related obligations in the Consolidated Statements of Operations. We estimate the fair value of these loans using a process that combines the use of a discounted cash flow model and analysis of current market data to arrive at an estimate of fair value. The cash flow assumptions and prepayment assumptions used in the model are based on various factors, with the key assumptions being prepayment, borrower mortality, and discount rate assumptions.
Nonrecourse Debt, at Fair Value
We have elected to account for all outstanding nonrecourse debt at fair value. We issued nonrecourse debt securities, at fair value, secured by loans made to real estate investors, which provides the Company with access to liquidity for the loans and ongoing management fees. The principal and interest on the outstanding certificates are paid using the cash flows from the underlying securitized loans, which serve as collateral for the debt.
We recognize our outstanding nonrecourse debt at fair value with all changes in fair value recorded as a charge or credit to net fair value gains on loans and related obligations in the Consolidated Statements of Operations. We estimate the fair value of these loans using a process that combines the use of a discounted cash flow model and
104
analysis of current market data to arrive at an estimate of fair value. The cash flow assumptions and prepayment assumptions used in the model are based on various factors, with the key assumptions being prepayment, borrower mortality, and discount rate assumptions.
We use various internal financial models that use market participant data to value these loans. These models are complex and use asset specific collateral data and market inputs for interest and discount rates. In addition, the modeling requirements of loans are complex because of the high number of variables that drive cash flows associated with the loans. Even if the general accuracy of our valuation models is validated, valuations are highly dependent upon the reasonableness of our assumptions and the predictability of the relationships that drive the results of the models. On a quarterly basis, we obtain external market valuations from independent third party valuation experts in order to validate the reasonableness of our internal valuation.
New Accounting Pronouncements
Refer to Note 2 - Summary of Significant Accounting Policies within the consolidated financial statements for a summary of recently adopted and recently issued accounting standards and their related effects or anticipated effects in the consolidated financial statements.
105
FY 2021 10-K MD&A
SEC filing source: 0001193125-22-076304.
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations
The following discussion of our financial condition and results of operations (“MD&A”) should be read together with our consolidated financial statements and related notes. This discussion and analysis contains forward-looking statements that involve risk, uncertainties and assumptions. Our actual results could differ materially from those anticipated in the forward-looking statements as a result of many factors. Except where the context otherwise requires, the terms “Finance of America Companies,” “Finance of America,”“FoA,” “we,” “us,” or “our” refer to the business of Finance of America Companies Inc. and its consolidated subsidiaries.
61
Table of Contents
Overview
Finance of America Companies Inc. is a vertically integrated, consumer and specialty lending platform that connects borrowers with investors. We offer a diverse set of high quality consumer loan products and distribute financial risk to investors for an
up-front
cash profit and often retain a future performance-based participation. We believe we have a differentiated, less volatile strategy than mono-line mortgage lenders who focus on originating interest rate sensitive traditional mortgages and retain significant portfolios of mortgage servicing rights with large potential future advancing obligations. In addition to our profitable lending operations, we provide a variety of services to lenders through our Lender Services segment, which augments our lending profits with an attractive
fee-oriented
revenue stream. Our differentiated strategy is built upon a few key fundamental factors:
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | We operate in a diverse set of lending markets that benefit from strong, secular tailwinds and are each influenced by different demand drivers. We believe this diversification results in stable and growing earnings with lower volatility and lower mortgage market correlation than a traditional mortgage company. |
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | We seamlessly connect borrowers with investors. Our consumer-facing business leaders interact directly with the investor-facing professionals in our Portfolio Management segment, facilitating the development of attractive lending solutions for our customers with the confidence that the loans we generate can be efficiently and profitably sold to a deep pool of investors. While we often retain a future performance-based participation in the underlying cash flows of our loan products, we seek to programmatically and profitably monetize most of our loan products through a variety of investor channels, which minimizes capital at risk. |
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | We distribute our products through multiple channels, and utilize flexible technology platforms and a distributed workforce in order to scale our businesses and manage costs efficiently. Our businesses are supported by a centralized business excellence office (“BXO”), providing all corporate support, including IT, Finance and Accounting, Treasury, Human Resources, Legal, Risk and Compliance. This platform enables us to focus our resources as the opportunity set evolves while not being overly reliant on any individual product. As borrower demands for lending products change, we are able to change with them and continue to offer desirable lending solutions. |
Today, we are principally focused on (1) residential mortgage loan products throughout the U.S., offering traditional mortgage loans, reverse mortgage loans, home improvement loans, and (2) business purpose loans to real estate investors. We have built a distribution network that allows our customers to interact with us through their preferred method: in person, via a broker or digitally. Our product offering diversity makes us resilient in varying rate and origination environments, and differentiates us from traditional mortgage lenders. Our Lender Services segment supports a range of financial institutions, including our lending companies, with services such as title insurance and settlement services, appraisal management, valuation and brokerage services, fulfillment services, and technology platforms for student and consumer loans. In addition to creating recurring third party revenue streams, these service business lines allow us to better serve our lending customers and maximize our revenue per lending transaction. Furthermore, our Portfolio Management segment provides structuring and product development expertise, allowing innovation and improved visibility of execution for our originations, as well as broker/dealer and institutional asset management capabilities. These capabilities allow us to complete profitable securitization of our originated loans, including 1 securitization during the Predecessor period from January 1, 2021 to March 31, 2021, and 10 securitizations during the Successor period from April 1, 2021 to December 31, 2021. During an otherwise volatile 2020, 10 securitizations were completed, demonstrating the high quality and liquidity of the loan products we originate, the deep relationships we have with our investors and the resilience of our business model in any market environment.
The Business Combination
On October 12, 2020, FoA, a Delaware corporation and wholly owned subsidiary of Replay, Replay Acquisition Corp. (“Replay”), a publicly traded special purpose acquisition company, and FoA Equity agreed to a business combination that would result in FoA becoming a publicly traded company. FoA Equity, Replay, FoA; RPLY
62
Table of Contents
Merger Sub LLC, a Delaware limited liability company and wholly owned subsidiary of FoA (“Replay Merger Sub”); RPLY BLKR Merger Sub LLC, a Delaware limited liability company and wholly owned subsidiary of FoA (“Blocker Merger Sub”); Blackstone Tactical Opportunities Fund (Urban Feeder) – NQ L.P., a Delaware limited partnership (“Blocker”); Blackstone Tactical Opportunities Associates – NQ L.L.C., a Delaware limited liability company (“Blocker GP”); BTO Urban Holdings L.L.C., a Delaware limited liability company (“BTO Urban”), Blackstone Family Tactical Opportunities Investment Partnership – NQ – ESC L.P., a Delaware limited partnership (“ESC”), Libman Family Holdings LLC, a Connecticut limited liability company (“Family Holdings”), The Mortgage Opportunity Group LLC, a Connecticut limited liability company (“TMO”), L and TF, LLC, a North Carolina limited liability company (“L&TF”), UFG Management Holdings LLC, a Delaware limited liability company (“Management Holdings”), and Joe Cayre (each of BTO Urban, ESC, Family Holdings, TMO, L&TF, Management Holdings and Joe Cayre, a “Seller” and, collectively, the “Sellers” or the “Continuing Unitholders”); and BTO Urban and Family Holdings, solely in their joint capacity as the representative of the Sellers pursuant to Section 12.18 of the Transaction Agreement (as defined below) (the “Seller Representative”), entered into a Transaction Agreement (the “Transaction Agreement”) pursuant to which Replay agreed to combine with FoA Equity in a series of transactions (collectively, the “Business Combination”) that resulted in FoA becoming a publicly-traded company on the New York Stock Exchange (“NYSE”) as of April 1, 2021, with trading beginning on April 5, 2021 under the ticker symbol ‘FOA’ and controlling FoA in an
“UP-C”
structure.
Our Segments
We manage our Company in five reportable segments: Mortgage Originations, Reverse Originations, Commercial Originations, Lender Services, and Portfolio Management. A description of the business conducted by each of these segments is provided below:
Mortgage Originations
Our Mortgage Originations segment originates residential mortgage loans through our FAM subsidiary. This segment generates revenue through
fee-based
mortgage loan origination services and the origination and sale of agency and
non-agency
mortgage loans into the secondary market. We generally sell originated mortgage loans into the secondary market within 30 days of origination and elect whether to sell or retain the rights to service the underlying mortgage loans based on the economics in the market and Company portfolio investment strategies. Whether the Company elects to sell or retain the rights to service the underlying loans, the Mortgage Originations segment realizes the fair value of the mortgage servicing rights in gain on sale and other income from loans held for sale, net until the date of loan sale. Subsequent fair value changes of the retained mortgage servicing rights are accounted for within fee income in the Portfolio Management segment results.
The Mortgage Originations segment includes four channels:
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | Distributed Retail—Our distributed retail lending channel relies on mortgage advisors in retail branch locations across the country to acquire, interact with, and serve customers. Our distributed retail network controls all of the loan origination process, including sourcing the borrower, processing the application, setting the interest rate, ordering appraisal and underwriting, processing, closing and funding the loan. |
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | Direct-to-Consumer—Our direct-to-consumer lending channel relies on our call centers, website and mobile apps to interact with customers. Our primary focus is to assist our customers with a refinance or home purchase by providing them with a needs-based approach to understanding their current mortgage options. |
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | TPO—Our third party-originator (“TPO”) lending channel works with mortgage brokers to source loans which are then underwritten and funded by us, as FoA. Counterparty risk is mitigated through quality and compliance monitoring, and all brokers are subject to our eligibility requirements coupled with an annual recertification process. |
63
Table of Contents
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | Home Improvement—Our home improvement channel is our newest distribution channel and was created through the acquisition of the operations of Renovate America during the first quarter of 2021. This channel assists homeowners in the financing of short-term home improvement projects, such as windows, HVAC, or remodeling and relies on a network of partner contractors across the country to acquire, interact with, and serve these customers. |
Our mortgage lending activities primarily consist of the origination and sale of residential mortgage loans to the government sponsored entities (“GSEs”), including Fannie Mae Freddie Mac, and Ginnie Mae, as well as the origination and sale of residential mortgage loans to private investors. The Mortgage Originations segment generates revenue and earnings in the form of gains on sale of loans, fair value gains, interest income, and fees earned on the successful origination of mortgage loans.
Reverse Originations
Our Reverse Originations segment originates or acquires reverse mortgage loans through our FAR subsidiary. This segment originates HECM and
non-agency
reverse mortgages.
We securitize HECMs into HMBS, which Ginnie Mae guarantees, and sell them in the secondary market while retaining the rights to service.
Non-agency
reverse mortgages, which complement the FHA HECM for higher value homes, may be sold as whole loans to investors or held for investment and pledged as collateral to securitized nonrecourse debt obligations.
Non-agency
reverse mortgage loans are not insured by the FHA.
We originate reverse mortgage loans through the following channels:
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | Retail—Our retail channel consists of field offices and a centralized retail platform, which includes a telephone based platform with multiple loan officers in one location. Our retail network controls all of the loan origination process, including sourcing the borrower, processing the application, setting the interest rate, ordering appraisal and underwriting, processing, closing and funding the loan. |
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | TPO—Our TPO lending channel works with mortgage brokers to source loans which are then underwritten and funded by us, as FoA. Counterparty risk is mitigated through quality and compliance monitoring, and all brokers are subject to our eligibility requirements coupled with an annual recertification process. |
The Reverse Originations segment generates revenue and earnings in the form of fair value gains at the time of origination (“Net origination gains”) and origination fees earned on the successful origination of reverse mortgage loans.
Commercial Originations
Our Commercial Originations segment originates or acquires commercial mortgage loans through our FACo subsidiary. The segment provides business purpose lending solutions for residential real estate investors in two principal ways: short-term loans to provide rehab and construction of investment properties meant to be sold upon completion, and investor rental loans collateralized by either a single property or portfolio of properties. The segment also provides government-insured agricultural lending solutions to farmers to fund their inputs and operating expenses for the upcoming growing season. The segment does not provide financing for consumer-purpose, owner occupied loans or
non-residential
purpose commercial lending.
We originate commercial mortgage loans through the following channels:
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | Retail—Our retail channel consists of sales team members located throughout the United States with concentrations in Charlotte, NC, Chicago, IL, and Irvine, CA. Our retail network controls all of the loan origination process, including sourcing the borrower, processing the application, setting the interest rate, ordering appraisal and underwriting, processing, closing and funding the loan. |
64
Table of Contents
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | TPO—Our TPO lending channel works with mortgage brokers to source loans which are then underwritten and funded by us, as FoA. Counterparty risk is mitigated through quality and compliance monitoring, and all brokers are subject to our eligibility requirements coupled with an annual recertification process. |
The Commercial Originations segment generates revenue and earnings in the form of fair value gains at the time of origination (“Net origination gains”) and origination fees earned on the successful origination of commercial mortgage loans.
Lender Services
Our Lender Services segment provides complementary business services around the residential mortgage, student lending, and commercial lending industries. These complementary services include; title agency and title insurance services, MSR valuation and trade brokerage, transactional fulfillment services, and appraisal management services to our retail customers. The team is primarily based in St. Paul, MN and Charlotte, NC. The segment also operates a foreign branch in the Philippines for transactional fulfillment and administrative support.
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | Title agency and title insurance services—Lender Services provides consumers with in house title agency and title insurance services, which contributes to a more efficient close process by eliminating the need to shop out necessary services to finalize the loan process. |
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | MSR valuation and trade brokerage—Lender Services provides MSR valuation services through a wholly owned subsidiary for both internal and external parties. Additionally, lender services facilitates MSR trades through the same wholly owned subsidiary. |
Our Lender Services segment generates revenue and earnings in the form of
fee-for-service
revenue and commissions on successful MSR trades.
Portfolio Management
Our Portfolio Management segment provides product development, loan securitization, loan sales, risk management, servicing oversight, and asset management services to the enterprise and third party funds. The team is primarily based in St. Paul, MN and New York, NY.
As part of the vertical integration of our business, our Portfolio Management team acts as the connector between borrowers and investors. Our deep experience in product development and innovation allows us to assist borrowers in new and unique ways by connecting their needs with our proprietary products. The direct connections to investors, provided by our FINRA registered broker-dealer, complete the lending lifecycle in a way that allows us to innovate and manage risk through better price and product discovery. Given our scale, we are able to work directly with investors and where appropriate, retain assets on balance sheet for attractive return opportunities. These retained investments are a source of growing and recurring earnings.
The retained asset portfolio generally consists of two classifications of assets: short-term investments and long-term investments. Short-term investments are primarily proprietary whole loans and securities that are held for sale and loans bought from HECM securitizations prior to assignment to Ginnie Mae. Long-term investments are primarily made up of mortgage servicing rights, securitized HECM loans, securitized proprietary whole loans (including retained securities and residual interests in securitization trusts), and whole loans not yet securitized.
The retained assets are initially recorded to the portfolio at a designated fair-value-based transfer price, if originated by any of the Company’s origination segments (“Net origination gains” recognized by the origination segments), or at the price purchased from external parties. Retained financial assets are adjusted to their current fair value on an ongoing basis.
The Portfolio Management segment generates revenue and earnings in the form of gains on sale of loans, fair value gains on portfolio assets, interest income, and fee income related to mortgage servicing rights, underwriting, advisory, valuation, and other ancillary services.
65
Table of Contents
Business Trends and Conditions
There are a number of key factors and trends affecting our results of operations. A summary of key factors impacting our revenue include:
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | prevailing interest rates which impact loan origination volume, with declining interest rates leading to increases in volume, and an increasing interest rate environment leading to decreases in the volume; |
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | housing market trends which also impact loan origination volume, with a strong housing market leading to higher loan origination volume, and a weak housing market leading to lower loan origination volume; |
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | demographic and housing stock trends which impact the addressable market size of mortgage, reverse and commercial loan originations; |
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | increases in loan modifications, delinquency rates, delinquency status and prepayment speeds; and |
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | broad economic factors such as the strength and stability of the overall economy, including the unemployment level and real estate values which have been substantially affected by the COVID-19 pandemic, further discussed below. The COVID-19 pandemic poses unique challenges to our business and the effects of the pandemic could adversely impact our ability to originate and service mortgages, manage our portfolio of assets and provide lender services and could also adversely impact our counterparties, liquidity and employees. |
Other factors that may affect our cost base include trends in salaries and benefits costs, sales commissions, technology, rent, legal, compliance and other general and administrative costs. Management continually monitors these costs through operating plans.
Evaluation of recorded value of goodwill and intangible assets
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | The Company performs the annual goodwill impairment test as of October 1 and monitors for interim triggering events on an ongoing basis as events occur or circumstances change that would more likely than not reduce the fair value below its carrying amount. Goodwill is reviewed for impairment utilizing either a qualitative assessment or a quantitative goodwill impairment test. Because of a significant and sustained decline in stock price and market capitalization, the Company determined it was necessary to perform a quantitative goodwill impairment test. |
The Company estimated the fair value of all reporting units utilizing a market approach and the significant assumptions used to measure fair value include discount rate, terminal factors, market multiples, and control premiums. As a result of its annual impairment test, the Company recognized an impairment to goodwill and intangible assets of $1,045.1 million. During the fourth quarter, the Company’s stock price experienced an additional sustained decline, triggering an interim impairment analysis as of December 31, 2021, which resulted in recognition of additional impairment of the remaining goodwill of $335.5 million. This impairment charge was recognized in impairment of goodwill and intangible assets in the Consolidated Statements of Operations, but does not negatively impact tangible book value.
The Company did not identify any impairment for the Predecessor periods from January 1, 2021 to March 31, 2021 or the Predecessor years ended December 31, 2020 and 2019.
Impact of
COVID-19
On January 30, 2020, the World Health Organization (“WHO”) announced a global health emergency because of a new strain of coronavirus
(“COVID-19”)
and the risks to the international community as the virus spreads globally. In March 2020, the WHO classified the
COVID-19
outbreak as a pandemic (the
“COVID-19
pandemic”), continue to evolve, including with respect to current and future variants of
COVID-19.
66
Table of Contents
The
COVID-19
pandemic has materially impacted and continues to materially impact the markets in which the Company operates. It has caused significant volatility in market liquidity as well as fluctuations in yields required by market investors in the type of financial instruments originated by the Company’s primary operating subsidiaries. While vaccine availability and uptake has increased, the longer-term macro-economic effects of the pandemic on global supply chains, inflation, labor shortages and wage increases continue to impact many industries, including the industries in which our Company and its subsidiaries operate. Moreover, with the potential for new strains of
COVID-19
to emerge, governments and businesses may
re-impose
aggressive measures to help slow its spread in the future. For this reason, among others, as the
COVID-19
pandemic continues, the potential global impacts are uncertain and difficult to assess.
In the U.S., significant fiscal stimulus measures, monetary policy actions and other relief measures have helped to moderate the negative economic impacts of
COVID-19.
On March 27, 2020, the Coronavirus Aid, Relief, and Economic Security Act (the “CARES Act”) was enacted into law. In March 2021, the U.S. federal government passed a $1.9 trillion American Rescue Plan Act (“ARPA”), which together with the CARES Act and other fiscal stimulus measures- enacted by the federal government, provided for, among other things, funding to state and local governments, direct payments to households, support for small businesses, renter assistance and funding for transport, airlines, healthcare and education. Monetary policy decisions included quantitative easing and the provision of liquidity to financial institutions and credit markets. In addition, housing measures, such as forbearance on mortgages and suspension of foreclosures and evictions enacted by federal, state and local governments, and various executive orders have helped to provide relief. However, many of the forbearance on mortgages, foreclosure and eviction measures have lapsed or are set to lapse in 2022. Further, certain moratoria have been successfully challenged in lawsuits. In response to the expiration of certain of these measures, on June 28, 2021 the Consumer Financial Protection Bureau issued a final rule, which went into effect on August 31, 2021, amending certain provisions in Regulation X regarding additional assistance for borrowers on mortgage loans secured by their principal residence experiencing a
COVID-19-related
hardship. This rule includes temporary provisions imposing further restrictions on foreclosure and providing for streamlined loan modification, among other features. Given the scheduled expiration of, and legal challenges to, relief measures, there can be no assurance as to the extent to which relief will continue to be granted in the future.
The full impact of the
COVID-19
pandemic continues to evolve as of the date of this report. The Company’s
work-from-home
environment is anticipated to continue, with certain exceptions for employees whose job functions or other considerations require them to be in a physical office from time to time. The Company’s management is actively monitoring the global situation relating to
COVID-19
and its effect on the Company’s financial condition, liquidity, operations, industry, and workforce. Further, the Company cannot estimate the length or gravity of the impact that the
COVID-19
pandemic on the residential mortgage and commercial lending industries. As of December 31, 2021, the
COVID-19
pandemic continues to impact the economic environment in which the Company conducts business. As of December 31, 2021, approximately 0.25% of units and 0.26% of unpaid principal balance of the Company’s total residential mortgage servicing portfolio is in forbearance as a result of the economic impacts caused by
COVID-19.
These continuing economic impacts, and the continuation of the pandemic itself, may cause additional volatility in the financial markets and may have an adverse effect on the Company’s results of future operations, financial position, intangible assets and liquidity in 2022 and beyond. See Results of Operations.
For further discussion on the potential impacts of the
COVID-19
pandemic reference Risks Related to
COVID-19”
under “Risk Factors” (Part I, Item IA of this Annual Report on Form
10-K).
Reorganization Transactions
FoA was incorporated in October 2020 and is a financial services holding corporation, the principal asset of which is a controlling interest in FoA Equity. The business, property and affairs of FoA Equity are managed by a board of managers, appointed by FoA at its sole discretion. In periods subsequent to the April 1, 2021 closing of
67
Table of Contents
the Business Combination, FoA consolidates FoA Equity and reports a
non-controlling
interest related to the Class A LLC Units held by the Continuing Unitholders in FoA’s Consolidated Financial Statements.
In connection with the consummation of the Business Combination, we executed several reorganization transactions, as a result of which the limited liability company agreement of FoA Equity was amended and restated to, among other things, reclassify its outstanding limited liability company units into a single new class of units that are referred to as “Class A LLC Units.”
FoA, FoA Equity and the Continuing Unitholders entered into an exchange agreement (the “Exchange Agreement”) under which they (or certain permitted transferees) have the right (subject to the terms of the Exchange Agreement) to exchange their Class A LLC Units for shares of FoA Class A Common Stock on a
one-for-one
basis, subject to customary conversion rate adjustments for stock splits, stock dividends and reclassifications.
The Continuing Unitholders hold all of the issued and outstanding shares of FoA’s Class B Common Stock. The shares of Class B Common Stock have no economic rights, but entitle each holder, without regard to the number of shares of Class B Common Stock held by such holder, to a number of votes that is equal to the aggregate number of Class A LLC Units held by such holder on all matters on which shareholders of FoA are entitled to vote generally. Holders of shares of FoA’s Class B Common Stock vote together with holders of FoA’s Class A Common Stock as a single class on all matters on which shareholders are entitled to vote generally, except as otherwise required by law.
Factors Affecting the Comparability of our Results of Operations
As a result of a number of factors, our historical results of operations are not comparable from period to period and may not be comparable to our financial results of operations in future periods. Set forth below is a brief discussion of the key factors that may impact the comparability of our results of operations in future periods.
Impact of the Business Combination
FoA is a corporation for U.S. federal and state income tax purposes. FoA Equity was and is treated as a flow-through entity for U.S. federal income tax purposes, and as such, entity level taxes at FoA Equity are not and have not been significant. Accordingly, provision for income taxes prior to the Business Combination consisted of tax expense related only to certain of the consolidated subsidiaries of FoA Equity that are structured as corporations and subject to U.S. federal income taxes as well as state taxes. Subsequent to the Business Combinations, FoA (together with certain corporate subsidiaries through which it owns its interest in FoA Equity) pays U.S. federal and state income taxes as a corporation on its share of FoA Equity’s taxable income.
The Business Combination was accounted for as a business combination using the acquisition method of accounting. Accordingly, the assets and liabilities, including any identified intangible assets, of FoA Equity were recorded at their fair values at the date of the consummation of the Business Combination, with any excess of the purchase price over the estimated fair value recorded as goodwill. The application of business combination accounting required the use of significant estimates and assumptions.
As a result of the application of business combination accounting, the historical Consolidated Financial Statements of FoA Equity are not necessarily indicative of FoA’s future results of operations, financial position and cash flows. For example, increased tangible and intangible assets resulting from adjusting the basis of tangible and intangible assets to their fair value have resulted in increased depreciation and amortization expense in the periods following the consummation of the Business Combination.
Additionally, in connection with the Business Combination, FoA entered into Tax Receivable Agreements (“TRA”) with the TRA Parties that provide for the payment by FoA to such owners of 85% of the benefits that
68
Table of Contents
FoA is deemed to realize as a result of (i) tax basis adjustments that will increase the tax basis of the tangible and intangible assets of FoA as a result of sales or exchanges of Class A LLC Units in connection with or after the Business Combination or distributions with respect to the Class A LLC Units prior to or in connection with the Business Combination, (ii) FoA’s utilization of certain tax attributes attributable to the Blocker or the Blocker Shareholders, and (iii) certain other tax benefits related to entering into the TRAs, including tax benefits attributable to payments under the TRAs.
Impact of Becoming a Public Company
We have incurred and expect to incur additional costs associated with operating as a public company. These costs include additional personnel, legal, consulting, regulatory, insurance, accounting, investor relations and other expenses that we did not incur as a private company. The Sarbanes-Oxley Act, as well as rules adopted by the SEC and national securities exchanges, requires public companies to implement specified corporate governance practices that are not applicable to a private company. These additional rules and regulations increase our legal, regulatory and financial compliance costs and make some activities more time-consuming and costly.
Components of Our Results of Operations
Revenue
Gain on sale and other income from loans held for sale, net
Gain on sale and other income from loans held for sale, net includes realized and unrealized gains and losses on loans held for sale, interest rate lock commitments, hedging derivatives, and originated mortgage servicing rights. The Company sells mortgage loans into the secondary market, including, but not limited to, sales to the GSEs on a servicing-released basis, where the loans are sold to an investor with the associated MSRs transferred to the investor or to a separate third party investor. In addition, the Company may opportunistically sell loans on a servicing-retained basis, where the loan is sold and the Company retains the rights to service that loan. Unrealized gains and losses include fair value gains and losses resulting from changes in fair value in the underlying mortgages, interest rate lock commitments, hedging derivatives, and originated MSRs, from the time of origination to the ultimate sale of the loan or other settlement of those financial instruments.
Net fair value gains on loans and related obligations
The majority of our outstanding financial instruments are carried at fair value. The yield recognized on these financial instruments and any changes in estimated fair value are recorded as a component of net fair value gains on loans and related obligations. See Note 5—Fair Value within our consolidated financial statements for a discussion of fair value measurements.
Fee Income
We earn various fees from our customers during the process of origination and servicing of loans as well as providing services to third party customers. These fees include loan servicing and origination fees, title and closing service fees, title underwriting servicing fees, settlement fees, appraisal fees and broker fees. Revenue is recognized when the performance obligations have been satisfied, which is typically at the time of loan origination or when the service to the third-party has been provided.
In addition to the fees earned from customers, we recognize the changes in fair value of MSRs as current period income (loss). To hedge against volatility in the fair value of MSRs, we enter into various derivative agreements, which may include but are not limited to interest rate swap futures. Changes in the fair value of such derivative instruments and the related hedging gains and losses are also included as a component of fee income.
69
Table of Contents
Net interest income (expense)
We earn interest income on mortgage loans and incur interest expense on our warehouse lines of credit and
non-funding
debt. Interest income and interest expense also accrues to loans held for investment, including securitized loans subject to HMBS and other nonrecourse debt. Such interest is included as a component of net fair value gains on loans and related obligations.
Operating Expenses
Salaries, benefits and related expenses
Salaries, benefits and related expenses includes commissions, bonuses, equity based compensation, salaries, benefits, taxes and all payroll related expenses for our employees.
Occupancy, equipment rentals and other office related expenses
Occupancy, equipment rentals and other office related expenses includes rent expense on office space and equipment, and other occupancy related costs.
General and administrative expenses
General and administrative expenses primarily include loan origination expenses, loan portfolio expenses, professional fees, business development costs, communications and data processing costs, title and closing costs, depreciation and amortization and other expenses.
Other, Net
Other, net, primarily includes gains or losses on
non-operating
assets, revaluation of the warrant liability, and remeasurement of the TRA obligations.
Income Taxes
FoA Equity was and is treated as a flow-through entity for U.S. federal income tax purposes. As a result, entity level taxes at FoA Equity are not significant. Prior to the Business Combination, provision for income taxes consisted of tax expense related only to certain of the consolidated subsidiaries of FoA Equity that are structured as corporations and subject to U.S. federal income taxes as well as state taxes.
Subsequent to the Business Combination, FoA (together with certain corporate subsidiaries through which it owns its interest in FoA Equity) is treated as a corporation for U.S. federal and state income tax purposes and is subject to U.S. federal income taxes with respect to its allocable share of any taxable income of FoA Equity and is taxed at the prevailing corporate tax rates. FoA is a holding company and its only material asset is its direct and indirect interest in FoA Equity. Accordingly, a provision for income taxes is recorded for the anticipated tax consequences of FoA’s allocable share of FoA Equity’s reported results of operations for federal income taxes. In addition to tax expenses, FoA also incurs expenses related to its operations, as well as payments under the TRAs, which are significant. FoA Equity may distribute amounts sufficient to allow FoA to pay its tax obligations and operating expenses, including distributions to fund any payments due under the TRAs. See “Certain Agreements Related to the Business Combination—Tax Receivable Agreements.” However, the ability of FoA Equity to make such distributions may be limited due to, among other things, restrictive covenants in its financing lines of credit and senior notes.
Results of Operations
Overview
The following tables present selected financial data for the Successor period from April 1, 2021 to December 31, 2021, and for the Predecessor period from January 1, 2021 to March 31, 2021. Additionally, we have presented the Predecessor selected financial data for the years ended December 31, 2020 and 2019.
70
Table of Contents
We have prepared our discussion of the results of current year operations by comparing the results of the combined Successor period from April 1, 2021 to December 31, 2021 and Predecessor period from January 1, 2021 to March 31, 2021 with the Predecessor year ended December 31, 2020. The core business operations of the Predecessor and Successor were not significantly impacted by the consummation of the Business Combination. Therefore we believe the combined results for the Successor period from April 1, 2021 to December 31, 2021 and the Predecessor period from January 1, 2021 to March 31, 2021 are comparable to the year ended December 31, 2020 and provide enhanced comparability to the reader about the current year’s results. We believe this approach provides the most meaningful basis of comparison and is useful in identifying current business trends for the periods presented. The combined results of operations included in our discussion below are not considered to be prepared in accordance with U.S. GAAP and have not been prepared as pro forma results under applicable regulations, may not reflect the actual results we would have achieved had the Business Combination occurred at the beginning of 2021, and should not be viewed as a substitute for the results of operations of the Predecessor and Successor periods presented in accordance with U.S. GAAP.
Consolidated Results
The following table summarizes our consolidated operating results for the periods indicated (in thousands):
| April 1, 2021 to December 31, 2021 | January 1, 2021 to March 31, 2021 | For the year ended December 31, 2020 | For the year ended December 31, 2019 | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Successor | Predecessor | |||||||||||||||
| Gain on sale and other income from loans held for sale, net | $ | 564,525 | $ | 291,334 | $ | 1,178,995 | $ | 464,308 | ||||||||
| Net fair value gains on loans and related obligations | 341,750 | 76,663 | 311,698 | 329,526 | ||||||||||||
| Fee income | 386,065 | 161,371 | 389,869 | 199,099 | ||||||||||||
| Net interest expense | (63,769 | ) | (21,705 | ) | (80,417 | ) | (101,408 | ) | ||||||||
| Total revenue | 1,228,571 | 507,663 | 1,800,145 | 891,525 | ||||||||||||
| Total expenses | 1,183,756 | 373,314 | 1,293,757 | 818,278 | ||||||||||||
| Impairment of goodwill and intangible assets | (1,380,630 | ) | — | — | — | |||||||||||
| Other, net | 14,142 | (8,892 | ) | (6,131 | ) | 4,332 | ||||||||||
| NET INCOME (LOSS) BEFORE TAXES | $ | (1,321,673 | ) | $ | 125,457 | $ | 500,257 | $ | 77,579 |
71
Table of Contents
Net fair value gains on loans and related obligations
Certain of our financial instruments are valued utilizing a process that combines the use of a discounted cash flow model and analysis of current market data to arrive at an estimate of fair value. The cash flow assumptions and prepayment and repayment assumptions used in the model are based on various factors, with the key assumptions being prepayment and repayment speeds, credit loss frequencies and severity, and discount rate assumptions. Any changes in fair value on these financial instruments is recorded as a gain or loss in net fair value gains on loans and related obligations on the Consolidated Statements of Operations.
The following table summarizes the components of net fair value gains on loans and related obligations for the periods indicated (in thousands):
| April 1, 2021 to December 31, 2021 | January 1, 2021 to March 31, 2021 | For the year ended December 31, 2020 | For the year ended December 31, 2019 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Successor | Predecessor | ||||||||||||||
| Net origination gains | $ | 354,858 | $ | 73,880 | $ | 205,607 | $ | 171,534 | |||||||
| Net fair value gains from portfolio activity(1) | 102,276 | 32,386 | 138,743 | 135,855 | |||||||||||
| Net fair value gains (losses) from changes in market inputs or model assumptions | (115,384 | ) | (29,603 | ) | (32,652 | ) | 22,137 | ||||||||
| Net fair value gains on loans and related obligations | $ | 341,750 | $ | 76,663 | $ | 311,698 | $ | 329,526 |
| Column 1 | Column 2 |
|---|---|
| (1) | This line item includes realization of interest income and interest expense related to loans held for investment and securitization trusts, and runoff and portfolio amortization |
Principally, all of our outstanding financial instruments are carried at fair value. The yield recognized on these financial instruments and any changes in estimated fair value are recorded as a component of net fair value gains on loans and related obligations in the Consolidated Statements of Operations. However, for certain of our outstanding financing lines of credit, we have not elected to account for these liabilities under the fair value option. Accordingly, interest expense is presented separately on our Consolidated Statements of Operations. Further, interest income on collateralized loans may be reflected in net fair value gains on loans and related obligations on the Consolidated Statements of Operations, while the associated interest expense on the pledged loans will be included as a component of net interest expense. We evaluate net interest margin (“NIM”) for our outstanding investments through an evaluation of all components of interest income and interest expense.
72
Table of Contents
The following table provides an analysis of all components of NIM for the periods indicated (in thousands):
| April 1, 2021 to December 31, 2021 | January 1, 2021 to March 31, 2021 | For the year ended December 31, 2020 | For the year ended December 31, 2019 | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Successor | Predecessor | |||||||||||||||
| Interest income on commercial and reverse loans | $ | 495,163 | $ | 160,568 | $ | 709,679 | $ | 749,240 | ||||||||
| Interest expense on HMBS and nonrecourse obligations | (329,344 | ) | (119,201 | ) | (526,690 | ) | (527,646 | ) | ||||||||
| Net interest margin included in net fair value gains on mortgage loans (1) | 165,819 | 41,367 | 182,989 | 221,594 | ||||||||||||
| Interest income on mortgage loans held for sale | 43,566 | 12,621 | 42,398 | 37,050 | ||||||||||||
| Interest expense on warehouse lines of credit | (87,197 | ) | (26,546 | ) | (113,669 | ) | (133,381 | ) | ||||||||
| Non-funding debt interest expense | (20,231 | ) | (7,756 | ) | (8,946 | ) | (5,167 | ) | ||||||||
| Other interest income | 359 | 40 | 186 | 273 | ||||||||||||
| Other interest expense | (266 | ) | (64 | ) | (386 | ) | (183 | ) | ||||||||
| Net interest expense | (63,769 | ) | (21,705 | ) | (80,417 | ) | (101,408 | ) | ||||||||
| NET INTEREST MARGIN | $ | 102,050 | $ | 19,662 | $ | 102,572 | $ | 120,186 |
| Column 1 | Column 2 |
|---|---|
| (1) | Net interest margin included in fair value gains on mortgage loans includes interest income and expense on all commercial and reverse loans and their related nonrecourse obligations. Interest income on mortgage loans and warehouse lines of credit are classified in net interest expense. See Note 2—Summary of Significant Accounting Policies within the consolidated financial statements for additional information on the Company’s accounting related to commercial and reverse mortgage loans. |
For the year ended December
31, 2021 (Successor and Predecessor) versus the year ended December
31, 2020 (Predecessor)
Net income (loss) before taxes decreased $1.7 billion or 339.1% primarily as a result of the following:
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | Gain on sale and other income from loans held for sale, net, decreased $323.1 million or 27.4% primarily as a result of lower Mortgage Originations segment revenue margin. Our margin on originated mortgage loans decreased to 2.86% for the year ended December 31, 2021 compared to 3.88% for the comparable 2020 period. Our Mortgage Originations segment had $29.0 billion in net rate lock volume for the year ended December 31, 2021 compared to $30.2 billion for the comparable 2020 period. |
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | Net fair value gains on loans and related obligations increased by $106.7 million or 34.2% primarily as a result of growth in net origination gains from our Reverse and Commercial Originations segments, partially offset by fair value losses from market inputs or model assumptions. The Reverse Originations segment recognized $385.6 million in net origination gains on originations of $4.3 billion of reverse mortgage loans for the year ended December 31, 2021 compared to $192.3 million on origination of $2.7 billion for the comparable 2020 period. The Commercial Originations segment recognized $43.2 million in net origination gains on origination of $1.8 billion in loans for the year ended December 31, 2021 compared to $13.4 million on origination of $855.3 million during the comparable 2020 period. Fair value losses from changes in market inputs or model assumptions were 145.0 million for the year ended December 31, 2021 primarily due to fair value adjustments related predominantly to increases in modeled prepayment speeds on securitized mortgage assets. This |
73
Table of Contents
| Column 1 | Column 2 |
|---|---|
| compares to $32.6 million in fair value losses from changes in market inputs or model assumptions for the year ended December 31, 2020 driven largely by unfavorable shocks to fair value during the early months of the COVID-19 pandemic. See Note 5—Fair Value within the consolidated financial statements for additional information on assumptions impacting the value of our loans held for investment. |
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | Fee income increased $157.6 million or 40.4% primarily due to growth in Commercial loan originations, as well as in our Lender Services segment. Our Commercial Originations segment grew fee revenue by $28.1 million or 117.7% primarily as a result of a 106.8% increase in loan origination volume during the year ended December 31, 2021. The increase in commercial loan origination volume is partially attributable to a temporary deferment of commercial production in March to May of 2020 due to the COVID-19 pandemic and impact to capital markets demand for non-GSE or government loan products. Within our Lender Services segment, we experienced growth in lender fees of $123.5 million or 60.2% due to increase of 82.1% in loan closings in which we acted as title agent and growth of 152.5% in our underwriting activity for the year ended December 31, 2021 compared to the comparable 2020 period. |
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | Total expenses increased $263.3 million or 20.4% due to higher salaries, benefits and related expenses combined with increased general and administrative expenses primarily as a result of our higher loan origination volumes during the year ended December 31, 2021, overall enterprise growth, and expenses related to the Business Combination. During the second quarter of 2021, one-time initial and accelerated Replacement and Earnout Right RSU expense of $38.6 million was recognized. Additional on-going expenses of $24.2 million for the RSUs and $40.7 million of amortization of intangibles relating to the business combination were recognized. |
For the year ended December 31, 2020 versus the year ended December 31, 2019
Net income before taxes increased $422.7 million or 544.8% as a result of higher gain on sale and other income from loans held for sale, net, and fee income on originated mortgage loans and from our Lender Services segment, offset partially by lower net fair value gains on loans and related obligations and higher expenses.
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | Gain on sale and other income from loans held for sale, net, increased $714.7 million or 153.9% primarily as a result of higher loan originations in our Mortgage Originations segment and a general widening in margins related to GSE and government guaranteed loan products. We originated $29,064.4 million in residential mortgage loans in 2020, compared to $15,437.1 million, an 88.3% increase over 2019. The higher loan origination volume is attributable to the favorable interest rate environment in 2020, which was 99 bps lower than 2019, leading to an increase in refinance production. Our margin on originated mortgage loans increased to 3.88% for the year ended December 31, 2020 compared to 2.80% for the comparable 2019 period. |
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | Net fair value gains on loans and related obligations decreased by $17.8 million primarily as a result of $32.6 million in fair value losses from changes in market inputs or model assumptions in 2020 driven largely by shocks to fair value yields during the early months of the COVID-19 pandemic, partially offset by $34.1 million increase in net origination gains during 2020 compared to 2019. See Note 5—Fair Value within the annual audited consolidated financial statements for additional information on assumptions impacting the value of loans held for investment. |
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | Fee income increased $190.8 million or 95.8% as a result of our higher loan origination volumes. |
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | Net interest expense decreased $21.0 million or 20.7% in 2020 as a result of the favorable interest rate environment in 2020 compared to 2019. This reduced the interest expense on our warehouse lines of credit. Additionally, the favorable interest rate environment resulted in lower interest rates on the debt associated with the 10 securitizations executed in 2020, which are recorded in net fair value gains on loans and related obligations. |
74
Table of Contents
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | Total expenses increased $475.5 million or 58.1% due to higher salaries, benefits and related expenses combined with an increase in general and administrative expenses as a result of higher loan origination volumes during the period and overall enterprise growth. |
SEGMENT RESULTS
Revenue generated on inter-segment services performed are valued based on estimated market value. Revenue and fees are directly allocated to their respective segments at the time services are performed. Expenses directly attributable to the operating segments are expensed as incurred. Other expenses are allocated to individual segments based on the estimated value of services performed, total revenue contributions, personnel headcount or the equity invested in each segment based on the type of expense allocated. The allocation methodology is reviewed annually. There were no changes to methodology during the year ended December 31, 2021. Expenses for enterprise-level general overhead, such as executive administration, are not allocated to the business segments.
Mortgage Originations Segment
The following table summarizes our Mortgage Origination segment’s results for the periods indicated (in thousands):
| April 1, 2021 to December 31, 2021 | January 1, 2021 to March 31, 2021 | For the year ended December 31, 2020 | For the year ended December 31, 2019 | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Successor | Predecessor | |||||||||||||||
| Gain on sale and other income from loans held for sale, net | $ | 542,951 | $ | 286,481 | $ | 1,171,368 | $ | 462,700 | ||||||||
| Fee income | 88,399 | 32,731 | 118,237 | 64,372 | ||||||||||||
| Net interest income (expense) | 7,986 | 891 | 1,896 | (403 | ) | |||||||||||
| Total revenue | 639,336 | 320,103 | 1,291,501 | 526,669 | ||||||||||||
| Total expenses | 639,196 | 224,246 | 831,563 | 506,894 | ||||||||||||
| Impairment of goodwill and intangible assets | (774,524 | ) | — | — | — | |||||||||||
| NET INCOME (LOSS) BEFORE TAXES | $ | (774,384 | ) | $ | 95,857 | $ | 459,938 | $ | 19,775 |
Our Mortgage Originations segment generates its revenues primarily from the origination and sale of residential mortgages, including conforming mortgages, government mortgages insured by the FHA, VA and USDA,
non-conforming
products such as jumbo mortgages,
non-qualified
mortgages,
closed-end
second mortgages and home improvement loans into the secondary market. Revenue from our Mortgage Originations segment includes cash gains recognized on the sale of mortgages, net of any estimated repurchase obligations, realized hedge gains and losses, fair value adjustments on loans held for sale, and any fair value adjustments on our outstanding interest rate lock pipeline and derivatives utilized to mitigate interest rate exposure on our outstanding mortgage pipeline. We also earn origination fees on the successful origination of mortgage loans which are recorded at the time of origination of the associated loans.
We utilize forward loan sale commitments, To Be Announced (“TBA”), and other forward delivery securities to fix the forward sales price that we will realize in the secondary market and to mitigate the interest rate risk to loan prices that we may be exposed to from the date we enter into rate locks with our customers until the date the loan is sold. We realize hedge gains and losses based on the value of the change in price in the underlying securities. When the position is closed, these amounts are recorded as realized hedge gains and losses.
75
Table of Contents
KEY METRICS
The following table provides a summary of some of our Mortgage Origination segment’s key metrics (dollars in thousands):
| April 1, 2021 to December 31, 2021 | January 1, 2021 to March 31, 2021 | For the year ended December 31, 2020 | For the year ended December 31, 2019 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Successor | Predecessor | ||||||||||||||
| Loan origination volume (dollars) | |||||||||||||||
| Conforming | $ | 13,520,248 | $ | 5,397,708 | $ | 19,217,582 | $ | 8,574,829 | |||||||
| Government | 2,858,339 | 1,068,650 | 4,305,439 | 3,763,708 | |||||||||||
| Non-conforming | 4,651,581 | 1,937,860 | 5,541,415 | 3,098,610 | |||||||||||
| Home improvement | 172,180 | — | — | — | |||||||||||
| Total loan origination volume | $ | 21,202,348 | $ | 8,404,218 | $ | 29,064,436 | $ | 15,437,147 | |||||||
| Loan origination volume by type (dollars) | |||||||||||||||
| Agency | $ | 17,999,368 | $ | 7,367,044 | $ | 27,150,349 | $ | 14,220,810 | |||||||
| Non-agency | 3,030,800 | 1,037,174 | 1,914,087 | 1,216,337 | |||||||||||
| Home improvement | 172,180 | — | — | — | |||||||||||
| Total loan origination volume by type | $ | 21,202,348 | $ | 8,404,218 | $ | 29,064,436 | $ | 15,437,147 | |||||||
| Loan origination volume by channel (dollars) | |||||||||||||||
| Retail | $ | 13,979,262 | $ | 5,622,487 | $ | 21,497,101 | $ | 11,750,830 | |||||||
| Wholesale/Correspondent | 4,845,383 | 1,706,365 | 4,316,952 | 2,306,909 | |||||||||||
| Consumer direct | 2,205,523 | 1,075,366 | 3,250,383 | 1,379,408 | |||||||||||
| Home improvement | 172,180 | — | — | — | |||||||||||
| Total loan origination volume by channel | $ | 21,202,348 | $ | 8,404,218 | $ | 29,064,436 | $ | 15,437,147 | |||||||
| Loan origination volume by type (dollars) | |||||||||||||||
| Purchase | $ | 10,658,260 | $ | 2,664,493 | $ | 9,877,305 | $ | 8,651,747 | |||||||
| Refinance | 10,371,908 | 5,739,725 | 19,187,131 | 6,785,400 | |||||||||||
| Home improvement | 172,180 | — | — | — | |||||||||||
| Total loan origination volume by type | $ | 21,202,348 | $ | 8,404,218 | $ | 29,064,436 | $ | 15,437,147 | |||||||
| Loan origination volume (units) | |||||||||||||||
| Conforming | 41,807 | 18,090 | 65,072 | 32,195 | |||||||||||
| Government | 8,835 | 3,426 | 14,764 | 13,525 | |||||||||||
| Non-conforming | 5,769 | 2,472 | 7,816 | 4,661 | |||||||||||
| Home improvement | 15,798 | — | — | — | |||||||||||
| Total loan origination volume | 72,209 | 23,988 | 87,652 | 50,381 | |||||||||||
| Loan origination volume by type (units) | |||||||||||||||
| Agency | 52,702 | 22,763 | 85,081 | 48,519 | |||||||||||
| Non-agency | 3,709 | 1,225 | 2,571 | 1,862 | |||||||||||
| Home improvement | 15,798 | — | — | — | |||||||||||
| Total loan origination volume by type | 72,209 | 23,988 | 87,652 | 50,381 |
76
Table of Contents
| April 1, 2021 to December 31, 2021 | January 1, 2021 to March 31, 2021 | For the year ended December 31, 2020 | For the year ended December 31, 2019 | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Successor | Predecessor | |||||||||||||||
| Loan origination volume by channel (units) | ||||||||||||||||
| Retail | 38,531 | 16,123 | 66,232 | 39,969 | ||||||||||||
| Wholesale/Correspondent | 11,385 | 4,745 | 12,383 | 6,476 | ||||||||||||
| Consumer direct | 6,495 | 3,120 | 9,037 | 3,936 | ||||||||||||
| Home improvement | 15,798 | — | — | — | ||||||||||||
| Total loan origination volume by channel | 72,209 | 23,988 | 87,652 | 50,381 | ||||||||||||
| Loan origination volume by type (units) | ||||||||||||||||
| Purchase | 27,776 | 7,534 | 31,389 | 30,984 | ||||||||||||
| Refinance | 28,635 | 16,454 | 56,263 | 19,397 | ||||||||||||
| Home improvement | 15,798 | — | — | — | ||||||||||||
| Total loan origination volume by type | 72,209 | 23,988 | 87,652 | 50,381 | ||||||||||||
| Loan sales by investor (dollars) | ||||||||||||||||
| Agency | $ | 16,802,984 | $ | 7,246,418 | $ | 25,749,257 | $ | 11,513,455 | ||||||||
| Private | 4,295,060 | 1,152,810 | 2,241,787 | 3,339,131 | ||||||||||||
| Total loan sales by investor | $ | 21,098,044 | $ | 8,399,228 | $ | 27,991,044 | $ | 14,852,586 | ||||||||
| Loan sales by type (dollars) | ||||||||||||||||
| Servicing released | $ | 8,294,085 | $ | 2,086,550 | $ | 6,747,669 | $ | 14,477,231 | ||||||||
| Servicing retained | 12,803,959 | 6,312,678 | 21,243,375 | 375,355 | ||||||||||||
| Total loan sales by type | $ | 21,098,044 | $ | 8,399,228 | $ | 27,991,044 | $ | 14,852,586 | ||||||||
| Net rate lock volume | $ | 20,546,284 | $ | 8,405,313 | $ | 30,157,239 | $ | 16,523,535 | ||||||||
| Mortgage originations margin (including servicing margin) (1) | 2.64 | % | 3.41 | % | 3.88 | % | 2.80 | % | ||||||||
| Capitalized servicing rate (in bps) | 106.0 | 89.1 | 78.3 | 97.7 |
| Column 1 | Column 2 |
|---|---|
| (1) | Calculated for each period as Gain on sale and other income from loans held for sale, net, divided by Net rate lock volume. |
77
Table of Contents
Revenue
In the table below is a summary of the components of our Mortgage Origination segment’s total revenue for the periods indicated (in thousands):
| April 1, 2021 to December 31, 2021 | January 1, 2021 to March 31, 2021 | For the year ended December 31, 2020 | For the year ended December 31, 2019 | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Successor | Predecessor | |||||||||||||||
| Gain on sale, net | $ | 664,971 | $ | 200,874 | $ | 1,251,005 | $ | 501,592 | ||||||||
| Provision for repurchases | (7,316 | ) | (2,258 | ) | (22,402 | ) | (4,950 | ) | ||||||||
| Realized hedge gains (losses) | (19,107 | ) | 74,823 | (164,141 | ) | (48,315 | ) | |||||||||
| Changes in fair value of loans held for sale | 5,084 | (41,485 | ) | 50,204 | 8,187 | |||||||||||
| Changes in fair value of interest rate locks | (14,408 | ) | (49,946 | ) | 73,637 | 3,605 | ||||||||||
| Changes in fair value of derivatives/hedges | (86,273 | ) | 104,473 | (16,935 | ) | 2,581 | ||||||||||
| Gain on sale and other income from loans held for sale, net | 542,951 | 286,481 | 1,171,368 | 462,700 | ||||||||||||
| Origination related fee income | 88,399 | 32,731 | 118,237 | 64,372 | ||||||||||||
| Net interest income (expense) | 7,986 | 891 | 1,896 | (403 | ) | |||||||||||
| Total revenue | $ | 639,336 | $ | 320,103 | $ | 1,291,501 | $ | 526,669 |
Net interest income was comprised of the following (in thousands):
| April 1, 2021 to December 31, 2021 | January 1, 2021 to March 31, 2021 | For the year ended December 31, 2020 | For the year ended December 31, 2019 | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Successor | Predecessor | |||||||||||||||
| Interest income | $ | 42,555 | $ | 12,483 | $ | 41,688 | $ | 36,673 | ||||||||
| Interest expense | (34,569 | ) | (11,592 | ) | (39,792 | ) | (37,076 | ) | ||||||||
| Net interest income (expense) | $ | 7,986 | $ | 891 | $ | 1,896 | $ | (403 | ) | |||||||
| WAC—loans held for sale | 3.3 | % | 2.9 | % | 2.9 | % | 3.9 | % | ||||||||
| WAC—warehouse lines of credit | 3.3 | % | 3.0 | % | 3.1 | % | 3.7 | % |
For the year ended December
31, 2021 (Successor and Predecessor) versus the year ended December
31, 2020 (Predecessor)
Total revenue decreased $332.1 million or 25.7% as a result of the following:
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | Gain on sale, net, decreased $385.2 million or 30.8% as a result of decreased gain on sale margins on sold volume, offset slightly by higher sales volume during the year ended December 31, 2021. We sold $29.5 billion in mortgage loans for the year ended December 31, 2021 compared to $28.0 billion for the comparable 2020 period. Weighted average gain on sale margins on sold loans were 2.9% for the year ended December 31, 2021 compared to 4.5% for the comparable 2020 period. Gain on sale margins decreased primarily due to rate volatility during both periods and competitive pressure on margins in the 2021 period. |
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | Provision for repurchases decreased $12.8 million or 57.3% due to an adjustment of the provision for the year ended December 31, 2021 compared to additional provision being booked in the early months of the COVID 19 pandemic during the comparable 2020 period. |
78
Table of Contents
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | Changes in fair value of loans held for sale decreased $86.6 million or 172.5% as a result of lower net change in the end-of-period fair value of our lower outstanding originated loan production not yet sold or securitized. The unsold pipeline decreased from $2.0 billion with a weighted average margin of 4.2% at December 31, 2020 to $1.8 billion and 2.5% at December 31, 2021. Comparatively, the unsold pipeline increased from $1.0 billion with a weighted average margin of 2.9% at December 31, 2019 to $2.0 billion and 4.2% at December 31, 2020. |
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | Changes in fair value of interest rate locks similarly decreased $138.0 million or 187.4% as a result of lower net change in our interest rate lock pipeline driven by an overall decrease in refinance activity in the market. The fair value of the interest rate lock pipeline decreased from $87.6 million at December 31, 2020 to $23.2 million at December 31, 2021. Comparatively, the fair value of the interest rate lock pipeline increased from $13.9 million at December 31, 2019 to $87.6 million at December 31, 2020. |
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | Origination related fee income increased $2.9 million or 2.5% as a result of higher loan origination volume during the year ended December 31, 2021. |
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | During the year ended December 31, 2021, net realized and unrealized hedge gains were $73.9 million compared to hedge losses of $181.1 million in the comparable 2020 period, partially offsetting the fair value impact to loans in the pipeline by increases in average market interest rates. |
For the year ended December 31, 2020 versus the year ended December 31, 2019
Total revenue increased $764.8 million or 145.2% as a result of higher gain on sale, net.
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | Gain on sale, net, increased $749.4 million or 149.4% as a result of higher gain on sale margins and increased sales volume for the year ended December 31, 2020. We sold $28.0 billion in mortgage loans for the year ended December 31, 2020 compared to $14.9 billion for the comparable 2019 period. Weighted average gain on sale margins on sold loans were 4.5% for 2020 compared to 3.4% for 2019. |
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | Changes in fair value of loans held for sale increased $42.0 million or 513.2% as a result of a higher net change in mortgage loans held for sale and higher margins on the unsold loan pipeline. The unsold pipeline increased $938.2 million or 89.4% during the year ended December 31, 2020 compared to the year ended December 31, 2019. As of December 31, 2020, weighted average margins on unsold production was 4.15%, compared to 2.80% as of December 31, 2019. |
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | Changes in fair value of interest rate locks increased $70.0 million or 1,942.6% as a result of a higher net change in our interest rate lock pipeline. The interest rate lock pipeline increased $1,976.1 million or 211.3% during the year ended December 31, 2020 compared to the year ended December 31, 2019. As of December 31, 2020, the weighted average net margin on our interest rate lock pipeline was 3.02% compared to 1.50% as of December 31, 2019. |
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | Origination related fee income increased $53.9 million or 83.7% as a result of higher loan origination volume during the year. |
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | The above revenues were partially offset by an increase in net realized hedge losses on mortgage loan commitments of $115.8 million or 239.7% as a result of net declining market interest rates during the year. |
79
Table of Contents
Expenses
In the table below is a summary of the components of our Mortgage Originations segment’s total expenses for the periods indicated (in thousands):
| April 1, 2021 to December 31, 2021 | January 1, 2021 to March 31, 2021 | For the year ended December 31, 2020 | For the year ended December 31, 2019 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Successor | Predecessor | ||||||||||||||
| Commissions and bonuses | $ | 294,385 | $ | 111,766 | $ | 458,674 | $ | 218,647 | |||||||
| Salaries | 151,142 | 46,232 | 155,266 | 117,478 | |||||||||||
| Other salary related expenses | 36,752 | 18,451 | 48,666 | 38,400 | |||||||||||
| Total salaries, benefits and related expenses | 482,279 | 176,449 | 662,606 | 374,525 | |||||||||||
| Loan origination fees | 45,903 | 14,003 | 47,341 | 17,244 | |||||||||||
| Loan processing expenses | 15,957 | 5,462 | 11,877 | 8,687 | |||||||||||
| Other general and administrative expenses | 81,058 | 23,112 | 87,922 | 80,985 | |||||||||||
| Total general and administrative expenses | 142,918 | 42,577 | 147,140 | 106,916 | |||||||||||
| Occupancy, equipment rentals and other office related expenses | 13,999 | 5,220 | 21,817 | 25,453 | |||||||||||
| Total expenses | $ | 639,196 | $ | 224,246 | $ | 831,563 | $ | 506,894 |
For the year ended December
31, 2021 (Successor and Predecessor) versus the year ended December
31, 2020 (Predecessor)
Total expenses increased $31.9 million or 3.8% as a result of the following:
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | Salaries, benefits and related expenses decreased $3.9 million or 0.6%, primarily due to a $52.5 million decrease in commissions and bonus due to a higher percentage of total loan origination occurring through the TPO channel, offset by a $42.1 million increase in salaries expense and a $6.5 million increase in other salary related expenses as a result of equity based compensation and increased headcount during the year ended December 31, 2021. Our average headcount increased from 2,766 for the year ended December 31, 2020 to 3,088 for the 2021 period due to acquisitions and in order to accommodate the demands of the business. During the second quarter of 2021, one-time initial and accelerated Replacement and Earnout Right RSU expense of $7.7 million was recognized. Additional on-going expenses of $7.3 million were recognized for the RSUs issued at the time of the Business Combination. |
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | General and administrative expenses increased $38.4 million or 26.1% primarily due to higher origination volume which resulted in an increase of $11.0 million in securitization expenses and an increase of $9.5 million in loan processing fees. Additionally, during the year ended December 31, 2021, $10.6 million of amortization of intangibles relating to the Business Combination was recognized. |
For the year ended December 31, 2020 versus the year ended December 31, 2019
Total expenses increased $324.7 million or 64.1% as a result of higher salaries, benefits and related expenses combined with an increase in general and administrative expenses.
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | Salaries, benefits and related expenses increased $288.1 million or 76.9%, primarily due to a $240.0 million increase in commissions and bonus expense as a result of the 88.3% increase in |
80
Table of Contents
| Column 1 | Column 2 |
|---|---|
| origination volume during 2020. Additionally, the increase was attributable to an increase of $37.8 million or 32.2% in salaries due to higher headcount. Average headcount was 2,766 for 2020 compared to 2,645 for 2019. |
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | General and administrative expenses increased $40.2 million or 37.6% primarily due to increased loan origination fees as a result of higher origination volumes. |
Reverse Originations Segment
The following table summarizes our Reverse Originations segment’s results for the periods indicated (in thousands):
| April 1, 2021 to December 31, 2021 | January 1, 2021 to March 31, 2021 | For the year ended December 31, 2020 | For the year ended December 31, 2019 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Successor | Predecessor | ||||||||||||||
| Gain on mortgage loans | — | — | — | — | |||||||||||
| Net origination gains | $ | 317,138 | $ | 68,449 | $ | 192,257 | $ | 141,022 | |||||||
| Fee income | 3,274 | 524 | 1,837 | 3,478 | |||||||||||
| Total revenue | 320,412 | 68,973 | 194,094 | 144,500 | |||||||||||
| Total expenses | 122,389 | 23,693 | 87,219 | 79,522 | |||||||||||
| Impairment of goodwill and intangible assets | (408,241 | ) | — | — | — | ||||||||||
| Other, net | 248 | 34 | — | — | |||||||||||
| NET INCOME (LOSS) BEFORE TAXES | $ | (209,970 | ) | $ | 45,314 | $ | 106,875 | $ | 64,978 |
Our Reverse Originations segment generates its revenues primarily from the origination of reverse mortgage loans, including loans insured by FHA, and
non-agency
reverse mortgage loans. Revenue from our Reverse Originations segment include both our initial estimate of fair value gains on the date of origination (“Net origination gains”), which is determined by utilizing quoted prices on similar securities or internally-developed models utilizing observable market inputs, in addition to fees earned at the time of origination of the associated loans. We elect to account for all originated loans at fair value. The loans are immediately transferred to our Portfolio Management segment, and any future fair value adjustments, including interest earned, on these originated loans are reflected in revenues of our Portfolio Management segment until final disposition.
81
Table of Contents
KEY METRICS
The following table provides a summary of some of our Reverse Originations segment’s key metrics (dollars in thousands):
| April 1, 2021 to December 31, 2021 | January 1, 2021 to March 31, 2021 | For the year ended December 31, 2020 | For the year ended December 31, 2019 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Successor | Predecessor | ||||||||||||||
| Loan origination volume | |||||||||||||||
| Total loan origination volume — new originations — dollars(1) | $ | 3,492,328 | $ | 768,795 | $ | 2,706,780 | $ | 2,487,192 | |||||||
| Total loan origination volume — tails — dollars(2) | 409,351 | 120,775 | 479,882 | 502,349 | |||||||||||
| Total loan origination volume — dollars | $ | 3,901,679 | $ | 889,570 | $ | 3,186,662 | $ | 2,989,541 | |||||||
| Total loan origination volume — units | 10,533 | 2,864 | 9,653 | 7,942 | |||||||||||
| Loan origination volume — new originations by channel (dollars)(3) | |||||||||||||||
| Retail | $ | 599,168 | $ | 127,679 | $ | 389,382 | $ | 268,084 | |||||||
| TPO | 2,893,160 | 641,116 | 2,317,398 | 2,219,108 | |||||||||||
| Total loan origination volume—new originations by channel | $ | 3,492,328 | $ | 768,795 | $ | 2,706,780 | $ | 2,487,192 |
| Column 1 | Column 2 |
|---|---|
| (1) | New loan origination volumes consist of initial reverse mortgage loan borrowing amounts. |
| Column 1 | Column 2 |
|---|---|
| (2) | Tails consist of subsequent borrower draws, mortgage insurance premiums, service fees and other advances which we are able to subsequently pool into a security. |
| Column 1 | Column 2 |
|---|---|
| (3) | Loan origination volumes by channel consist of initial reverse mortgage loan borrowing amounts, exclusive of subsequent borrower draws, mortgage insurance premiums, service fees and other advances that we are able to subsequently pool into a security. |
Revenue
In the table below is a summary of the components of our Reverse Originations segment’s total revenue for the periods indicated (in thousands):
| April 1, 2021 to December 31, 2021 | January 1, 2021 to March 31, 2021 | For the year ended December 31, 2020 | For the year ended December 31, 2019 | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Successor | Predecessor | |||||||||||||||
| Net origination gains | ||||||||||||||||
| Retail | $ | 36,936 | $ | 16,913 | $ | 41,641 | $ | 20,508 | ||||||||
| TPO | 476,379 | 99,678 | 307,851 | 237,887 | ||||||||||||
| Acquisition costs | (196,177 | ) | (48,142 | ) | (157,235 | ) | (117,373 | ) | ||||||||
| Total net origination gains | $ | 317,138 | $ | 68,449 | $ | 192,257 | $ | 141,022 | ||||||||
| Fee income | 3,274 | 524 | 1,837 | 3,478 | ||||||||||||
| Net interest income | — | — | — | — | ||||||||||||
| Total revenue | $ | 320,412 | $ | 68,973 | $ | 194,094 | $ | 144,500 |
82
Table of Contents
For the year ended December
31, 2021 (Successor and Predecessor) versus the year ended December
31, 2020 (Predecessor)
Total revenue increased $195.3 million or 100.6% as a result of the following:
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | Net origination gains increased $193.3 million or 100.6% as a result of higher loan origination volume during the year ended December 31, 2021 combined with increased margins on this origination volume. The higher origination volume is attributable to home price appreciation and improved interest rates leading to an increase in market size, more equity available to seniors, and increased refinance volumes in 2021. We originated $4,261.1 million of reverse mortgage loans for the year ended December 31, 2021, an increase of 57.4%, compared to $2,706.8 million for the comparable 2020 period. During the year ended December 31, 2021, the weighted average margin on production was 8.05% compared to 8.05% in 2020, an increase of 28.5%. |
For the year ended December 31, 2020 versus the year ended December 31, 2019
Total revenue increased $49.6 million or 34.3% as a result of higher net origination gains.
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | Net origination gains increased $51.2 million or 36.3% as a result of higher loan origination volume during the period combined with increased margins on this origination volume. The higher origination volumes were due to the favorable interest rate environment and increased market penetration during the year. We originated $2,706.8 million of reverse mortgage loans in 2020 compared to $2,487.2 million in 2019. During 2020, the weighted average margin on production was 6.03% compared to 4.72% in 2019, an increase of 27.8%. |
Expenses
In the table below is a summary of the components of our Reverse Originations segment’s total expenses for the periods indicated (in thousands):
| April 1, 2021 to December 31, 2021 | January 1, 2021 to March 31, 2021 | For the year ended December 31, 2020 | For the year ended December 31, 2019 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Successor | Predecessor | ||||||||||||||
| Salaries and bonuses | $ | 58,499 | $ | 11,692 | $ | 41,355 | $ | 36,760 | |||||||
| Other salary related expenses | 3,891 | 1,395 | 3,716 | 3,293 | |||||||||||
| Total salaries, benefits and related expenses | 62,390 | 13,087 | 45,071 | 40,053 | |||||||||||
| Loan origination fees | 7,399 | 3,258 | 12,230 | 9,981 | |||||||||||
| Professional fees | 6,753 | 2,079 | 8,303 | 11,545 | |||||||||||
| Other general and administrative expenses | 44,427 | 4,958 | 20,036 | 16,628 | |||||||||||
| Total general and administrative expenses | 58,579 | 10,295 | 40,569 | 38,154 | |||||||||||
| Occupancy, equipment rentals and other office related expenses | 1,420 | 311 | 1,579 | 1,315 | |||||||||||
| Total expenses | $ | 122,389 | $ | 23,693 | $ | 87,219 | $ | 79,522 |
For the year ended December
31, 2021 (Successor and Predecessor) versus the year ended December
31, 2020 (Predecessor)
Total expenses increased $58.9 million or 67.5% as a result of the following:
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | Salaries, benefits and related expenses increased $30.4 million or 67.5% primarily due to an increase in average headcount, production related compensation to support the increased origination volume, and |
83
Table of Contents
| Column 1 | Column 2 |
|---|---|
| share based compensation associated with the Business Combination. Average headcount for the year ended December 31, 2021 was 384 compared to 279 for the 2020 period. During the second quarter of 2021, one-time initial and accelerated Replacement and Earnout Right RSU expense of $4.0 million was recognized. Additional on-going expenses of $2.1 million were recognized for the RSUs issued at the time of the Business Combination. |
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | General and administrative expenses increased $28.3 million or 69.8% primarily due to allocated costs associated with the Business Combination. During the year ended December 31, 2021, $27.9 million of amortization of intangibles relating to the Business Combination was recognized. |
For the year ended December 31, 2020 versus the year ended December 31, 2019
Total expenses increased $7.7 million or 9.7% as a result of higher salaries, benefits and related expenses combined with an increase in general and administrative expenses.
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | Salaries, benefits and related expenses increased $5.0 million or 12.5%, primarily due to an increase in average headcount in addition to an increase in commissions and accrued bonus compensation. Average headcount for the year ended December 31, 2020 was 279 compared to 259 for the year ended December 31, 2019. |
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | General and administrative expenses increased $2.4 million or 6.3% primarily due to increased loan origination fees of $2.2 million as a result of higher loan origination volume combined with an increase in business development expenses of $5.3 million, offset by a decrease in professional fees of $3.2 million for the year ended December 31, 2020 compared to the year ended December 31, 2019. During 2020, we began to shift our marketing strategy to a branded lead generation strategy, rather than a purchased lead or referral spend strategy utilized in 2019. |
Commercial Originations Segment
The following table summarizes our Commercial Originations segment’s results for the periods indicated (in thousands):
| April 1, 2021 to December 31, 2021 | January 1, 2021 to March 31, 2021 | For the year ended December 31, 2020 | For the year ended December 31, 2019 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Successor | Predecessor | ||||||||||||||
| Net origination gains | $ | 37,720 | $ | 5,431 | $ | 13,350 | $ | 30,512 | |||||||
| Fee income | 43,015 | 8,930 | 23,862 | 36,094 | |||||||||||
| Total revenue | 80,735 | 14,361 | 37,212 | 66,606 | |||||||||||
| Total expenses | 64,026 | 13,391 | 41,341 | 51,882 | |||||||||||
| Impairment of goodwill and intangible assets | (75,768 | ) | — | — | — | ||||||||||
| Other, net | 423 | 149 | — | — | |||||||||||
| NET INCOME (LOSS) BEFORE TAXES | $ | (58,636 | ) | $ | 1,119 | $ | (4,129 | ) | $ | 14,724 |
Our Commercial Originations segment generates its revenues primarily from the origination of loans secured by
1-8
family residential properties, which are owned for investment purposes as either long-term rentals (“SRL”), “fix and flip” properties which are undergoing construction or renovation. Revenue from our Commercial Originations segment include both our initial estimate of fair value gains on the date of origination (“Net origination gains”), which is determined by utilizing quoted prices on similar securities or internally-developed models utilizing observable market inputs, in addition to fees earned at the time of origination of the associated loans. We elect to account for all originated loans at fair value. The loans are immediately transferred to our Portfolio Management segment, and any future fair value adjustments, including interest earned, on these originated loans are reflected in revenues of our Portfolio Management segment until final disposition.
84
Table of Contents
KEY METRICS
The following table provides a summary of some of our Commercial Originations segment’s key metrics (dollars in thousands):
| April 1, 2021 to December 31, 2021 | January 1, 2021 to March 31, 2021 | For the year ended December 31, 2020 | For the year ended December 31, 2019 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Successor | Predecessor | ||||||||||||||
| Loan origination volume (dollars)(1) | |||||||||||||||
| Portfolio | $ | 256,808 | $ | 59,458 | $ | 93,234 | $ | 85,118 | |||||||
| SRL | 622,104 | 104,992 | 180,362 | 181,321 | |||||||||||
| Fix & flip | 321,697 | 90,018 | 339,696 | 798,620 | |||||||||||
| New construction | 40,512 | 3,422 | 95,855 | 151,152 | |||||||||||
| Agricultural | 187,104 | 83,013 | 146,168 | 18,542 | |||||||||||
| Total loan origination volume | $ | 1,428,225 | $ | 340,903 | $ | 855,315 | $ | 1,234,753 | |||||||
| Loan origination volume (units)(1) | |||||||||||||||
| Portfolio | 298 | 71 | 84 | 49 | |||||||||||
| SRL | 3,324 | 643 | 1,129 | 1,173 | |||||||||||
| Fix & flip | 1,398 | 430 | 1,630 | 3,481 | |||||||||||
| New construction | 131 | 13 | 291 | 496 | |||||||||||
| Agricultural | 56 | 27 | 54 | 8 | |||||||||||
| Total loan origination volume | 5,207 | 1,184 | 3,188 | 5,207 |
| Column 1 | Column 2 |
|---|---|
| (1) | Loan origination volume and units consist of approved total borrower commitments. These amounts include amounts available to our borrowers but have not yet been drawn upon. |
| Column 1 | Column 2 |
|---|---|
| (2) | Revenue from origination and management of agricultural loans is recognized in our Portfolio Management segment. |
Revenue
In the table below is a summary of the components of our Commercial Originations segment’s total revenue for the periods indicated (in thousands):
| April 1, 2021 to December 31, 2021 | January 1, 2021 to March 31, 2021 | For the year ended December 31, 2020 | For the year ended December 31, 2019 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Successor | Predecessor | ||||||||||||||
| Net origination gains | $ | 37,720 | $ | 5,431 | $ | 13,350 | $ | 30,512 | |||||||
| Fee income | 43,015 | 8,930 | 23,862 | 36,094 | |||||||||||
| Total revenue | $ | 80,735 | $ | 14,361 | $ | 37,212 | $ | 66,606 |
For the year ended December 31, 2021 (Successor and Predecessor) versus the year ended December 31, 2020 (Predecessor)
Total revenue increased $57.9 million or 155.6% as result of the following:
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | Net origination gains increased by $29.8 million or 223.2%, primarily as a result of the increase in loan origination volume and increase in margin. We originated $1,769.1 million in commercial loans for the year ended December 31, 2021 compared to $855.3 million during the comparable 2020 period. In March of 2020, there was a temporary deferment of commercial production and a decrease in capital markets demand for non-GSE or government loan products, which continued through the third quarter of 2020, due to the COVID-19 pandemic. |
85
Table of Contents
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | Fee income increased $28.1 million or 117.7% primarily as a result of a 106.8% increase in loan origination volume and fee income per originated loan during the year ended December 31, 2021. |
For the year ended December 31, 2020 versus the year ended December 31, 2019
Total revenue decreased $29.4 million or 44.1% as result of lower net origination gains combined with lower fee income.
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | We originated $855.3 million in commercial loans in 2020 compared to $1,234.8 million in comparable 2019. Lower loan origination volume is attributable to a temporary deferment of commercial production in March to May of 2020 due to the COVID-19 pandemic and impact to capital markets demand for non-GSE or government loan products. |
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | Fee income decreased $12.2 million or 33.9% primarily as a result of a 30.7% decrease in loan origination volume during the year. |
Expenses
In the table below is a summary of the components of our Commercial Originations segment’s total expenses for the periods indicated (in thousands):
| April 1, 2021 to December 31, 2021 | January 1, 2021 to March 31, 2021 | For the year ended December 31, 2020 | For the year ended December 31, 2019 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Successor | Predecessor | ||||||||||||||
| Salaries | $ | 20,308 | $ | 4,769 | $ | 12,842 | $ | 12,889 | |||||||
| Commissions and bonus | 8,787 | 2,092 | 6,923 | 9,280 | |||||||||||
| Other salary related expenses | 7,125 | 797 | 2,233 | 2,298 | |||||||||||
| Total salaries, benefits and related expenses | 36,220 | 7,658 | 21,998 | 24,467 | |||||||||||
| Loan origination fees | 15,980 | 3,140 | 10,075 | 16,830 | |||||||||||
| Professional fees | 2,593 | 891 | 3,963 | 5,766 | |||||||||||
| Other general and administrative expenses | 8,254 | 1,164 | 4,632 | 4,031 | |||||||||||
| Total general and administrative expenses | 26,827 | 5,195 | 18,670 | 26,627 | |||||||||||
| Occupancy, equipment rentals and other office related expenses | 979 | 538 | 673 | 788 | |||||||||||
| Total expenses | $ | 64,026 | $ | 13,391 | $ | 41,341 | $ | 51,882 |
For the year ended December 31, 2021 (Successor and Predecessor) versus the year ended December 31, 2020 (Predecessor)
Total expenses increased $36.1 million or 87.3% as a result of the following:
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | Salaries, benefits and related expenses increased $21.9 million or 99.5% primarily due to the increase in average headcount and production related compensation to support the increased origination volume and allocation of share based compensation associated with the Business Combination. Salaries increased $12.2 million or 95.3% primarily due to the increase in average headcount for the year ended December 31, 2021 of 237 compared to 136 for the 2020 period. During the second quarter of 2021, one-time initial and accelerated Replacement and Earnout Right RSU expense of $1.4 million was recognized. Additional on-going expenses of $1.3 million were recognized for the RSUs issued at the time of the Business Combination. |
86
Table of Contents
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | General and administrative expenses increased $13.4 million or 71.5% primarily due to the increase in loan origination fees and allocated costs associated with the Business Combination. Loan origination fees increased 9.0 million or 89.8% primarily as a result of a 106.8% increase in loan origination volume during the year ended December 31, 2021 compared to the comparable 2020 period. During the year ended December 31, 2021, $1.5 million of amortization of intangibles relating to the Business Combination was recognized. |
For the year ended December 31, 2020 versus the year ended December 31, 2019
Total expenses decreased 10.5 million or 20.3% as a result of lower general and administrative expenses combined with a decrease in salaries, benefits and related expenses.
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | Salaries, benefits and related expenses decreased $2.5 million or 10.1%, due to lower commissions and bonuses of $2.4 million or 25.4% as a result of the $379.4 million decrease in origination volume in 2020. The decrease in origination volume also caused a reduction in average headcount from 139 employees in 2019 to 136 employees in 2020. These decreases were driven by the temporary deferment of commercial production in March to May of 2020 due to the COVID-19 pandemic and the impact to capital markets demand for non-GSE or government loan products. In March 2020, certain employees were transitioned from our Commercial Originations segment to our Mortgage Originations segment to support the growth in production volume in that segment. |
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | General and administrative expenses decreased $8.0 million or 29.9% primarily due to decreased loan origination fees related to the suspension of loan originations in March 2020 due to the COVID-19 pandemic. |
Lender Services Segment
The following table summarizes our Lender Services segment’s results for the periods indicated (in thousands):
| April 1, 2021 to December 31, 2021 | January 1, 2021 to March 31, 2021 | For the year ended December 31, 2020 | For the year ended December 31, 2019 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Successor | Predecessor | ||||||||||||||
| Fee income | $ | 252,268 | $ | 76,383 | $ | 205,197 | $ | 110,046 | |||||||
| Net interest expense | (192 | ) | (36 | ) | (81 | ) | 30 | ||||||||
| Total revenue | 252,076 | 76,347 | 205,116 | 110,076 | |||||||||||
| Total expenses | 229,227 | 62,970 | 185,361 | 105,203 | |||||||||||
| Impairment of goodwill and intangible assets | (110,188 | ) | — | — | — | ||||||||||
| Other, net | 3,040 | 2 | — | — | |||||||||||
| NET INCOME (LOSS) BEFORE TAXES | $ | (84,299 | ) | $ | 13,379 | $ | 19,755 | $ | 4,873 |
Our Lender Services segment generates its revenues primarily from fee income. Revenue from our Lender Services include both the title agent closing and underwriting services. These services are directly tied to the number of closings and orders that are processed throughout the period. In addition, student and consumer loan processing, fulfillment services, and MSR valuation services all contribute to our total revenue in the Lender Services segment.
87
Table of Contents
KEY METRICS
The following table provides a summary of some of our Lender Services segment’s key metrics:
| April 1, 2021 to December 31, 2021 | January 1, 2021 to March 31, 2021 | For the year ended December 31, 2020 | For the year ended December 31, 2019 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Successor | Predecessor | ||||||||||||||
| Incenter title agent orders | 156,216 | 54,960 | 148,705 | 76,513 | |||||||||||
| Incenter title agent closings | 133,525 | 46,991 | 99,144 | 53,867 | |||||||||||
| Total appraisals | 34,773 | 7,427 | 22,862 | 8,263 | |||||||||||
| Title insurance underwriter policies | 170,721 | 48,814 | 86,960 | 40,113 | |||||||||||
| FTE count for fulfillment revenue | 1,021 | 858 | 827 | 530 | |||||||||||
| Total MSR valuations performed | 404 | 124 | 529 | 450 |
Revenue
In the table below is a summary of the components of our Lender Services segment’s total revenue for the periods indicated (in thousands):
| April 1, 2021 to December 31, 2021 | January 1, 2021 to March 31, 2021 | For the year ended December 31, 2020 | For the year ended December 31, 2019 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Successor | Predecessor | ||||||||||||||
| Title agent and closing services | $ | 89,300 | $ | 31,750 | $ | 94,292 | $ | 53,356 | |||||||
| Insurance underwriting services | 120,619 | 33,322 | 69,643 | 19,357 | |||||||||||
| Student and consumer loan origination services | 6,890 | 2,012 | 11,140 | 10,856 | |||||||||||
| Fulfillment services | 21,501 | 6,779 | 18,781 | 14,053 | |||||||||||
| MSR trade brokerage, valuation and other services | 11,843 | 2,462 | 11,245 | 5,799 | |||||||||||
| Other income | 2,115 | 58 | 96 | 6,625 | |||||||||||
| Net interest expense | (192 | ) | (36 | ) | (81 | ) | 30 | ||||||||
| Total revenue | $ | 252,076 | $ | 76,347 | $ | 205,116 | $ | 110,076 |
For the year ended December
31, 2021 (Successor and Predecessor) versus the year ended December
31, 2020 (Predecessor)
Total revenue increased $123.3 million or 60.1% as a result of the following:
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | For the year ended December 31, 2021, we acted as title agent on 180,516 loan closings, compared to 99,144 loan closings for the 2020 period, an increase of 82.1%. We underwrote 219,535 policies during the year ended December 31, 2021, compared to 86,960 underwritten policies for the 2020 period, an increase of 152.5%. These increases were primarily the result of continued strong refinance volumes and client acquisition. |
For the year ended December 31, 2020 versus the year ended December 31, 2019
Total revenue increased $95.0 million or 86.3% as a result of higher title agent closings, title agent orders, and an increase in insurance underwriting services.
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | In 2020, we acted as title agent on 99,144 loan closings, compared to 53,867 loan closings in 2019, an increase of 84.1%. In addition, our insurance underwriting service underwrote 86,960 policies during the year ended December 31, 2020, compared to 40,113 underwritten policies for 2019, an increase of 116.8%. These increases were primarily the result of the favorable interest rate environment during the year ended December 31, 2020 compared to 2019 and a larger client base. |
88
Table of Contents
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | Fulfillment services revenue increased $4.7 million or 33.6% in 2020 over 2019 as we increased the average number of our fulfillment professionals employed to 704 employees, an increase of 61.5% of our average fulfillment professionals employed during the year ended 2019. |
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | MSR trade brokerage, valuation and other services increased $5.4 million or 93.9% for the year ended December 31, 2020 compared to 2019. In 2020, we acted as broker for $9.5 million in co-issue MSR sales, compared to $2.7 million in co-issue MSR sales for 2019. |
Expenses
In the table below is a summary of the components of our Lender Services segment’s total expenses for the periods indicated (in thousands):
| April 1, 2021 to December 31, 2021 | January 1, 2021 to March 31, 2021 | For the year ended December 31, 2020 | For the year ended December 31, 2019 | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Successor | Predecessor | |||||||||||||||
| Salaries | $ | 57,201 | $ | 16,715 | $ | 42,554 | $ | 35,674 | ||||||||
| Commissions and bonus | 25,864 | 7,045 | 30,014 | 10,989 | ||||||||||||
| Other salary related expenses | 18,667 | 4,001 | 11,602 | 6,351 | ||||||||||||
| Total salaries, benefits and related expenses | 101,732 | 27,761 | 84,170 | 53,014 | ||||||||||||
| Title and closing | 86,626 | 25,062 | 64,252 | 26,217 | ||||||||||||
| Communication and data processing | 10,197 | 2,960 | 11,317 | 8,338 | ||||||||||||
| Fair value change in deferred purchase price liability | — | — | 1,900 | (2,195 | ) | |||||||||||
| Other general and administrative expenses | 27,236 | 6,040 | 19,647 | 17,034 | ||||||||||||
| Total general and administrative expenses | 124,059 | 34,062 | 97,116 | 49,394 | ||||||||||||
| Occupancy, equipment rentals and other office related expenses | 3,436 | 1,147 | 4,075 | 2,795 | ||||||||||||
| Total expenses | $ | 229,227 | $ | 62,970 | $ | 185,361 | $ | 105,203 |
For the year ended December
31, 2021 (Successor and Predecessor) versus the year ended December
31, 2020 (Predecessor)
Total expenses increased $106.8 million or 57.6% as a result of the following:
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | Salaries, benefits and related expenses increased $45.3 million or 53.8%, primarily due to the staffing required to support the 152.5% increase in title insurance underwriting policies and 82.1% increase in title agent closings. Our average headcount increased in the 2021 period compared to the for the year ended December 31, 2020 in order to accommodate the demands of the business. Headcount averaged 1,021 for the 2021 period, and 827 for the year ended December 31, 2020. Commissions and bonus expense increased $2.9 million in conjunction with the increase in revenue. During the second quarter of 2021, one-time initial and accelerated Replacement and Earnout Right RSU expense of $3.2 million was recognized. Additional on-going expenses of $1.9 million were recognized for the RSUs issued at the time of the Business Combination. |
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | General and administrative expenses increased $61.0 million or 62.8% primarily due to higher title and closing expenses incurred associated with the 152.5% increase in title insurance underwriting policies volume and 82.1% increase in title agent closing volume. During the year ended December 31, 2021, $9.9 million of amortization of intangibles relating to the Business Combination were recognized. |
89
Table of Contents
For the year ended December 31, 2020 versus the year ended December 31, 2019
Total expenses increased $80.2 million or 76.2% as a result of higher salaries, benefits and related expenses combined with an increase in general and administrative expenses.
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | Salaries, benefits and related expenses increased $31.2 million or 58.8%, primarily due to the staffing required to support the 84.1% increase year-over-year in title agent closings and a 116.8% increase year-over-year in title insurance underwriting policies. |
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | General and administrative expenses increased $47.7 million or 96.6% primarily due to higher title and closing expenses incurred associated with the 84.1% increase year-over-year in title agent closings and a 116.8% increase year-over-year in title insurance underwriting policies. |
Portfolio Management Segment
The following table summarizes our Portfolio Management segment results for the periods indicated (in thousands):
| April 1, 2021 to December 31, 2021 | January 1, 2021 to March 31, 2021 | For the year ended December 31, 2020 | For the year ended December 31, 2019 | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Successor | Predecessor | |||||||||||||||
| Gain on sale and other income from loans held for sale, net | $ | 39,950 | $ | 5,065 | $ | 10,192 | $ | 9,303 | ||||||||
| Net fair value (losses) gains | (30,738 | ) | 2,750 | 103,872 | 151,679 | |||||||||||
| Net interest expense | (51,598 | ) | (14,816 | ) | (73,163 | ) | (95,694 | ) | ||||||||
| Fee income | 30,455 | 36,191 | 28,002 | 7,923 | ||||||||||||
| Total revenue | (11,931 | ) | 29,190 | 68,903 | 73,211 | |||||||||||
| Total expenses | 92,197 | 24,406 | 90,854 | 63,907 | ||||||||||||
| Impairment of goodwill and intangible assets | (11,909 | ) | — | — | — | |||||||||||
| Other, net | 1,170 | 895 | — | — | ||||||||||||
| NET INCOME (LOSS) BEFORE TAXES | $ | (114,867 | ) | $ | 5,679 | $ | (21,951 | ) | $ | 9,304 |
Our Portfolio Management segment generates its revenues primarily from the sale and securitization of residential mortgages into the secondary market, fair value gains and losses on loans and MSRs that we hold to maturity, servicing fee income related to the MSRs, and mortgage advisory fees earned on various investment and capital markets services we provide to our internal and external customers. The fair value gains and losses include the yield we recognize on the contractual interest income that is expected to be collected based on the stated interest rates of the loans and related liabilities, and any contractual service fees earned while servicing these assets.
Net fair value gains and losses in our Portfolio Management segment includes fair value adjustments related to the following assets and liabilities:
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | Loans held for investment, subject to HMBS liabilities, at fair value |
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | Loans held for investment, subject to nonrecourse debt, at fair value |
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | Loans held for investment, at fair value |
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | Loans held for sale, at fair value(1) |
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | HMBS liabilities, at fair value; and |
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | Nonrecourse debt, at fair value. |
90
Table of Contents
| Column 1 | Column 2 |
|---|---|
| (1) | Net fair value gains and losses in our Portfolio Management segment for loans held for sale only include fair value adjustments related to loans originated in the Commercial Originations segment. |
KEY METRICS
The following table provides a trend in the assets and liabilities under management by our Portfolio Management segment (in thousands):
| December 31, 2021 | December 31, 2020 | ||||||
|---|---|---|---|---|---|---|---|
| Successor | Predecessor | ||||||
| Cash and cash equivalents | $ | 43,261 | $ | 47,024 | |||
| Restricted cash | 320,116 | 303,925 | |||||
| Loans held for investment, subject to HMBS liabilities, at fair value | 10,556,054 | 9,929,163 | |||||
| Loans held for investment, subject to nonrecourse debt, at fair value | 6,218,194 | 5,396,167 | |||||
| Loans held for investment, at fair value | 1,031,328 | 730,821 | |||||
| Mortgage servicing rights, at fair value | 427,942 | 180,684 | |||||
| Other assets, net | 228,069 | 165,810 | |||||
| Total long-term investment assets | 18,824,964 | 16,753,594 | |||||
| Loans held for sale, at fair value | 149,425 | 142,226 | |||||
| Total earning assets | 18,974,389 | 16,895,820 | |||||
| HMBS related obligations, at fair value | 10,422,358 | 9,788,668 | |||||
| Nonrecourse debt, at fair value | 6,111,242 | 5,271,842 | |||||
| Other financing lines of credit | 1,525,529 | 1,010,669 | |||||
| Payables and other liabilities | 96,080 | 96,762 | |||||
| Total financing of portfolio | 18,155,209 | 16,167,941 | |||||
| Net equity in earning assets | $ | 819,180 | $ | 727,879 |
91
Table of Contents
The following table provides a summary of some of our Portfolio Management segment’s key metrics (dollars in thousands):
| December 31, 2021 | December 31, 2020 | |||||||
|---|---|---|---|---|---|---|---|---|
| Successor | Predecessor | |||||||
| Mortgage Servicing Rights Portfolio | ||||||||
| Loan count | 118,939 | 69,301 | ||||||
| Ending unpaid principal balance | $ | 38,219,162 | $ | 22,269,362 | ||||
| Average unpaid principal balance | $ | 321 | $ | 321 | ||||
| Weighted average coupon | 3.01 | % | 3.15 | % | ||||
| Weighted average age (in months) | 11 | 4 | ||||||
| Weighted average FICO credit score | 756 | 760 | ||||||
| 90+ day delinquency rate | 0.1 | % | 0.1 | % | ||||
| Total prepayment speed | 8.3 | % | 12.1 | % | ||||
| Reverse Mortgages | ||||||||
| Loan count | 59,480 | 58,230 | ||||||
| Active unpaid principal balance | $ | 14,902,734 | $ | 13,355,570 | ||||
| Due and payable | 322,057 | 484,233 | ||||||
| Foreclosure | 599,087 | 348,768 | ||||||
| Claims pending | 73,327 | 76,346 | ||||||
| Ending unpaid principal balance | $ | 15,897,205 | $ | 14,264,917 | ||||
| Average unpaid principal balance | $ | 267 | $ | 245 | ||||
| Weighted average coupon | 3.92 | % | 4.30 | % | ||||
| Weighted average age (in months) | 43 | 44 | ||||||
| Percentage in foreclosure | 3.8 | % | 2.4 | % | ||||
| Commercial (SRL/Portfolio/Fix & Flip) | ||||||||
| Loan count | 2,222 | 1,993 | ||||||
| Ending unpaid principal balance | $ | 479,190 | $ | 493,817 | ||||
| Average unpaid principal balance | $ | 216 | $ | 248 | ||||
| Weighted average coupon | 7.43 | % | 8.50 | % | ||||
| Weighted average loan age (in months) | 8 | 12 | ||||||
| SRL conditional prepayment rate | 1.4 | % | 2.9 | % | ||||
| SRL non-performing (60+ days past due) | 1.3 | % | 2.2 | % | ||||
| F&F single month mortality | 8.9 | % | 8.8 | % | ||||
| F&F non-performing (60+ days past due) | 13.6 | % | 6.5 | % | ||||
| Agricultural Loans | ||||||||
| Loan count | 80 | 42 | ||||||
| Ending unpaid principal balance | $ | 144,328 | $ | 69,127 | ||||
| Average unpaid principal balance | $ | 1,804 | $ | 1,646 | ||||
| Weighted average coupon | 7.14 | % | 7.70 | % | ||||
| Weighted average loan age (in months) | 7 | 5 |
92
Table of Contents
| April 1, 2021 to December 31, 2021 | January 1, 2021 to March 31, 2021 | For the year ended December 31, 2020 | For the year ended December 31, 2019 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Successor | Predecessor | ||||||||||||||
| Investment and Capital Markets | |||||||||||||||
| Number of structured deals | 10 | 1 | 11 | 7 | |||||||||||
| Structured deals (size in notes) | $ | 3,477,143 | $ | 571,448 | $ | 3,286,327 | $ | 2,455,050 | |||||||
| Number of whole loan trades | 30 | 8 | 11 | 12 | |||||||||||
| UPB of whole loan trades | $ | 880,315 | $ | 195,929 | $ | 366,242 | $ | 451,377 |
Revenue
In the table below is a summary of the components of our Portfolio Management segment’s total revenue for the periods indicated (in thousands):
| April 1, 2021 to December 31, 2021 | January 1, 2021 to March 31, 2021 | For the year ended December 31, 2020 | For the year ended December 31, 2019 | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Successor | Predecessor | |||||||||||||||
| REVENUE | ||||||||||||||||
| Gain on sale and other income from loans held for sale, net | $ | 39,950 | $ | 5,065 | $ | 10,192 | 9,303 | |||||||||
| Net fair value gains: | ||||||||||||||||
| Net fair value gains from portfolio activity | 102,276 | 32,386 | 138,743 | 135,855 | ||||||||||||
| Net fair value gains (losses) from changes in market inputs or model assumptions | (133,014 | ) | (29,636 | ) | (34,871 | ) | 15,824 | |||||||||
| Total net fair value (losses) gains | (30,738 | ) | 2,750 | 103,872 | 151,679 | |||||||||||
| Net interest expense | (51,598 | ) | (14,816 | ) | (73,163 | ) | (95,694 | ) | ||||||||
| Fee income: | ||||||||||||||||
| Servicing income (MSR) | 24,664 | 33,698 | 25,176 | (572 | ) | |||||||||||
| Underwriting, advisory and valuation fees | 1,830 | 997 | 818 | 1,193 | ||||||||||||
| Asset management fees | — | 9 | 1,154 | 3,094 | ||||||||||||
| Other fees | 3,961 | 1,487 | 854 | 4,208 | ||||||||||||
| Total fee income | 30,455 | 36,191 | 28,002 | 7,923 | ||||||||||||
| Total revenue | $ | (11,931 | ) | $ | 29,190 | $ | 68,903 | 73,211 |
Principally, all of our outstanding financial instruments are carried at fair value. The yield recognized on these financial instruments and any changes in estimated fair value are recorded as a component of net fair value gains on loans and related obligations in the Consolidated Statements of Operations. However, for certain of our outstanding financing lines of credit, we have not elected the fair value option. Accordingly, interest expense is presented separately on our Consolidated Statements of Operations. Further, interest income on collateralized loans may be reflected in net fair value gains on loans and related obligations on the Consolidated Statements of Operations, while the associated interest expense on the pledged loans will be included as a component of net interest expense. We evaluate net interest margin (“NIM”) for our outstanding investments through an evaluation of all components of interest income and interest expense.
93
Table of Contents
The following table provides an analysis of all components of NIM for the periods indicated (in thousands):
| April 1, 2021 to December 31, 2021 | January 1, 2021 to March 31, 2021 | For the year ended December 31, 2020 | For the year ended December 31, 2019 | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Successor | Predecessor | |||||||||||||||
| Interest income on commercial and reverse loans | $ | 454,175 | $ | 149,875 | $ | 699,036 | $ | 700,498 | ||||||||
| Interest expense on HMBS and nonrecourse obligations | (322,158 | ) | (114,910 | ) | (520,884 | ) | (528,062 | ) | ||||||||
| Net interest margin included in net fair value gains and losses on mortgage loans(1) | 132,017 | 34,965 | 178,152 | 172,436 | ||||||||||||
| Interest income on mortgage loans held for sale | 890 | 138 | 714 | 367 | ||||||||||||
| Interest expense on warehouse lines of credit | (52,488 | ) | (14,954 | ) | (73,877 | ) | (96,061 | ) | ||||||||
| Net interest expense | (51,598 | ) | (14,816 | ) | (73,163 | ) | (95,694 | ) | ||||||||
| NET INTEREST MARGIN | $ | 80,419 | $ | 20,149 | $ | 104,989 | 76,742 |
| Column 1 | Column 2 |
|---|---|
| (1) | Net interest margin included in net fair value gains and losses on mortgage loans includes interest income and expense on all commercial and reverse loans and their related nonrecourse obligations. Interest income on mortgage loans and warehouse lines of credit are classified in net interest expense. See Note 2—Summary of Significant Accounting Policies within the consolidated financial statements for additional information on the Company’s accounting related to commercial and reverse mortgage loans. |
Certain of our financial instruments are valued using a combination of a discounted cash flow model and analysis of current market data to arrive at an estimate of fair value. The cash flow assumptions and prepayment and repayment assumptions used in the model are based on various factors, with the key assumptions being prepayment speeds, credit loss frequencies and severity, and discount rate assumptions. Any changes in fair value on these financial instruments is recorded as a gain or loss in net fair value gains on loans and related obligations on the Consolidated Statements of Operations.
For the year ended December 31, 2021 (Successor and Predecessor) versus the year ended December 31, 2020 (Predecessor)
Total revenue decreased $51.6 million or 75.0% as a result of the following:
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | Gain on sale and other income from loans held for sale, net, increased $34.8 million primarily due to increased commercial loan sales as a result of the increased commercial loan volume during the year ended December 31, 2021 compared to the same period in 2020. |
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | Net fair value losses from changes in market inputs or model assumptions increased $127.8 million due to fair value adjustments related predominantly to increases in modeled prepayment speeds on securitized mortgage assets due to an increases in home price appreciation for the year ended December 31, 2021 compared to the comparable 2020 period. |
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | Net interest expense on our warehouse lines decreased $6.7 million due primarily to a lower average cost of funds on our financing lines of credit. |
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | Fee income increased $38.6 million primarily related to the increase of $33.2 million in servicing fee income as result of the increase in the MSR portfolio for the year ended December 31, 2021 compared to the comparable 2020 period. |
94
Table of Contents
For the year ended December 31, 2020 versus the year ended December 31, 2019
Total revenue decreased $4.3 million or 5.9% as a result of negative fair value adjustments recognized in 2020 primarily driven by higher required cost of funds for securitizations early during the
COVID-19
pandemic. These losses were partially offset by $21.7 million decrease in warehouse interest expense.
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | Net fair value losses from changes in market inputs or model assumptions increased $50.7 million as a result of $29.7 million of fair value losses recognized in 2020 primarily driven by higher required cost of funds for securitizations during the first months of the COVID-19 pandemic. Financial markets were significantly disrupted resulting in significant negative fair value adjustments during 2020. See Note 5—Fair Value to the annual audited consolidated financial statements for additional information. |
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | Interest expense on warehouse lines decreased $21.7 million as the result of a decreasing interest rate environment year over year. |
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | Servicing income increased $17.3 million. During the first months of the COVID-19 pandemic, liquidity and prices in the MSR market decreased making an MSR retention strategy more attractive. As a result, we increased retention of MSRs in March 2020. Our mortgage servicing portfolio increased to $22,269.4 million UPB as of December 31, 2020, compared to $288.1 million as of December 31, 2019. |
Expenses
In the table below is a summary of the components of our Portfolio Management segment’s total expenses for the periods indicated (in thousands):
| April 1, 2021 to December 31, 2021 | January 1, 2021 to March 31, 2021 | For the year ended December 31, 2020 | For the year ended December 31, 2019 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Successor | Predecessor | ||||||||||||||
| Salaries and bonuses | $ | 40,797 | $ | 5,650 | $ | 25,470 | $ | 18,760 | |||||||
| Other salary related expenses | 1,514 | 497 | 2,358 | 1,427 | |||||||||||
| Total salaries, benefits and related expenses | 42,311 | 6,147 | 27,828 | 20,187 | |||||||||||
| Securitization expenses | 22,136 | 4,459 | 17,173 | 12,851 | |||||||||||
| Servicing related expenses | 27,123 | 8,651 | 28,360 | 21,198 | |||||||||||
| Other general and administrative expenses | 135 | 4,887 | 17,226 | 8,979 | |||||||||||
| Total general and administrative expenses | 49,394 | 17,997 | 62,759 | 43,028 | |||||||||||
| Occupancy and equipment rentals | 492 | 262 | 267 | 692 | |||||||||||
| Total expenses | $ | 92,197 | $ | 24,406 | $ | 90,854 | $ | 63,907 |
For the year ended December 31, 2021 (Successor and Predecessor) versus the year ended December 31, 2020 (Predecessor)
Total expenses increased $25.7 million or 28.3% as a result of the following:
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | Salaries, benefits and related expenses increased $20.6 million or 74.1%, primarily due to allocated costs associated with the Business Combination, an increase in bonus compensation, and an increase in allocated shared services. During the second quarter of 2021, a one-time initial and accelerated Replacement and Earnout Right RSU expense of $7.2 million was recognized. Additional on-going expenses of $1.9 million were recognized for the RSUs issued at the time of the Business Combination. |
95
Table of Contents
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | General and administrative expenses increased $4.6 million or 7.4% primarily due to increased loan portfolio expenses related to the increase in subservicing expense on the retained MSR portfolio, which are included in servicing related expenses above, along with increases in fees related to the securitization of assets into nonrecourse securitizations, slightly offset by a decrease in other general and administrative expenses. |
For the year ended December 31, 2020 versus the year ended December 31, 2019
Total expenses increased $26.9 million or 42.2% as a result of higher salaries, benefits and related expenses combined with an increase in general and administrative expenses.
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | Salaries, benefits and related expenses increased $7.6 million or 37.9%, primarily due to an increase in average headcount, which was 106 for the 2020 period versus 82 for the 2019 period. This increase is a result of growth in our servicing oversight function. |
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | General and administrative expenses increased $19.7 million or 45.9% primarily due to servicing related expenses related to the increase in the retained MSR portfolio. |
Corporate and Other
Our Corporate and Other segment consists of our BXO and other corporate services groups. These groups support our operating segments, and the cost of services directly supporting the operating segments are allocated to those operating segments on a cost of service basis. Enterprise-focused Corporate and Other expenses that are not incurred in direct support of the operating segments are kept unallocated within our Corporate and Other segment.
The following table summarizes our Corporate and Other segment’s results for the periods indicated (in thousands):
| April 1, 2021 to December 31, 2021 | January 1, 2021 to March 31, 2021 | For the year ended December 31, 2020 | For the year ended December 31, 2019 | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Successor | Predecessor | |||||||||||||||
| Fee income | $ | — | $ | — | $ | 3,117 | $ | (2,529 | ) | |||||||
| Net interest expense | (19,965 | ) | (7,744 | ) | (8,937 | ) | (5,144 | ) | ||||||||
| Total interest and other expense | (19,965 | ) | (7,744 | ) | (5,820 | ) | (7,673 | ) | ||||||||
| Total expenses | 74,535 | 18,683 | 48,280 | 35,137 | ||||||||||||
| Other, net | 15,193 | (9,464 | ) | (6,131 | ) | 4,332 | ||||||||||
| NET INCOME (LOSS) | $ | (79,307 | ) | $ | (35,891 | ) | $ | (60,231 | ) | $ | (38,478 | ) |
96
Table of Contents
In the table below is a summary of the components of our Corporate and Other segment’s total expenses for the periods indicated (in thousands):
| April 1, 2021 to December 31, 2021 | January 1, 2021 to March 31, 2021 | For the year ended December 31, 2020 | For the year ended December 31, 2019 | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Successor | Predecessor | |||||||||||||||
| Salaries and bonuses | $ | 101,839 | $ | 22,779 | $ | 63,837 | $ | 40,074 | ||||||||
| Other salary related expenses | 8,435 | 3,306 | 4,482 | 5,885 | ||||||||||||
| Shared services—payroll allocations | (67,100 | ) | (18,657 | ) | (41,727 | ) | (26,552 | ) | ||||||||
| Total salaries, benefits and related expenses | 43,174 | 7,428 | 26,592 | 19,407 | ||||||||||||
| Communication and data processing | 15,878 | 3,015 | 6,613 | 4,638 | ||||||||||||
| Professional fees | 33,047 | 10,334 | 16,685 | 15,292 | ||||||||||||
| Other general and administrative expenses | (3,211 | ) | 1,481 | 1,592 | 5,388 | |||||||||||
| Shared services—general and administrative allocations | (17,476 | ) | (3,694 | ) | (4,412 | ) | (11,356 | ) | ||||||||
| Total general and administrative expenses | 28,238 | 11,136 | 20,478 | 13,962 | ||||||||||||
| Occupancy, equipment rentals and other office related expenses | 3,123 | 119 | 1,210 | 1,768 | ||||||||||||
| Total expenses | $ | 74,535 | $ | 18,683 | $ | 48,280 | $ | 35,137 |
For the year ended December 31, 2021 (Successor and Predecessor) versus the year ended December 31, 2020 (Predecessor)
Net loss increased $55.0 million or 91.3% as a result of the following:
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | Total interest and other expense increased $21.9 million or 376.1% as a result of interest expense related to the senior unsecured notes issued in November 2020. |
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | Salaries, benefits, and related expenses, net of allocations, increased $24.0 million or 90.3% primarily due to an increase in average headcount, bonus compensation and cost allocations related to the Business Combination. Average headcount for the year ended December 31, 2021 was 432 compared to 283 for the 2020 period. During the second quarter of 2021, one-time initial and accelerated Replacement and Earnout Right RSU expense of $15.3 million was recognized. Additional on-going expenses of $16.4 million were recognized for the RSUs issued at the time of the Business Combination. These increases were partially offset by an increase in allocations, as the cost associated with the increase in headcount during the period was allocated to each segment. |
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | General and administrative expenses, net of shared services allocations, increased $18.9 million or 92.3% due to an increase in communications and data processing, higher professional fees, including legal and accounting advisory fees related to the Business Combination, offset slightly by an increase in shared services allocations. |
For the year ended December 31, 2020 versus the year ended December 31, 2019
Net loss increased $21.8 million or 56.5% as a result of higher salaries, benefits and related expenses, net of allocations, combined with higher general and administrative expenses, net of allocations.
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | Total interest expense increased $3.8 million or 73.7% as a result of higher interest expense due to higher average outstanding balances on our non-funding lines of credit and the issuance of |
97
Table of Contents
| Column 1 | Column 2 |
|---|---|
| $350.0 million in senior unsecured notes in November 2020. In 2020, the average balance on our non-funding lines of credit was $48.6 million, compared to an average balance of $37.4 million during 2019. |
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | Salaries, benefits, and related expenses, net of allocations, increased $7.2 million or 37.0% primarily due to an increase in commissions and accrued bonus compensation partially offset by increased allocations due to higher utilization of corporate services by our other segments. |
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | General and administrative expenses, net of allocations, increased $11.3 million or 93.2% primarily due to higher nonrecurring professional fees, including legal and accounting advisory fees related to the Business Combination. The increase in general and administrative expenses was coupled with a decrease in shared services allocations of $6.9 million for 2020 compared to 2019. |
NON-GAAP
FINANCIAL MEASURES
The Company’s management evaluates performance of the Company through the use of certain
non-GAAP
financial measures, including Adjusted Net Income, Adjusted EBITDA and Adjusted Diluted Earnings per Share.
The presentation of
non-GAAP
measures is used to enhance the investors’ understanding of certain aspects of our financial performance. This discussion is not meant to be considered in isolation, superior to, or as a substitute for the directly comparable financial measures prepared in accordance with U.S. Generally Accepted Accounting Principles (“GAAP”). These key financial measures provide an additional view of our performance over the long-term and provide useful information that we use in order to maintain and grow our business.
These
non-GAAP
financial measures should not be considered as an alternate to (i) net (loss) income or any other performance measures determined in accordance with GAAP or (ii) operating cash flows determined in accordance with GAAP. Adjusted Net Income and Adjusted EBITDA have important limitations as analytical tools and should not be considered in isolation or as a substitute for analysis of our results as reported under GAAP. Some of these limitations of this metric are:
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | cash expenditures for future contractual commitments; |
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | cash requirements for working capital needs; |
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | cash requirements for certain tax payments; and |
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | all non-cash income/expense items reflected in the Consolidated Statements of Cash Flows. |
Because of these limitations, Adjusted Net Income and Adjusted EBITDA should not be considered as measures of discretionary cash available to us to invest in the growth of our business or distribute to shareholders. We compensate for these limitations by relying primarily on our GAAP results and using our
non-GAAP
financial measures only as a supplement. Users of our consolidated financial statements are cautioned not to place undue reliance on our
non-GAAP
financial measures.
Adjusted Net Income
We define Adjusted Net Income as consolidated net income (loss) adjusted for:
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| 1. | Change in fair value of loans and securities held for investment due to assumption changes |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| 2. | Amortization and other impairment of goodwill and intangible assets |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| 3. | Equity based compensation |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| 4. | Change in fair value of deferred purchase price obligations (including earnouts and TRA obligations), warrant liability, and minority investments |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| 5. | Certain non-recurring costs |
98
Table of Contents
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| 6. | Pro-forma tax provision attributable to noncontrolling interest |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| 7. | Pro-forma tax effects of adjustments |
Management believes these key financial measures provide an additional view of our performance over the long
term and provide useful information that we use in order to maintain and grow our business. Management considers Adjusted Net Income important in evaluating our Company as a whole. This supplemental metric is utilized by our management team to assess the underlying key drivers and operational performance of the continuing operations of the business. In addition, analysts, investors, and creditors may use this measure when analyzing our operating performance and comparability to peers. Adjusted Net Income is not a presentation made in accordance with GAAP, and our definition and use of this measure may vary from other companies in our industry.
Adjusted Net Income provides visibility to the underlying operating performance by excluding the impact of certain items that management does not believe are representative of our core earnings. Adjusted Net Income may also include other adjustments, as applicable based upon facts and circumstances, consistent with our intent of providing a supplemental means of evaluating our operating performance.
Adjusted EBITDA
We define Adjusted EBITDA as net income (loss) adjusted for:
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| 1. | Taxes |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| 2. | Interest on non-funding debt |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| 3. | Depreciation |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| 4. | Change in fair value of loans and securities held for investment due to assumption changes |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| 5. | Amortization and other impairment of goodwill and intangible assets |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| 6. | Equity based compensation |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| 7. | Change in fair value of deferred purchase price obligations (including earnouts and TRA obligations), warrant liability and minority investments |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| 8. | Certain non-recurring costs |
We evaluate the performance of our company and segments through the use of Adjusted EBITDA as a
non-GAAP
measure. Management considers Adjusted EBITDA important in evaluating our business segments and the Company as a whole. Adjusted EBITDA is a supplemental metric utilized by our management team to assess the underlying key drivers and operational performance of the continuing operations of the business and our operating segments. In addition, analysts, investors, and creditors may use these measures when analyzing our operating performance. Adjusted EBITDA is not a presentation made in accordance with GAAP, and our use of this measure and term may vary from other companies in our industry.
Adjusted EBITDA provides visibility to the underlying operating performance by excluding the impact of certain items that management does not believe are representative of our core earnings. Adjusted EBITDA may also include other adjustments, as applicable based upon facts and circumstances, consistent with our intent of providing a supplemental means of evaluating our operating performance.
Adjusted Diluted Earnings Per Share
We define Adjusted Diluted Earnings Per Share as Adjusted Net Income (defined above) divided by the weighted average diluted shares, which includes issued and outstanding Class A Common Stock plus the Class A LLC Units owned by the noncontrolling interest on an
if-converted
basis.
99
Table of Contents
Analysts, investors, and creditors may use this measure when analyzing our operating performance and comparability to peers. Adjusted Net Income is not a presentation made in accordance with GAAP, and our definition and use of this measure may vary from other companies in our industry.
The following table provides a reconciliation of net income to Adjusted Net Income and Adjusted EBITDA (in thousands, except for share data):
Reconciliation to GAAP
| April 1, 2021 to December 31, 2021 | January 1, 2021 to March 31, 2021 | For the year ended December 31, 2020 | For the year ended December 31, 2019 | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Successor | Predecessor | |||||||||||||||
| Reconciliation of Net income (loss) to Adjusted Net Income and Adjusted EBITDA | ||||||||||||||||
| Net income (loss) | $ | (1,301,002 | ) | $ | 124,320 | $ | 497,913 | $ | 76,630 | |||||||
| Adjustments for: | ||||||||||||||||
| Change in fair value of loans and securities held for investment due to assumption changes(1) | 109,169 | 2,042 | 49,876 | 19,985 | ||||||||||||
| Amortization and impairment of goodwill and intangible assets | 1,421,759 | 629 | 2,583 | 2,605 | ||||||||||||
| Change in fair value of deferred purchase price liabilities(2) | (115 | ) | 30 | 2,056 | (1,804 | ) | ||||||||||
| Change in fair value of warrant liability | (12,472 | ) | — | — | — | |||||||||||
| Equity based compensation | 31,774 | — | — | 2,919 | ||||||||||||
| Change in fair value of minority investments(3) | (274 | ) | 9,464 | 5,512 | (1,429 | ) | ||||||||||
| Certain non-recurring costs(4) | 45,895 | 6,719 | 19,372 | 15,073 | ||||||||||||
| Tax effect on net income attributable to noncontrolling interest(5)(6) | 59,910 | (31,482 | ) | (127,723 | ) | (19,222 | ) | |||||||||
| Tax effect of adjustments(5) | (153,245 | ) | (4,910 | ) | (20,644 | ) | (9,711 | ) | ||||||||
| Adjusted Net Income | $ | 201,399 | $ | 106,812 | $ | 428,945 | $ | 85,046 | ||||||||
| Effective income taxes | 72,664 | 37,529 | 151,545 | 28,933 | ||||||||||||
| Depreciation | 7,261 | 2,163 | 8,446 | 6,578 | ||||||||||||
| Interest expense on non-funding debt | 20,254 | 7,706 | 7,686 | 2,908 | ||||||||||||
| Adjusted EBITDA | $ | 301,578 | $ | 154,210 | $ | 596,622 | $ | 123,465 | ||||||||
| GAAP PER SHARE MEASURES | ||||||||||||||||
| Net loss attributable to controlling interest | $ | (371,800 | ) | N/A | N/A | N/A | ||||||||||
| Weighted average shares outstanding | 59,849,638 | N/A | N/A | N/A | ||||||||||||
| Basic earnings per share | (6.21 | ) | N/A | N/A | N/A | |||||||||||
| If-converted method net income | $ | (1,243,621 | ) | N/A | N/A | N/A | ||||||||||
| Weighted average diluted shares | 190,597,249 | N/A | N/A | N/A | ||||||||||||
| Diluted earnings per share | $ | (6.52 | ) | N/A | N/A | N/A | ||||||||||
| NON-GAAP PER SHARE MEASURES | ||||||||||||||||
| Adjusted Net Income | $ | 201,399 | $ | 106,812 | $ | 429,945 | $ | 85,046 | ||||||||
| Weighted average diluted shares | 190,597,249 | 191,200,000 | 191,200,000 | 191,200,000 | ||||||||||||
| Adjusted Diluted Earnings per Share | $ | 1.06 | $ | 0.56 | $ | 2.25 | $ | 0.44 | ||||||||
| Book equity | $ | 1,083,010 | $ | 844,386 | 794,271 | $ | 670,794 | |||||||||
| Ending diluted shares | 189,448,936 | 191,200,000 | 191,200,000 | 191,200,000 | ||||||||||||
| Book Equity per Diluted Share | $ | 5.72 | $ | 4.42 | $ | 4.15 | $ | 3.51 |
100
Table of Contents
| Column 1 | Column 2 |
|---|---|
| (1) | Change in Fair Value of Loans and Securities Held for Investment due to Assumption Changes—This adjustment relates to changes in the significant market or model input components of the fair value for loans and securities which are held for investment, net of related liabilities. We include an adjustment for the significant market or model input components of the change in fair value because, while based on real observable and/or predicted changes in drivers of the valuation of assets, they may be mismatched in any given period with the actual change in the underlying economics or when they will be realized in actual cash flows. We do not record this change as a separate component in our financial records, but have generated this information based on modeling and certain assumptions. Changes in Fair Value of Loans and Securities Held for Investment due to Assumption Changes includes changes in fair value for the following mortgage servicing rights, loans held for investment, and related liabilities: |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| 1. | Reverse mortgage loans held for investment, subject to HMBS related obligations, at fair value; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| 2. | Mortgage loans held for investment, subject to nonrecourse debt, at fair value; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| 3. | Mortgage loans held for investment, at fair value; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| 4. | Debt Securities; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| 5. | Mortgage servicing rights, at fair value; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| 6. | HMBS related obligations, at fair value; and |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| 7. | Nonrecourse debt, at fair value. |
The adjustment for changes in fair value of loans and securities held for investment due to assumption changes is calculated based on changes in fair value associated with the above assets and liabilities calculated in accordance with GAAP, excluding the
period-to-date
estimated impact of the change in fair value attributable to current period additions and the change in fair value attributable to portfolio
run-off,
net of hedge gains and losses and any securitization expenses incurred in securitizing our mortgage loans held for investment, subject to nonrecourse debt. This adjustment represents changes in accounting estimates that are measured in accordance with US GAAP. Actual results may differ from those estimates and assumptions due to factors such as changes in the economy, interest rates, secondary market pricing, prepayment assumptions, home prices or discrete events affecting specific borrowers, and such differences could be material. Accordingly, this number should be understood as an estimate and the actual adjustment could vary if our modeling is incorrect.
| Column 1 | Column 2 |
|---|---|
| (2) | Change in Fair Value of Deferred Purchase Price Obligations - We are obligated to pay contingent consideration to sellers of acquired businesses based on future performance of acquired businesses (Earnouts) as well as realization of tax benefits from the Business Combination (TRA Obligation). Change in fair value of deferred purchase price obligations represents impacts to revenue or expense due to changes in the estimated fair value of expected payouts as a result of changes in various assumptions, including future performance, timing and realization of tax benefits and discount rates. |
| Column 1 | Column 2 |
|---|---|
| (3) | Change in Fair Value of Minority Investments—The adjustment to minority equity investments and debt investments is based on the change in fair value, which is an item that management believes should be excluded when discussing our ongoing and future operations. Although the change in fair value of minority equity investments and debt investments is a recurring part of our business, we believe the adjustment is appropriate as the fair value fluctuations from period to period make it difficult to analyze core-operating trends. |
| Column 1 | Column 2 |
|---|---|
| (4) | Certain non-recurring costs relate to various one-time expenses and adjustments that management believes should be excluded as these do not relate to a recurring part of the core business operations. These items include certain one-time charges including estimated settlements for legal and regulatory matters, acquisition related expenses, share based compensation associated with the Business Combination, and |
101
Table of Contents
| Column 1 | Column 2 |
|---|---|
| other one-time charges. The Successor period of April 1, 2021 to December 31, 2021 includes $38.6 million of non-recurring share based compensation primarily resulting from the immediate vesting portion of the Replacement RSU awards. |
| Column 1 | Column 2 |
|---|---|
| (5) | We applied a 26% effective tax rate to pre-tax income and adjustments (excluding change in fair value of warrant liability and impairment of Component-2 goodwill—both considered permanent book to tax differences) for the respective period to determine the tax effect of net income (loss) and adjustments attributable to the noncontrolling interests and adjustments. |
| Column 1 | Column 2 |
|---|---|
| (6) | This is a component in the numerator of diluted net loss per share. See Note 38—Earnings Per Share. |
Liquidity and Capital Resources
Impact of the Business Combination
FoA is a holding company and has no material assets other than its direct and indirect ownership of Class A LLC Units. FoA has no independent means of generating revenue. FoA Equity may make distributions to its holders of Class A LLC Units, including FoA and the Continuing Unitholders, in an amount sufficient to cover all applicable taxes at assumed tax rates, payments under the TRAs and dividends, if any, declared by it. Deterioration in the financial condition, earnings or cash flow of FoA Equity and its subsidiaries for any reason could limit or impair their ability to pay such distributions. Additionally, the terms of our financing arrangements, including financing lines of credit and senior notes, contain covenants that may restrict FoA Equity and its subsidiaries from paying such distributions, subject to certain exceptions. In addition, one of our subsidiaries, FAM, is subject to various regulatory capital and minimum net worth requirements as a result of their mortgage origination and servicing activities. Further, FoA Equity is generally prohibited under Delaware law from making a distribution to a member to the extent that, at the time of the distribution, after giving effect to the distribution, liabilities of FoA Equity (with certain exceptions) exceed the fair value of its assets. Subsidiaries of FoA Equity are generally subject to similar legal limitations on their ability to make distributions to FoA Equity.
Our cash flows from operations, borrowing availability and overall liquidity are subject to risks and uncertainties. We may not be able to obtain additional liquidity on reasonable terms, or at all. Additionally, our liquidity and our ability to meet our obligations and to fund our capital requirements are dependent on our future financial performance, which is subject to general economic, financial, and other factors that are beyond our control. Accordingly, our business may not generate sufficient cash flow from operations and future borrowings may not be available from additional indebtedness or otherwise to meet our liquidity needs. Although we have no specific current plans to do so, if we decide to pursue one or more significant acquisitions, we may incur additional debt or sell additional equity to finance such acquisitions, which would result in additional expenses or dilution.
Tax Receivable Agreements
In connection with the Business Combination, concurrently with the Closing, the Company entered into TRA with certain owners of FoA Equity prior to the Business Combination (the “TRA Parties”). The TRAs generally provide for the payment by the Company to the TRA Parties of 85% of the cash tax benefits, if any, that the Company is deemed to realize as a result of (i) tax basis adjustments as a result of sales and exchanges of units in connection with or following the Business Combination and certain distributions with respect to units, (ii) the Company’s utilization of certain tax attributes attributable to Blackstone Tactical Opportunities Associates—NQ L.L.C., a Delaware limited partnership, Blocker GP, and (iii) certain other tax benefits related to entering into the TRAs, including tax benefits attributable to making payments under the TRAs. These tax basis adjustments generated over time may increase (for tax purposes) the depreciation and amortization deductions available to the Company and, therefore, may reduce the amount of U.S. federal, state and local tax that the Company would otherwise be required to pay in the future, although the IRS may challenge all or part of the validity of that tax
102
Table of Contents
basis, and a court could sustain such challenge. The tax basis adjustments upon sales or exchanges of units for shares of Class A Common Stock and certain distributions with respect to Class A LLC Units may also decrease gains (or increase losses) on future dispositions of certain assets to the extent tax basis is allocated to those assets. Actual tax benefits realized by the Company may differ from tax benefits calculated under the Tax Receivable Agreements as a result of the use of certain assumptions in the TRAs, including the use of an assumed weighted average state and local income tax rate to calculate tax benefits.
The payments that FoA may make under the TRAs are expected to be substantial. The payments under the TRAs are not conditioned upon continued ownership of FoA or FoA Equity by the Continuing Unitholders.
The Company accounts for the effects of these increases in tax basis and associated payments under the TRAs arising from exchanges in connection with the Business Combination as follows:
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | records an increase in deferred tax assets for the estimated income tax effects of the increases in tax basis based on enacted federal and state tax rates at the date of the exchange; |
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | to the extent we estimate that the Company will not realize the full benefit represented by the deferred tax asset, based on an analysis that will consider, among other things, our expectation of future earnings, the Company reduces the deferred tax asset with a valuation allowance; and |
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | initial measurement of the obligations is at fair value on the acquisition date. Subsequently, the liability will be remeasured at fair value each reporting period, with any changes in fair value recognized through earnings. |
The Company records obligations under the TRAs resulting from exchanges subsequent to the Business Combination, as they occur, at the gross undiscounted amount of the expected future payments as an increase to the liability along with the deferred tax asset and valuation allowance (if any) with an offset to additional
paid-in
capital.
As of December 31, 2021, the Company had a liability of $34.6 million related to its projected obligations under the TRA, which is included in deferred purchase price liabilities within payables and other liabilities on the Consolidated Statements of Financial Condition.
Sources and Uses of Cash
Our primary sources of funds for liquidity include: (i) payments received from sale or securitization of loans; (ii) payments from the liquidation or securitization of our outstanding participating interests in loans; and (iii) advance and warehouse facilities, other secured borrowings and the unsecured senior notes.
Our primary uses of funds for liquidity include: (i) funding of borrower advances and draws on outstanding loans; (ii) originations of loans; (iii) payment of operating expenses; (iv) repayment of borrowings and repurchases or redemptions of outstanding indebtedness, and (v) distributions to shareholders for the estimated taxes on pass-through taxable income.
Our cash flow from operating activities when combined with net proceeds from our portfolio financing activities, as well as capacity through existing facilities, provide adequate resources to fund our anticipated ongoing cash requirements. We rely on these facilities to fund operating activities. As the facilities mature, we anticipate renewal of these facilities will be achieved. Future debt maturities will be funded with cash and cash equivalents, cash flow from operating activities and, if necessary, future access to capital markets. We continue to optimize the use of balance sheet cash to avoid unnecessary interest carrying costs.
Cash Flows
As a result of the Business Combination, certain compensation expenses were considered to have been incurred “on the line”. These “on the line” expenses resulted in a decrease in cash on the opening balance sheet as of
103
Table of Contents
April 1, 2021 when compared to the ending balance as of March 31, 2021. For the Successor period from April 1, 2021 to December 31, 2021, the beginning cash balance reflects the decrease in cash due to these expenses and, as such, these expenses have been appropriately excluded from the reconciliation to the ending cash balance.
The following table presents net cash provided by (used in) operating activities, investing activities and financing activities for the period from April 1, 2021 to December 31, 2021 (Successor), January 1, 2021 to March 31, 2021 (Predecessor), for the year ended December 31, 2020 (Predecessor), and for the year ended December 31, 2019 (Predecessor) (in thousands):
| April 1, 2021 to December 31, 2021 | January 1, 2021 to March 31, 2021 | For the year ended December 31, 2020 | For the year ended December 31, 2019 | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Successor | Predecessor | |||||||||||||||
| Net cash provided by (used in): | ||||||||||||||||
| Operating activities | $ | (214,630 | ) | $ | 118,043 | $ | (686,090 | ) | $ | 101,125 | ||||||
| Investing activities | (1,103,411 | ) | (312,047 | ) | (875,107 | ) | (2,025,635 | ) | ||||||||
| Financing activities | 1,154,965 | 307,695 | 1,717,862 | 2,067,928 |
Our cash decreased $163.2 million for the nine months from April 1, 2021 to December 31, 2021 (Successor), increased $113.7 million for the three months from January 1, 2021 to March 31, 2021 (Predecessor), increased $156.7 million for the year ended December 31, 2020 (Predecessor), and increased $143.4 million for the year end December 31, 2019 (Predecessor). The decrease in cash flows for the year ended December 31, 2021 (Successor and Predecessor) period was primarily driven distributions to members and CRNCI redemption related to the Business Combination, net cash invested in loans held for investment and MSRs, net of proceeds from nonrecourse and other secured financing, and acquisition of fixed assets and subsidiaries. These cash outflows were partially offset by proceeds on sales of mortgage loans held for sale, net of origination activity and net proceeds from other financing lines of credit.
Operating Cash Flow
Net cash provided by (used in) operating activities totaled $(214.6) million for the nine months from April 1, 2021 to December 31, 2021 (Successor), $118.0 million for the three months from January 1, 2021 to March 31, 2021 (Predecessor), $(686.1) million for the year ended December 31, 2020 (Predecessor), and $101.1 million for the year ended December 31, 2019 (Predecessor).
Cash flows from operating activities improved $589.5 million for the year ended December 31, 2021 (Successor and Predecessor) compared to the year ended December 31, 2020 (Predecessor). The improvement was primarily attributable to higher proceeds from sale of loans held for sale, net of cash used for originations, partially offset by a decrease in Other assets, net. Proceeds from the sale of loans held for sale were $31.3 billion and $29.6 billion million during the year ended December 31, 2021 (Successor and Predecessor) and for the year ended December 31, 2020 (Predecessor), respectively. Cash used for originations of loans held for sale was $30.4 billion and $29.4 billion as of the year ended December 31, 2021 (Successor and Predecessor) and for the year ended December 31, 2020 (Predecessor), respectively. Additionally, there was an approximate $20.0 million decrease in Net (loss) income adjusted for non-cash items. Net (loss) income decreased $1.7 billion, mostly offset by changes in non-cash items, such as gain on sale and other income from loans held for sale (change of $323 million), unrealized changes on loans, related obligations and derivatives (change of ($109 million)) and impairment of goodwill and intangible assets (change of $1.4 billion).
Cash flows from operating activities decreased for the year ended December 31, 2020 (Predecessor) compared to the year ended December 31, 2019 (Predecessor). The decrease was primarily attributable to $572.0 million decrease in net proceeds from sale of loans held for sale. We originated $29.4 billion in loans held for sale during the year compared to $15.6 billion in the prior year. Weighted average margins on originated loans were 3.88% for 2020 (Predecessor) compared to 2.80% for 2019 (Predecessor). The higher origination volumes were partially
104
Table of Contents
offset by an increase in proceeds on the sale of loans held for sale and the corresponding gain on loans held for sale during the period. We sold $29.6 billion in loans during 2020 (Predecessor) compared to $16.4 billion in 2019 (Predecessor).
Investing Cash Flow
Net cash used in investing activities totaled $1,103.4 million for the nine months from April 1, 2021 to December 31, 2021 (Successor), $312.0 million for the three months from January 1, 2021 to March 31, 2021 (Predecessor), $875.1 million for the year ended December 31, 2020 (Predecessor), and $2,025.6 million for the year ended December 31, 2019 (Predecessor).
The increase of $540.4 million in cash used in our investing activities during the year ended December 31, 2021 (Successor and Predecessor), compared to the year ended December 31, 2020 (Predecessor), was primarily attributable to higher purchases/advances net of proceeds/payments on loans held for investment and higher cash used for acquisitions of subsidiaries and fixed assets. We originated $4.8 billion and $3.2 billion of reverse mortgage loans for the year ended December 31, 2021 (Successor and Predecessor) and for the year ended December 31, 2020 (Predecessor), respectively. Reverse mortgage loans originated consist of initial reverse mortgage loan borrowing amounts, and additional participations and accretions of reverse mortgage loans, including subsequent borrower draws, mortgage insurance premiums, service fees and other advances which we are able to subsequently pool into a security.
The decrease in cash used in investing activities during the year ended December 31, 2020 (Predecessor), compared to the year ended December 31, 2019 (Predecessor), was primarily attributable to higher proceeds on mortgage loans held for investment during 2020 (Predecessor) compared to 2019 (Predecessor). We originated $3,186.7 million of reverse mortgage loans during 2020 (Predecessor) compared to $2,989.5 million in 2019 (Predecessor).
Financing Cash Flow
Net cash provided by financing activities totaled $1,155.0 million for the nine months from April 1, 2021 to December 31, 2021 (Successor), $307.7 million for the three months from January 1, 2021 to March 31, 2021 (Predecessor), $1,717.9 million for the year ended December 31, 2020 (Predecessor), and $2,067.9 million for the year ended December 31, 2019 (Predecessor).
The decrease of $255.2 million in cash provided by our financing activities during the year ended December 31, 2021 (Successor and Predecessor) compared to the year ended December 31, 2020 (Predecessor) period was primarily driven by a $707.3 decrease in proceeds from issuance, net of payments on nonrecourse debt and the $203 million payment to settle CRNCI. This was partially offset by an increase in net cash proceeds from HMBS obligations and other financing lines of credit.
The decrease in cash provided by financing activities during the year ended December 31, 2020 (Predecessor), compared to the year ended December 31, 2019 (Predecessor), was primarily attributable to net proceeds from financing lines of credit of $246.3 million for 2020 (Predecessor) compared to $959.5 million for 2019 (Predecessor). The decrease in net proceeds provided from financing lines of credit was partially offset by higher proceeds on issuance of HMBS related obligations and nonrecourse debt. Additionally, in November 2020 (Predecessor), we issued $350.0 million of senior unsecured notes, less debt issuance costs of $13.4 million and made member distributions of $380.4 million.
Financial Covenants
Our credit facilities contain various financial covenants, which primarily relate to required tangible net worth amounts, liquidity reserves, leverage ratio requirements, and profitability requirements. These covenants are
105
Table of Contents
measured at our operating subsidiaries. As a result of impacts from the Business Combination, FAM was not in compliance with the lender adjusted tangible net worth quarterly and
two-consecutive
quarter requirements by FNMA as detailed below. The Company received a waiver for the covenant violations from FNMA. As of
December 31, 2021, the Company had obtained waivers for these covenant violations and was in compliance with all other financial covenants.
During the fourth quarter of 2021, as a result of the goodwill and intangible assets impairment and the impact to net income, FACo and FAM were not in compliance with profitability covenants as of December 31, 2021. The Company obtained waivers or revisions to terms of the affected covenants was in compliance with all other financial covenants as of December 31, 2021.
Seller/Servicer Financial Requirements
We are also subject to net worth, capital ratio and liquidity requirements established by FHA for Fannie Mae and Freddie Mac Seller/Servicers, and Ginnie Mae for single family issuers. In both cases, these requirements apply to our operating subsidiaries, FAM and FAR, which are licensed sellers/servicers of the respective GSEs. As of December 31, 2021, we were in compliance with or had received waivers for all of our seller/servicer financial requirements for FHA and Ginnie Mae. For additional information see Note 34—Liquidity and Capital Requirements within the consolidated financial statements.
Minimum Net Worth
The minimum net worth requirement for Fannie Mae and Freddie Mac is defined as follows:
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | Base of $2.5 million plus 25 basis points of outstanding UPB for total loans serviced. |
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | Tangible Net Worth comprises of total equity less goodwill, intangible assets, affiliate receivables and certain pledged assets. |
The minimum net worth requirement for Ginnie Mae is defined as follows:
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | The sum of (i) base of $2.5 million plus 35 basis points of the issuer’s total single-family effective outstanding obligations, and (ii) base of $5 million plus 1% of the total effective HMBS outstanding obligations. |
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | Tangible Net Worth is defined as total equity less goodwill, intangible assets, affiliate receivables and certain pledged assets. Effective for fiscal year 2020, under the Ginnie Mae MBS Guide, the issuers will no longer be permitted to include deferred tax assets when computing the minimum net worth requirement. |
Minimum Capital Ratio
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | In addition to the minimum net worth requirement, we are also required to hold a ratio of Tangible Net Worth to Total Assets (excluding HMBS securitizations) greater than 6%. |
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | FAR received a permanent waiver for the minimum outstanding capital requirements from Ginnie Mae. |
106
Table of Contents
Minimum Liquidity
The minimum liquidity requirement for Fannie Mae and Freddie Mac is defined as follows:
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | 3.5 basis points of total Agency Mortgage Servicing, plus |
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | Incremental 200 basis points times the sum of the following: |
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | The total UPB of nonperforming (90 or more days delinquent) Agency Mortgage Servicing that is not in forbearance, plus |
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | The total UPB of nonperforming (90 or more days delinquent) Agency Mortgage Servicing that is in forbearance and which were delinquent at the time it entered forbearance, plus |
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | 30% of the UPB of nonperforming (90 or more days delinquent) Agency Mortgage Servicing that is in forbearance and which were current at the time it entered forbearance |
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | This liquidity must only be maintained to the extent this sum exceeds 6% of the total Agency Mortgage Servicing UPB. |
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | Allowable assets for liquidity may include: cash and cash equivalents (unrestricted), available for sale or held for trading investment grade securities (e.g., Agency MBS, Obligations of GSEs, US Treasury Obligations); and unused/available portion of committed servicing advance lines. |
The minimum liquidity requirement for Ginnie Mae is defined as follows:
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | Maintain liquid assets equal to the greater of $1.0 million or 10 basis points of our outstanding single-family MBS. |
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | Maintain liquid assets equal to at least 20% of our net worth requirement for HECM MBS. |
Summary of Certain Indebtedness
The following description is a summary of certain material provisions of our outstanding indebtedness. As of December 31, 2021, our debt obligations were approximately $16.9 billion. This summary does not restate the terms of our outstanding indebtedness in its entirety, nor does it describe all of the material terms of our indebtedness.
Warehouse Lines of Credit
Mortgage facilities
As of December 31, 2021, our Mortgage Originations segment had $3.6 billion in warehouse lines of credit collateralized by first lien mortgages with $1.8 billion aggregate principal amount drawn through 14 funding facility arrangements with 13 active lenders. These facilities are generally structured as master repurchase agreements under which ownership of the related eligible loans is temporarily transferred to a lender or as participation arrangements pursuant to which the lender acquires a participation interest in the related eligible loans. The funds advanced to us are generally repaid using the proceeds from the sale or securitization of the loans to, or pursuant to, programs sponsored by Fannie Mae, Freddie Mac, and Ginnie Mae or to private secondary market investors, although prior payment may be required based on, among other things, certain breaches of representations and warranties or other events of default.
When we draw on these facilities, we generally must transfer and pledge eligible loans to the lender, and comply with various financial and other covenants. The facilities generally have
one-year
terms and expire at various times during 2022 through 2023. Under our facilities, we generally transfer the loans at an advance rate less than the principal balance or fair value of the loans (the “haircut”), which serves as the primary credit enhancement for the lender. Since the advances to us are generally for less than 100% of the principal balance of the loans, we
107
Table of Contents
are required to use working capital to fund the remaining portion of the principal balance of the loans. The amount of the advance that is provided under the various facilities ranges from 86% to 100% of the market value or principal balance of the loans. Upon expiration, management believes it will either renew its existing warehouse facilities or obtain sufficient additional lines of credit. The interest rate on all outstanding facilities is LIBOR plus a spread, the prime rate plus a spread or an alternative short term index plus a spread.
The following table presents additional information about our Mortgage Originations segment’s warehouse facilities as of December 31, 2021 (in thousands):
| Mortgage Warehouse Facilities | Maturity Date | Total Capacity | December 31, 2021 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Committed | March 2022—July 2022 | $ | 975,000 | $ | 583,302 | ||||||
| Uncommitted | March 2022—June 2023 | 2,650,000 | 1,219,046 | ||||||||
| Total mortgage warehouse facilities | $ | 3,625,000 | $ | 1,802,348 |
Reverse mortgage facilities
As of December 31, 2021, our Reverse Originations segment had $1.3 billion in warehouse lines of credit collateralized by first lien mortgages with $0.7 billion million aggregate principal amount drawn through 7 funding facility arrangements with 7 active lenders. These facilities are generally structured as master repurchase agreements under which ownership of the related eligible loans is temporarily transferred to a lender, or as participation arrangements pursuant to which the lender acquires a participation interest in the related eligible loans. The funds advanced to us are generally repaid using the proceeds from the sale or securitization of the loans to, or pursuant to, programs sponsored by Ginnie Mae or private secondary market investors, although prior payment may be required based on, among other things, certain breaches of representations and warranties or other events of default.
When we draw on these warehouse lines of credit, we generally must transfer and pledge eligible loans, and comply with various financial and other covenants. The facilities generally have
one-year
terms and expire at various times during 2022 through 2023. Under our facilities, we generally transfer the loans at a haircut which serves as the primary credit enhancement for the lender. Since the advances to us are generally for less than the acquisition cost of the loans, we are required to use working capital to fund the remaining portion of the funding required for the loan. The amount of the advance that is provided under the various facilities ranges from 90 to 104% of the market value or principal balance of the loans. Upon expiration, management believes it will either renew its existing facilities or obtain sufficient additional lines of credit. The interest rate on all outstanding facilities is LIBOR plus applicable margin.
The following table presents additional information about our Reverse Origination segment’s warehouse facilities as of December 31, 2021 (in thousands):
| Reverse Warehouse Facilities | Maturity Date | Total Capacity | December 31, 2021 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Committed | June 2022—April 2023 | $ | 475,000 | $ | 186,828 | ||||||
| Uncommitted | March 2022—November 2022 | 850,000 | 527,185 | ||||||||
| Total reverse warehouse facilities | $ | 1,325,000 | $ | 714,013 |
Commercial loan facilities
As of December 31, 2021, our Commercial Originations segment had $0.5 billion in warehouse lines of credit collateralized by first lien mortgages and encumbered agricultural loans with $0.2 billion aggregate principal amount drawn through 4 funding facility arrangements with 4 active lenders. These facilities are either structured as master repurchase agreements under which ownership of the related eligible loans is temporarily transferred to
108
Table of Contents
a lender, as loan and security agreements pursuant to which the related eligible assets are pledged as collateral for the loan from the related lender or are collateralized by first lien loans or crop loans. The funds advanced to us are generally repaid using the proceeds from the sale or securitization of the loans to private secondary market investors, although prior payment may be required based on, among other things, certain breaches of representations and warranties or other events of default.
When we draw on these facilities, we must transfer and pledge eligible loan collateral, and comply with various financial and other covenants. The facilities generally have
one-year
terms and expire at various times during 2022 through 2023. Under our facilities, we generally transfer the loans at a haircut, which serves as the primary credit enhancement for the lender. One of our warehouse lines of credit is guaranteed and another warehouse line of credit is partially guaranteed by our wholly-owned subsidiary, Finance of America Holdings LLC (“FAH”), the parent holding company to the commercial lending business. Since the advances to us are generally for less than 100% of the principal balance of the loans, we are required to use working capital to fund the remaining portion of the principal balance of the loans. The amount of the advance that is provided under the various facilities generally ranges from 70% to 85% of the principal balance of the loans. Upon expiration, management believes it will either renew its existing facilities or obtain sufficient additional lines of credit. The interest rate on all outstanding facilities is LIBOR plus a spread, the prime rate plus a spread or an alternative short term index plus a spread.
The following table presents additional information about our Commercial Origination segment’s warehouse facilities as of December 31, 2021 (in thousands):
| Commercial Warehouse Facilities | Maturity Date | Total Capacity | December 31, 2021 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Committed | February 2022—November 2023 | $ | 395,000 | $ | 167,159 | ||||||
| Uncommitted | February 2022 | 150,000 | — | ||||||||
| Total commercial warehouse facilities | $ | 545,000 | $ | 167,159 |
General
With respect to each of our warehouse facilities, we pay certain
up-front
and/or ongoing fees which can be based on our utilization of the facility. In some instances, loans held by a lender for a contractual period exceeding 45 to 60 calendar days after we originate such loans are subject to additional fees and interest rates.
Certain of our warehouse facilities contain
sub-limits
for “wet” loans, which allow us to finance loans for a minimal period of time prior to delivery of the note collateral to the lender. “Wet” loans are loans for which the collateral custodian has not yet received the related loan documentation. “Dry” loans are loans for which all the sale documentation has been completed at the time of funding. Wet loans are held by a lender for a contractual period, typically between five and ten business days and are subject to a reduction in the advance amount.
Interest is generally payable at the time the loan is settled off the line or monthly in arrears and principal is payable upon receipt of loan sale proceeds or transfer of a loan to another line of credit. The facilities may also require the outstanding principal to be repaid if a loan remains on the line longer than a contractual period of time, which ranges from 45 to 365 calendar days.
Interest on our warehouse facilities vary by facility and may depend on the type of asset that is being financed. The interest rate on all outstanding facilities is LIBOR plus a spread, the prime rate plus a spread or an alternative short term index plus a spread.
Loans financed under certain of our warehouse facilities are subject to changes in fair value and margin calls. The fair value of our loans depends on a variety of economic conditions, including interest rates and market demand for loans. Under certain facilities, if the fair value of the underlying loans declines below the outstanding
109
Table of Contents
asset balance on such loans or if the UPB of such loans falls below a threshold related to the repurchase price for such loans, we could be required to (i) repay cash in an amount that cures the margin deficit or (ii) supply additional eligible assets or rights as collateral for the underlying loans to compensate for the margin deficit. Certain warehouse facilities allow for the remittance of cash back to us if the value of the loan exceeds the principal balance.
Our warehouse facilities require each of our borrowing subsidiaries to comply with various customary operating and financial covenants, including, without limitation, the following tests:
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | minimum tangible or adjusted tangible net worth; |
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | maximum leverage ratio of total liabilities (which may include off-balance sheet liabilities) or indebtedness to tangible or adjusted tangible net worth; |
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | minimum liquidity or minimum liquid assets; and |
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | minimum net income or pre-tax net income. |
In the event we fail to comply with the covenants contained in any of our warehouse lines of credit, or otherwise were to default under the terms of such agreements, we may be restricted from paying dividends, reducing or retiring our equity interests, making investments or incurring more debt.
As a result of impacts from the Business Combination, FAM was not in compliance with the second quarter 2021 lender adjusted tangible net worth quarterly requirement and the second and third quarter 2021
two-consecutive
quarter requirements by FNMA. The Company received a waiver for the covenant violations from FNMA for both the second and third quarter of 2021.
During the fourth quarter of 2021, as a result of the goodwill and intangible assets impairment and the impact to net income, FACo and FAM were not in compliance with profitability requirements as of December 31, 2021. The Company obtained waivers or amendments to the terms of the affected covenants and in certain cases, elected to terminate the related financing transactions in accordance with their respective terms in lieu of seeking a waiver or amendment. The Company was in compliance with all other financial covenants as of December 31, 2021.
Other Secured Lines of Credit
As of December 31, 2021, our Mortgage, Reverse, and Commercial Originations segments collectively had $1.0 billion in additional secured facilities with $0.7 billion aggregate principal amount drawn through credit agreements or master repurchase agreements with 13 funding facility arrangements and 12 active lenders. These facilities are secured by, among other things, eligible asset-backed securities, MSRs, and HECM tails. In certain instances, these assets are subject to existing first lien warehouse financing, in which case these facilities (i.e., mezzanine facilities) are secured by the equity in these assets exceeding first lien warehouse financing. One of our facilities was with Podium Mortgage Capital, LLC, who acts as a lender to us and is an affiliate of one our shareholders, Blackstone, Inc. These facilities are generally structured as master repurchase agreements under which ownership of the related eligible assets are temporarily transferred to a lender. The funds advanced to us are generally repaid using the proceeds from the sale or securitization of the underlying assets or distribution from underlying securities, although prior payment may be required based on, among other things, certain breaches of representations and warranties or other events of default.
When we draw on these facilities, we generally must transfer and pledge eligible assets to the lender, and comply with various financial and other covenants. Under our facilities, we generally transfer the assets at a haircut which serves as the primary credit enhancement for the lender. Three of these facilities are guaranteed by our wholly-owned subsidiary, FAH, the parent holding company to the mortgage, reverse mortgage and commercial lending businesses, and one of these also benefits from a pledge of equity of our wholly-owned subsidiary, FAR. Upon expiration, management believes it will either renew these facilities or obtain sufficient additional lines of credit.
110
Table of Contents
The following table presents additional information about our other secured lines of credit for our Mortgage, Reverse and Commercial Originations segments as of December 31, 2021 (in thousands):
| Other Financing Lines of Credit | Maturity Date | Total Capacity | December 31, 2021 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Committed | April 2022—N/A | $ | 468,770 | $ | 374,896 | ||||||
| Uncommitted | February 2022—N/A | 576,559 | 289,026 | ||||||||
| Total other secured lines of credit(2) | $ | 1,045,329 | $ | 663,922 |
We pay certain
up-front
and ongoing fees based on our utilization with respect to many of these facilities. We pay commitment fees based upon the limit of the facility and unused fees are paid if utilization falls below a certain amount.
Interest is payable either at the time the loan or securities are settled off the line or monthly in arrears and principal is payable upon receipt of asset sale proceeds, principal distributions on the underlying pledged securities or transfer of assets to another line of credit and upon the maturity of the facility.
Under these facilities, we are generally required to comply with various customary operating and financial covenants. The financial covenants are similar to those under the warehouse lines of credit. During the fourth quarter of 2021, as a result of the goodwill and intangible assets impairment and the impact to net income, FACo and FAM were not in compliance with profitability requirements as of December 31, 2021. The Company obtained waivers or revisions to terms of the affected covenants for the covenant violations and was in compliance with all other financial covenants as of December 31, 2021.
HMBS related obligations
FAR is an approved issuer of HMBS securities that are guaranteed by Ginnie Mae and collateralized by participation interests in HECMs insured by the FHA. We originate HECMs insured by the FHA. Participations in the HECMs are pooled into HMBS securities which are sold into the secondary market with servicing rights retained. We have determined that loan transfers in the HMBS program do not meet the accounting definition of a participating interest because of the servicing requirements in the product that require the issuer/servicer to absorb some level of interest rate risk, cash flow timing risk and incidental credit risk due to the buyout of HECM assets as discussed below. As a result, the transfers of the HECMs do not qualify for sale accounting, and we, therefore, account for these transfers as financings. Holders of participating interests in the HMBS have no recourse against assets other than the underlying HECM loans, remittances, or collateral on those loans while they are in the securitization pools, except for standard representations and warranties and our contractual obligation to service the HECMs and the HMBS.
Remittances received on the reverse loans, if any, and proceeds received from the sale of real estate owned and our funds used to repurchase reverse loans are used to reduce the HMBS related obligations by making payments to the securitization pools, which then remit the payments to the beneficial interest holders of the HMBS. The maturity of the HMBS related obligations is directly affected by the liquidation of the reverse loans or liquidation of real estate owned and events of default as stipulated in the reverse loan agreements with borrowers. As an HMBS issuer, FAR assumes certain obligations related to each security it issues. The most significant obligation is the requirement to purchase loans out of the Ginnie Mae securitization pools once they reach certain limits set at loan origination for the maximum UPB allowed. Performing repurchased loans are generally conveyed to the HUD and nonperforming repurchased loans are generally liquidated in accordance with program requirements.
As of December 31, 2021, we had HMBS-related borrowings of $10.4 billion and HECMs pledged as collateral to the pools of $10.6 billion, both carried at fair value.
Additionally, as the servicer of reverse loans, we are obligated to fund additional borrowing capacity primarily in the form of undrawn lines of credit on floating rate reverse loans. We rely upon our operating cash flows to fund
111
Table of Contents
these additional borrowings on a short-term basis prior to securitization. The additional borrowings are generally securitized within 30 days after funding. The obligation to fund these additional borrowings could have a significant impact on our liquidity.
Nonrecourse Debt
We securitize and issue interests in pools of loans that are not eligible for the Ginnie Mae securitization program. These include reverse mortgage loans that were previously repurchased out of a HMBS pool (“HECM Buyouts”). fix & flip securitized loans, and non
FHA-insured
non-agency
reverse mortgages
(“non-agency
reverse mortgages-Securitized”). The transactions provide investors with the ability to invest in these pools of assets. The transactions provide us with access to liquidity for these assets, ongoing servicing fees, and potential residual returns for the residual securities we retain at the time of securitization. The transactions are structured as secured borrowings with the loan assets and liabilities, respectively, included in the Consolidated Statements of Financial Condition as mortgage loans held for investment, subject to nonrecourse debt, at fair value, and nonrecourse debt, at fair value. As of December 31, 2021, we had nonrecourse debt-related borrowings of $6.1 billion.
Nonrecourse MSR Financing Liability, at Fair Value
The Company entered into nonrevolving facility commitments with various investors to pay an amount based on monthly cashflows received in respect of servicing fees generated from certain of the Company’s originated or acquired MSRs. Under these agreements, the Company has agreed to pay an amount to these parties equal to excess servicing and ancillary fees related to the identified MSRs in exchange for an upfront payment equal to the entire purchase price of the identified acquired or originated MSRs. These transactions are accounted for as financings under ASC 470,
Debt
.
As of December 31, 2021, the Company had an outstanding advance against this commitment of $139.0 million, with a fair value of $142.4 million, for the purchase of MSRs. The Company accrued for excess servicing and ancillary fees against the outstanding advances in the amount of $15.1 million and $0.5 million, respectively, to these investors for the year ended December 31, 2021 and the year ended December 31, 2020.
Senior Unsecured Notes
On November 5, 2020, Finance of America Funding LLC, a consolidated subsidiary of the Company, issued $350.0 million aggregate principal amount of senior unsecured notes due November 15, 2025. The senior unsecured notes bear interest at a rate of 7.875% per year, payable semi-annually in arrears on May 15 and November 15 beginning on May 15, 2021. The 7.875% senior unsecured notes are fully and unconditionally guaranteed, jointly and severally, on a senior unsecured basis by FoA and each of FoA’s material existing and future wholly-owned domestic subsidiaries (other than Finance of America Funding LLC and subsidiaries that cannot guarantee the notes for tax, contractual or regulatory reasons).
At any time prior to November 15, 2022, Finance of America Funding LLC may redeem some or all of the 7.875% senior unsecured notes at a redemption price equal to 100% of the principal amount thereof, plus the applicable premium as of the redemption date under the terms of the indenture and accrued and unpaid interest. The redemption price during each of the twelve-month periods following November 15, 2022, November 15, 2023, and at any time after November 15, 2024 is 103.938%, 101.969% and 100.000%, respectively, of the principal amount plus accrued and unpaid interest thereon. At any time prior to November 15, 2022, Finance of America Funding LLC may also redeem up to 40% of the aggregate principal amount of the notes at a redemption price equal to 107.875% of the aggregate principal amount of the senior unsecured notes redeemed, with an amount equal to or less than the net cash proceeds from certain equity offerings, plus accrued and unpaid interest.
112
Table of Contents
Upon the occurrence of a change of control, the holders of the 7.875% senior unsecured notes will have the right to require Finance of America Funding LLC to make an offer to repurchase each holder’s 7.875% senior unsecured notes at a price equal to 101% of their principal amount, plus accrued and unpaid interest. The consummation of the Business Combination did not result in a change of control for purposes of Finance of America Funding LLC’s 7.875% senior unsecured notes.
The 7.875% senior unsecured notes contain covenants limiting, among other things, Finance of America Funding LLC’s and its restricted subsidiaries’ ability to incur certain types of additional debt or issue certain preferred shares, incur liens, make certain distributions, investments and other restricted payments, engage in certain transactions with affiliates, and merge or consolidate or sell, transfer, lease or otherwise dispose of all or substantially all of Finance of America Funding LLC’s assets. These incurrence based covenants are subject to important exceptions and qualifications (including any relevant exceptions for the Business Combination). Many of these covenants will cease to apply with respect to the 7.875% senior unsecured notes during any time that the 7.875% senior unsecured notes have investment grade ratings from either Moody’s Investors Service, Inc. or Fitch Ratings Inc. and no default with respect to the 7.875% senior unsecured notes has occurred and is continuing. The Company was in compliance with all required covenants related to the Notes as of December 31, 2021.
FoA’s existing owners or their affiliated entities, including Blackstone and Brian L. Libman, FoA’s founder and chairman, purchased notes in the offering in an aggregate principal amount of $135.0 million.
Contractual Obligations and Commitments
The following table provides a summary of obligations and commitments outstanding as of December 31, 2021 (in thousands). The information below does not give effect to the Business Combination or the use of proceeds therefrom.
| Total | Less than 1 year | 1- 3 years | 3 - 5 years | More than 5 years | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Contractual cash obligations: | |||||||||||||||||||
| Warehouse lines of credit | $ | 2,683,520 | $ | 2,414,720 | $ | 268,800 | $ | — | $ | — | |||||||||
| MSR line of credit | 217,476 | — | 78,952 | 138,524 | — | ||||||||||||||
| Other secured lines of credit | 446,446 | 174,336 | 52,500 | — | 219,610 | ||||||||||||||
| Nonrecourse debt(1) | 5,929,428 | 2,027,877 | 3,901,551 | — | — | ||||||||||||||
| Notes payable | 353,383 | — | — | 353,383 | — | ||||||||||||||
| Operating leases | 86,886 | 20,468 | 28,455 | 12,232 | 25,731 | ||||||||||||||
| Total | $ | 9,717,139 | $ | 4,637,401 | $ | 4,330,258 | $ | 504,139 | $ | 245,341 |
| Column 1 | Column 2 |
|---|---|
| (1) | Nonrecourse MSR financing liability is excluded from this balance. See below for additional details related to the nonrecourse MSR financing liability. |
In addition to the above contractual obligations, we have also been involved with several securitizations of HECM loans, which were structured as secured borrowings. These structures resulted in us carrying the securitized loans on the Consolidated Statements of Financial Condition and recognizing the asset-backed certificates acquired by third parties as HMBS obligations. The timing of the principal payments on this nonrecourse debt is dependent on the payments received on the underlying mortgage loans and liquidation of real estate owned REO. The outstanding principal balance of loans held for investment, subject to HMBS related obligations was $9,849.8 million as of December 31, 2021.
In addition to the above contractual obligations, we have also been involved in the sale of a portion of the excess servicing and/or an agreement to pay certain amounts based on excess servicing cashflows generated on our
113
Table of Contents
owned mortgage servicing rights. These transactions are treated as structured financings in the Consolidated Statements of Financial Condition with the recognized proceeds being recorded as nonrecourse MSR financing liability. The timing of the payments of the nonrecourse MSR financing liability is dependent on the payments received on the underlying mortgage servicing rights.
The payments that we will be required to make under the TRAs that was entered into in connection with the Business Combination may be significant and are not reflected in the contractual obligations tables set forth above.
CRITICAL ACCOUNTING ESTMATES
Various elements of our accounting policies, by their nature, are inherently subject to estimation techniques, valuation assumptions and other subjective assessments. In particular, we have identified several policies that, due to the judgment, estimates and assumptions inherent in those policies, are critical to an understanding of the consolidated financial statements. These policies relate to fair value measurements, particularly those determined to be Level 3 as discussed in Note 5—Fair Value within the consolidated financial statements. We believe that the judgment, estimates and assumptions used in the preparation of the consolidated financial statements are appropriate given the factual circumstances at the time. However, given the sensitivity of the consolidated financial statements to these critical accounting policies, the use of other judgments, estimates and assumptions could result in material differences in our results of operations or financial condition. Fair value measurements considered to be Level 3 representing estimated values based on significant unobservable inputs include (i) the valuation of loans held for investment, subject to HMBS related obligations at fair value (ii) the valuation of loans held for investment, subject to nonrecourse debt, at fair value (iii) the valuation of loans held for investment, at fair value (iv) the valuation of mortgage servicing rights, at fair value (v) the valuation of HMBS related obligations, at fair value and (vi) valuation of nonrecourse debt, at fair value.
Fair Value Measurements
Reverse Mortgage Loans Held for Investment, at Fair Value
We have elected to account for all outstanding reverse mortgage loans held for investment at fair value. Outstanding reverse mortgage loans held for investment, at fair value, include originated reverse mortgage loans that are expected to be sold or securitized in the secondary market, reverse mortgage loans that were previously securitized into either an HMBS or private securitization, or repurchased reverse loans out of Ginnie Mae securitization pools.
We have determined that HECM loans transferred under the current Ginnie Mae HMBS securitization program do not meet the requirements for sale accounting and are not derecognized upon date of transfer. The Ginnie Mae HMBS securitization program includes certain terms that do not meet the participating interest requirements and require or provide an option for the Company to reacquire the loans prior to maturity. Due to these terms, the transfer of the loans does not meet the requirements of sale accounting. As a result, the Company accounts for HECM loans transferred into HMBS securitizations as secured borrowings and continues to recognize the loans as held for investment, along with the corresponding liability for the HMBS related obligations.
Non-agency
reverse mortgage loans are loans designated for homeowners aged 62 or older with higher priced homes. The minimum home value is $0.5 million and the maximum loan amount is $4.0 million.
Non-agency
reverse mortgage loans are not insured by the FHA and will not be placed into a Ginnie Mae HMBS. However, the Company may transfer or pledge these assets as collateral for securitized nonrecourse debt obligations.
Reverse mortgage loans held for investment, at fair value, also include claims receivable that have been submitted to HUD awaiting reimbursement. These amounts are recorded net of amounts the Company does not expect to recover through outstanding claims.
114
Table of Contents
As an issuer of HMBS, we are required to repurchase reverse loans out of the Ginnie Mae securitization pools once the outstanding principal balance of the related HECM is equal to or greater than 98% of the maximum claim amount (“MCA”) (referred to as unpoolable loans). Performing repurchased loans are conveyed to HUD and payment is received from HUD typically within 75 days of repurchase. Nonperforming repurchased loans are generally liquidated through foreclosure, subsequent sale of the real estate owned, and claim submissions to HUD. We recognize reverse mortgage loans held for investment at fair value with all changes in fair value recorded as a charge or credit to net fair value gains on loans and related obligations in the Consolidated Statements of Operations. We estimate the fair value of these loans using a process that combines the use of a discounted cash flow model and analysis of current market data to arrive at an estimate of fair value. The cash flow assumptions and prepayment assumptions used in the model are based on various factors, with the key assumptions being prepayment, borrower mortality, home price appreciation, loss severity, loss frequency, loan to value ratio, and discount rate assumptions.
Commercial Loans Held for Investment, at Fair Value
We have elected to account for all outstanding commercial loans held for investment at fair value. Outstanding commercial loans include originated Fix & Flip loans, consisting of short-term loans for individual real estate investors, with terms ranging from
9-24
months for which we intend to hold to maturity.
We recognize commercial loans held for investment at fair value with all changes in fair value recorded as a charge or credit to net fair value gains on loans and related obligations in the Consolidated Statements of Operations. We estimate the fair value of these loans using a process that combines the use of a discounted cash flow model and analysis of current market data to arrive at an estimate of fair value. The cash flow assumptions used in the model are based on various factors, with the key assumptions being prepayment, loss frequency, and discount rate assumptions.
Mortgage Loans Held for Sale, at Fair Value
We have elected to account for all mortgage loans held for sale at fair value. Mortgage loans held for sale represent mortgage loans originated by the Company and held until sold to secondary market investors. Changes in fair value of mortgage loans held for sale are included in gain on sale of loans in the Consolidated Statements of Operations
The fair value of loans held for sale that trade in active secondary markets is estimated using Level 2 measurements derived from mortgage loans that can be sold to the Agencies, which are valued predominantly by published forward agency prices. This will also include all
non-agency
loans where recently negotiated market prices for the loan pool exist with a counterparty (which approximates fair value), or quoted market prices for similar loans are available. A portion of our mortgage loans held for sale consist of reverse mortgage loans held for sale which is estimated using Level 3 measurements derived from expected proceeds from sale of the underlying property and any additional HUD claim proceeds.
Changes in economic or other relevant conditions could cause our assumptions with respect to market prices of securities backed by similar mortgage loans to be different than our estimates. Increases in the market yields of similar mortgage loans result in a lower mortgage loans held for sale fair value.
Mortgage Servicing Rights, at Fair Value
We account for retained and acquired MSRs in accordance with ASC 860,
Transfers and Servicing
. Under this method, servicing assets are measured at fair value on a recurring basis with changes in fair value recorded through earnings in the period of the change as a component of fee income in the Consolidated Statements of Operations.
115
Table of Contents
The fair value of the MSRs is based upon the present value of the expected future net cash flows related to servicing these loans. For MSRs that we have current commitments to sell to third parties, the fair value is based on the outstanding commitment price. We receive a base servicing fee based on the remaining outstanding principal balances of the loans, which are collected from borrowers on a monthly basis. We determine the fair value of the MSRs by the use of a discounted cash flow model that incorporates prepayment speeds, delinquencies, discount rate, ancillary revenues and other assumptions (including costs to service) that management believes are consistent with the assumptions other similar market participants use in valuing the MSRs.
HMBS Obligations, at Fair Value
We have elected to account for all outstanding HMBS obligations at fair value. The HMBS obligation considers the obligation to pass FHA insured cash flows through to the beneficial interest holders (repayment of the secured borrowings) of the HMBS securities and the servicer and issuer obligations of the Company.
As issuer and servicer of the HMBS security, we are required to perform various servicing activities, including processing borrower payments, maintaining borrower contact, facilitating borrower advances, generating borrower statements, and facilitating loss-mitigation strategies in an attempt to keep defaulted borrowers in their homes.
We recognize HMBS obligations at fair value with all changes in fair value recorded as a charge or credit to net fair value gains on loans and related obligations in the Consolidated Statements of Operations. We estimate the fair value of these loans using a process that combines the use of a discounted cash flow model and analysis of current market data to arrive at an estimate of fair value. The cash flow assumptions and prepayment assumptions used in the model are based on various factors, with the key assumptions being prepayment, borrower mortality, and discount rate assumptions.
Nonrecourse Debt, at Fair Value
We have elected to account for all outstanding nonrecourse debt at fair value. We issued nonrecourse debt securities, at fair value, secured by loans made to real estate investors, which provides the Company with access to liquidity for the loans and ongoing management fees. The principal and interest on the outstanding certificates are paid using the cash flows from the underlying securitized loans, which serve as collateral for the debt.
We recognize our outstanding nonrecourse debt at fair value with all changes in fair value recorded as a charge or credit to net fair value gains on loans and related obligations in the Consolidated Statements of Operations. We estimate the fair value of these loans using a process that combines the use of a discounted cash flow model and analysis of current market data to arrive at an estimate of fair value. The cash flow assumptions and prepayment assumptions used in the model are based on various factors, with the key assumptions being prepayment, borrower mortality, and discount rate assumptions.
We use various internal financial models that use market participant data to value these loans. These models are complex and use asset specific collateral data and market inputs for interest and discount rates. In addition, the modeling requirements of loans are complex because of the high number of variables that drive cash flows associated with the loans. Even if the general accuracy of our valuation models is validated, valuations are highly dependent upon the reasonableness of our assumptions and the predictability of the relationships that drive the results of the models. On a quarterly basis, we obtain external market valuations from independent third party valuation experts in order to validate the reasonableness of our internal valuation.
Business Combinations and Goodwill
Acquisitions that qualify as a business combination are accounted for using the acquisition method of accounting. The fair value of consideration transferred for an acquisition is allocated to the assets acquired and liabilities
116
Table of Contents
assumed based on their fair value as of the acquisition date. Goodwill is recorded as the difference, if any, between the aggregate consideration paid for an acquisition and the fair value of the net tangible and identified intangible assets, net acquired under a business combination.
Under the acquisition method of accounting, we complete valuation procedures for an acquisition to determine the fair value of the assets acquired and liabilities assumed. These valuation procedures require management to make assumptions and apply significant judgment to estimate the fair value of the assets acquired and liabilities assumed. If the estimates or assumptions used should significantly change, the resulting differences could materially affect the fair value of net assets. We estimate the fair value of the intangible assets acquired generally through a combination of a discounted cash flow analysis (the income approach) and an analysis of comparable market transactions (the market approach). For the income approach, we base the inputs and assumptions used to develop these estimates on a market participant perspective which include estimates of projected revenue, discount rates, economic lives and income tax rates, among others, all of which require significant management judgment. For the market approach, we apply judgment to identify the most comparable market transactions to the transaction. Finite lived intangible assets, net, which are primarily comprised of customer relationships and technology, are amortized over their estimated useful lives using the straight-line method, or on a basis more representative of the time pattern over which the benefit is derived, and are assessed for impairment whenever events or changes in circumstances indicate the carrying value of the asset may not be recoverable.
Goodwill is not amortized, but is reviewed for impairment annually as of October 1st and monitored for interim triggering events on an ongoing basis. Goodwill is reviewed for impairment utilizing either a qualitative assessment or a quantitative goodwill impairment test. If we choose to perform a qualitative assessment and determine the fair value more likely than not exceeds the carrying value, no further evaluation is necessary. For reporting units where we perform the quantitative goodwill impairment test, we compare the fair value of each reporting unit, which we primarily determined using a market approach including significant assumptions, such as, discount rate, terminal factors, market multiples, and control premiums, to the respective carrying value, which includes goodwill. If the fair value of the reporting unit exceeds its carrying value, the goodwill is not considered impaired. If the carrying value is higher than the fair value, the difference would be recognized as an impairment loss.
New Accounting Pronouncements
Refer to Note 2—Summary of Significant Accounting Policies within the consolidated financial statements for a summary of recently adopted and recently issued accounting standards and their related effects or anticipated effects on the Consolidated Statements of Operations and Consolidated Statements of Financial Condition.