loanDepot, Inc. (LDI)
SIC breadcrumb: Finance, Insurance, And Real Estate > SIC Major Group 61 > SIC 6199 Finance Services
SEC company page: https://www.sec.gov/edgar/browse/?CIK=1831631. Latest filing source: 0001831631-26-000028.
Informational only - descriptive public-record data, not investment advice.
Business
Read LDI's verbatim Item 1 Business section from its latest 10-K: Business.
Risk Factors
Read LDI's verbatim Item 1A Risk Factors from its latest 10-K: Risk Factors.
Selected Fundamentals
| Metric | Value | Unit | FY | Filed |
|---|---|---|---|---|
| Revenue | 1,189,741,000 | USD | 2025 | 2026-03-12 |
| Net income | -62,646,000 | USD | 2025 | 2026-03-12 |
| Assets | 6,857,936,000 | USD | 2025 | 2026-03-12 |
Financials
Annual standardized facts from SEC companyfacts as of latest extracted filing date 2026-03-12. Source: https://data.sec.gov/api/xbrl/companyfacts/CIK0001831631.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 | 1,337,131,000 | 4,312,174,000 | 3,724,704,000 | 1,255,796,000 | 974,022,000 | 1,060,235,000 | 1,189,741,000 |
| Net income | 0.00 | 0.00 | 113,524,000 | -273,020,000 | -110,142,000 | -98,331,000 | -62,646,000 |
| Operating cash flow | -1,497,380,000 | -2,030,713,000 | -1,465,685,000 | 4,460,746,000 | -174,215,000 | -858,308,000 | -707,510,000 |
| Capital expenditures | 12,551,000 | 33,905,000 | 54,124,000 | 43,211,000 | 20,612,000 | 26,386,000 | 27,100,000 |
| Dividends paid | 7,612,000 | 643,055,000 | 463,313,000 | 119,264,000 | 2,980,000 | 3,263,000 | 2,466,000 |
| Assets | 10,893,228,000 | 11,812,313,000 | 6,609,934,000 | 6,151,048,000 | 6,344,028,000 | 6,857,936,000 | |
| Liabilities | 9,236,615,000 | 10,182,953,000 | 5,688,461,000 | 5,446,564,000 | 5,837,417,000 | 6,471,926,000 | |
| Stockholders' equity | 375,885,000 | 1,656,613,000 | 1,629,360,000 | 921,473,000 | 704,484,000 | 506,611,000 | 386,010,000 |
| Cash and cash equivalents | 284,224,000 | 419,571,000 | 863,956,000 | 660,707,000 | 421,576,000 | 337,232,000 | |
| Free cash flow | -1,509,931,000 | -2,064,618,000 | -1,519,809,000 | 4,417,535,000 | -194,827,000 | -884,694,000 | -734,610,000 |
Ratios
| Metric | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net margin | 0.00% | 0.00% | 3.05% | -21.74% | -11.31% | -9.27% | -5.27% |
| Return on equity | 0.00% | 0.00% | 6.97% | -29.63% | -15.63% | -19.41% | -16.23% |
| Return on assets | 0.00% | 0.96% | -4.13% | -1.79% | -1.55% | -0.91% | |
| Liabilities / equity | 5.58 | 6.25 | 6.17 | 7.73 | 11.52 | 16.77 |
Industry Peer Context
Net margin peer context
ROE peer context
ROA peer context
Financial Bridges
Free cash flow = operating cash flow - capital expenditures
Figure provenance: SEC companyfacts FY 2025. Operating cash flow: accession 0001831631-26-000028; concept NetCashProvidedByUsedInOperatingActivities; source concepts us-gaap:NetCashProvidedByUsedInOperatingActivities | Capital expenditures: accession 0001831631-26-000028; concept PaymentsToAcquirePropertyPlantAndEquipment; source concepts us-gaap:PaymentsToAcquirePropertyPlantAndEquipment | Free cash flow: accession 0001831631-26-000028; concept NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment; source concepts us-gaap:NetCashProvidedByUsedInOperatingActivities; us-gaap:PaymentsToAcquirePropertyPlantAndEquipment
Financial Charts
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001831631-26-000028; filed 2026-03-12. Concept: RevenuesNetOfInterestExpense. Source concepts: us-gaap:RevenuesNetOfInterestExpense.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001831631-26-000028; filed 2026-03-12. Concept: NetIncomeLoss. Source concepts: us-gaap:NetIncomeLoss.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001831631-26-000028; filed 2026-03-12. Concept: NetCashProvidedByUsedInOperatingActivities. Source concepts: us-gaap:NetCashProvidedByUsedInOperatingActivities.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001831631-26-000028; filed 2026-03-12. Concept: PaymentsToAcquirePropertyPlantAndEquipment. Source concepts: us-gaap:PaymentsToAcquirePropertyPlantAndEquipment.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001831631-26-000028; filed 2026-03-12. Concept: PaymentsOfDividends. Source concepts: us-gaap:PaymentsOfDividends.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001831631-26-000028; filed 2026-03-12. Concept: Assets. Source concepts: us-gaap:Assets.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001831631-26-000028; filed 2026-03-12. Concept: Liabilities. Source concepts: us-gaap:Liabilities.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001831631-26-000028; filed 2026-03-12. Concept: StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest. Source concepts: us-gaap:StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001831631-26-000028; filed 2026-03-12. Concept: CashAndCashEquivalentsAtCarryingValue. Source concepts: us-gaap:CashAndCashEquivalentsAtCarryingValue.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001831631-26-000028; filed 2026-03-12. Concept: NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment. Source concepts: us-gaap:NetCashProvidedByUsedInOperatingActivities; us-gaap:PaymentsToAcquirePropertyPlantAndEquipment.
Quarterly
Quarterly standardized facts from SEC companyfacts as of latest extracted filing date 2026-05-07. Source: https://data.sec.gov/api/xbrl/companyfacts/CIK0001831631.json.
| Quarter | End Date | Revenue | Net Income | Diluted EPS | Method |
|---|---|---|---|---|---|
| 2021-Q1 | 2021-03-31 | 0.36 | reported discrete quarter | ||
| 2021-Q2 | 2021-06-30 | 0.07 | reported discrete quarter | ||
| 2021-Q3 | 2021-09-30 | 0.40 | reported discrete quarter | ||
| 2022-Q1 | 2022-03-31 | -0.25 | reported discrete quarter | ||
| 2022-Q2 | 2022-06-30 | -0.66 | reported discrete quarter | ||
| 2022-Q3 | 2022-09-30 | -0.37 | reported discrete quarter | ||
| 2023-Q1 | 2023-03-31 | -0.25 | reported discrete quarter | ||
| 2023-Q2 | 2023-06-30 | 271,833,000 | -23,443,000 | -0.13 | reported discrete quarter |
| 2023-Q3 | 2023-09-30 | 265,661,000 | -16,599,000 | -0.09 | reported discrete quarter |
| 2023-Q4 | 2023-12-31 | 228,627,000 | -27,192,000 | derived Q4 = FY annual - nine-month YTD | |
| 2024-Q1 | 2024-03-31 | 222,785,000 | -34,255,000 | -0.19 | reported discrete quarter |
| 2024-Q2 | 2024-06-30 | 265,390,000 | -32,211,000 | -0.18 | reported discrete quarter |
| 2024-Q3 | 2024-09-30 | 314,598,000 | 1,369,000 | 0.01 | reported discrete quarter |
| 2024-Q4 | 2024-12-31 | 257,463,000 | -33,234,000 | derived Q4 = FY annual - nine-month YTD | |
| 2025-Q1 | 2025-03-31 | 273,620,000 | -21,896,000 | reported discrete quarter | |
| 2025-Q2 | 2025-06-30 | 282,537,000 | -13,388,000 | reported discrete quarter | |
| 2025-Q3 | 2025-09-30 | 323,324,000 | -4,882,000 | reported discrete quarter | |
| 2025-Q4 | 2025-12-31 | 310,259,000 | -22,480,000 | derived Q4 = FY annual - nine-month YTD | |
| 2026-Q1 | 2026-03-31 | 286,387,000 | -37,487,000 | reported discrete quarter |
Quarterly Charts
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-03-31; accession 0001831631-26-000061; filed 2026-05-07. Concept: RevenuesNetOfInterestExpense. Source concepts: us-gaap:RevenuesNetOfInterestExpense.
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-03-31; accession 0001831631-26-000061; filed 2026-05-07. Concept: NetIncomeLoss. Source concepts: us-gaap:NetIncomeLoss.
Figure provenance: SEC companyfacts. Latest point: FY 2024 ended 2024-09-30; accession 0001831631-24-000285; filed 2024-11-12. 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: 0001831631-26-000061.
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
The following discussion provides an analysis of the Company's financial condition, cash flows, and results of operations from management's perspective and should be read in conjunction with our consolidated financial statements and the accompanying notes included under Part I. Item 1 of this report. The results of operations described below are not necessarily indicative of the results to be expected for any future periods. This discussion includes forward-looking information that involves risks and assumptions which could cause actual results or outcomes to differ materially from management’s expectations. See our cautionary language at the beginning of this report under “Special Note Regarding Forward-Looking Statements” and for a more complete discussion of the factors that could affect our future results refer to Part I, Item 1A "Risk Factors" and Part II, Item 7 “Management's Discussion and Analysis of Financial Condition and Results of Operations” in our 2025 Form 10-K and elsewhere in our filings with the SEC. Capitalized terms used but not otherwise defined herein have the meanings set forth in our Form 10-K.
Overview
We are a customer-centric, technology-empowered residential mortgage platform. Our goal is to be the lender of choice for consumers and the employer of choice by being a company that operates on sound principles of exceptional value, ethics, and transparency. Since our inception we have significantly expanded our origination platform as well as developed an in-house servicing platform. Our primary sources of revenue are derived from the origination of conventional and government mortgage loans, servicing conventional and government mortgage loans, and providing ancillary services.
Key Factors Influencing Our Results of Operations
The residential real estate market and associated mortgage loan origination volumes are influenced by economic factors such as interest rates, housing prices, and unemployment rates. Purchase mortgage loan origination volume can be subject to seasonal trends as home sales typically rise during the spring and summer seasons and decline in the fall and winter seasons. This is somewhat offset by purchase loan originations sourced from our joint ventures which typically experience their highest level of activity during November and December as home builders focus on completing and selling homes prior to year-end. Seasonality has less of an impact on mortgage loan refinancing volumes, which are primarily driven by fluctuations in mortgage loan interest rates.
Increases in interest rates may affect affordability and the ability for potential home buyers to qualify for a mortgage loan. As interest rates increase, rate and term refinancings become less attractive to consumers. However, rising interest rates during periods of inflationary pressures can make real assets, including real estate, an attractive investment. Demand for real estate may result in ongoing support for purchase mortgages and home price appreciation creating borrower equity that could result in opportunities for cash-out refinancings, home equity lines of credit, or closed-end seconds.
Our mortgage loan refinancing volumes (and to a lesser degree, our purchase volumes), balance sheet, and results of operations are influenced by changes in interest rates and how we effectively manage the related interest rate risk. The majority of our assets are subject to interest rate risk, including LHFS, LHFI, IRLCs, trading securities, servicing rights, forward sales contracts, interest rate swap futures and put options. We refer to such forward sales contracts, interest rate swap futures and put options collectively as “Hedging Instruments.” As interest rates increase, our LHFS, LHFI and IRLCs generally decrease in value while our Hedging Instruments utilized to hedge against interest rate risk typically increase in value. Rising interest rates cause our expected mortgage loan servicing revenues to increase due to a decline in mortgage loan prepayments which extends the average life of our servicing portfolio and increases the value of our servicing rights. Conversely, as interest rates decrease, our LHFS, LHFI and IRLCs generally increase in value while our Hedging Instruments decrease in value. In a declining interest rate environment, borrowers tend to refinance their mortgage loans, which increases prepayment speeds and causes expected mortgage loan servicing revenues to decrease. This reduces the average life of our servicing portfolio and decreases the value of our servicing rights. Changes in fair value of our servicing rights are recorded as unrealized gains and losses in change in fair value of servicing rights, net, in our consolidated statements of operations.
During the first quarter of 2026, mortgage rates remained elevated partly due to geopolitical tensions stemming from the conflict in Iran and higher energy prices driving inflation concerns. The rate environment continued to negatively affect housing affordability and loan qualification of homebuyers, contributed to the “lock-in” effect of borrowers that secured lower
32
Table of Contents
long-term interest rates during 2020 and 2021 giving rise to a lack of supply of homes available for sale, and decreased demand for refinancing, taken together resulting in lower demand for mortgage loans.
In April 2026 we announced our partnership with Figure Technology Solutions (“Figure”) as part of our strategy to meaningfully accelerate our digital transformation and as a component of our planned return to a market leading position. As part of the partnership, we integrated Figure’s proprietary credit and loan underwriting engine into our own proprietary mello® technology platform and point of sale system, enabling us to seamlessly offer a variety of innovative express path home loan products to our customers. Our 5x5 HomeLoan powered by Figure, which delivers approval in as little as five minutes and funding in as few as five days, brings real value to those seeking smart, seamless, and convenient solutions to their financing needs. As we integrate this platform across our channels, we expect to lower our cost of production, improve the customer experience, close more loans more quickly and advance our long-term objective of profitable market share growth.
Key Performance Indicators
We manage and assess the performance of our business by evaluating a variety of metrics. Selected key performance metrics include loan originations and sales and servicing metrics.
Loan Origination and Sales
Loan originations and sales by volume and units are a measure of how successful we are at growing sales of mortgage loan products and a metric used by management in an attempt to isolate how effectively we are performing. We believe that originations and sales are an indicator of our market penetration in mortgage loans and that this provides useful information because it allows investors to better assess the strength of our core business. Loan originations and sales include brokered loan originations not funded by us. We enter into IRLCs to originate loans, at specified interest rates, with customers who have applied for a mortgage and meet certain credit and underwriting criteria. We believe the volume of our IRLCs is another measure of our overall market share.
Gain on sale margin represents the total of (i) gain on origination and sale of loans, net, and (ii) origination income, net, divided by loan origination volume during period.
Pull-through weighted gain on sale margin represents the total of (i) gain on origination and sale of loans, net, and (ii) origination income, net, divided by the pull-through weighted rate lock volume. Pull-through weighted rate lock volume is the principal balance of loans subject to interest rate lock commitments, net of a pull-through factor for the loan funding probability.
Servicing Metrics
Servicing metrics include the unpaid principal balance of our servicing portfolio and servicing portfolio units, which represent the number of mortgage loan customers we service. We believe that the net additions to our portfolio and number of units are indicators of the growth of our mortgage loans serviced and our servicing income, but may be offset by sales of servicing rights.
33
Table of Contents
| Three Months Ended March 31, | |||||||
|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | 2026 | 2025 | |||||
| IRLCs | $ | 11,445,494 | $ | 7,637,987 | |||
| IRLCs (units) | 38,445 | 28,784 | |||||
| Pull-through weighted lock volume | $ | 8,274,191 | $ | 5,418,685 | |||
| Pull-through weighted gain on sale margin | 2.71 | % | 3.55 | % | |||
| Loan originations by purpose: | |||||||
| Purchase | $ | 3,159,251 | $ | 3,063,914 | |||
| Refinance | 4,499,368 | 2,110,014 | |||||
| Total loan originations | $ | 7,658,619 | $ | 5,173,928 | |||
| Loan originations (units) | 24,549 | 19,936 | |||||
| Gain on sale margin | 2.93 | % | 3.72 | % | |||
| Licensed loan officers | 1,724 | 1,641 | |||||
| Headcount | 4,695 | 4,547 | |||||
| Loans sold: | |||||||
| Servicing retained | $ | 5,749,016 | $ | 3,453,710 | |||
| Servicing released | 1,924,638 | 1,713,963 | |||||
| Total loans sold(1) | $ | 7,673,654 | $ | 5,167,673 | |||
| Loans sold (units) | 25,099 | 19,904 | |||||
| Servicing metrics | |||||||
| Total servicing portfolio (unpaid principal balance) | $ | 120,674,154 | $ | 116,604,153 | |||
| Total servicing portfolio (units) | 455,634 | 424,719 | |||||
| 60+ days delinquent ($)(2) | $ | 2,113,465 | $ | 1,789,276 | |||
| 60+ days delinquent (%) | 1.75 | % | 1.53 | % | |||
| Servicing rights at fair value, net(3) | $ | 1,669,648 | $ | 1,603,031 | |||
| Weighted average servicing fee (4) | 0.30 | % | 0.30 | % | |||
| Multiple(4) (5) | 4.8 | 4.9 |
(1)Original principal balance.
(2)The UPB of loans that are 60 or more days past due as of the dates presented, according to the contractual due date, or are in foreclosure.
(3)Amount represents the fair value of servicing rights, net of servicing liabilities, which are included in accounts payable, accrued expenses, and other liabilities in the consolidated balance sheets.
(4)Excludes Non-Agency products.
(5)Amounts represent the fair value of servicing rights, net, divided by the weighted average annualized servicing fee.
34
Table of Contents
Results of Operations
Three Months Ended March 31, 2026 Compared to Three Months Ended March 31, 2025
The following table sets forth our consolidated financial statement data for the three months ended March 31, 2026 compared to the three months ended March 31, 2025.
[[GREPCENT_TABLE]]
[["","","Three Months Ended March 31,","","","","","Change $","","Change %"],["(Dollars in thousands)","","2026","","2025"],["","","(Unaudited)"],["REVENUES:"],["Net interest income","","$","2,704","","","$","3,308","","","","","","","","","","","","$","(604)","","","(18.3)","%"],["Gain on origination and sale of loans, net","","192,006","","","166,376","","","","","","","","","","","","25,630","","","15.4"],["Origination income, net","","32,622","","","25,858","","","","","","","","","","","","6,764","","","26.2"],["Servicing fee income","","108,749","","","104,278","","","","","","","","","","","","4,471","","","4.3"],["Change in fair value of servicing rights, net","","(64,359)","","","(41,103)","","","","","","","","","","","","(23,256)","","","(56.6)"],["Other income","","14,665","","","14,903","","","","","","","","","","","","(238)","","","(1.6)"],["Total net revenues","","286,387","","","273,620","","","","","","","","","","","","12,767","","","4.7"],["EXPENSES:"],["Personnel expense","","175,367","","","150,161","","","","","","","","","","","","25,206","","","16.8"],["Marketing and advertising expense","","29,006","","","38,250","","","","",
[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 and analysis of our financial condition and results of operations should be read in conjunction with our consolidated financial statements and the accompanying notes included under Part II. Item 8 of this report. The results of operations described below are not necessarily indicative of the results to be expected for any future periods. This discussion includes forward-looking information that involves risks and assumptions which could cause actual results or outcomes to differ materially from management’s expectations. See our cautionary language at the beginning of this report under “Special Note Regarding Forward-Looking Statements” and for a more complete discussion of the factors that could affect our future results refer to Part I. “Item IA. Risk Factors”
Overview
We are a customer-centric, technology-empowered residential mortgage platform. Our goal is to be the lender of choice for consumers and the employer of choice by being a company that operates on sound principles of exceptional value, ethics, and transparency. Since our inception, we have significantly expanded our origination platform as well as developed an in-house servicing platform. Our primary sources of revenue are derived from the origination of conventional and government mortgage loans, servicing conventional and government mortgage loans, and providing ancillary services.
51
Table of Contents
Residential Real Estate Market
The residential real estate market and associated mortgage loan origination volumes are influenced by economic factors such as interest rates, housing prices, and unemployment rates. Purchase mortgage loan origination volume can be subject to seasonal trends as home sales typically rise during the spring and summer seasons and decline in the fall and winter seasons. This is somewhat offset by purchase loan originations sourced from our joint ventures which typically experience their highest level of activity during November and December as home builders focus on completing and selling homes prior to year-end. Seasonality has less of an impact on mortgage loan refinancing volumes, which are primarily driven by fluctuations in mortgage loan interest rates.
Increases in interest rates may affect affordability and the ability for potential home buyers to qualify for a mortgage loan. As interest rates increase, rate and term refinancings become less attractive to consumers. However, rising interest rates during periods of inflationary pressures can make real assets, including real estate, an attractive investment. Demand for real estate may result in ongoing support for purchase mortgages and home price appreciation creating borrower equity that could result in opportunities for cash-out refinancings, home equity lines of credit, or closed end seconds.
Our mortgage loan refinancing volumes (and to a lesser degree, our purchase volumes), balance sheet, and results of operations are influenced by changes in interest rates and how we effectively manage the related interest rate risk. The majority of our assets are subject to interest rate risk, including LHFS, LHFI, IRLCs, trading securities, servicing rights, forward sales contracts, interest rate swap futures and put options. We refer to such forward sales contracts, interest rate swap futures and put options collectively as “Hedging Instruments.” As interest rates increase, our LHFS, LHFI and IRLCs generally decrease in value while our Hedging Instruments utilized to hedge against interest rate risk typically increase in value. Rising interest rates cause our expected mortgage loan servicing revenues to increase due to a decline in mortgage loan prepayments which extends the average life of our servicing portfolio and increases the value of our servicing rights. Conversely, as interest rates decrease, our LHFS, LHFI and IRLCs generally increase in value while our Hedging Instruments decrease in value. In a declining interest rate environment, borrowers tend to refinance their mortgage loans, which increases prepayment speeds and causes expected mortgage loan servicing revenues to decrease. This reduces the average life of our servicing portfolio and decreases the value of our servicing rights. Changes in fair value of our servicing rights are recorded as unrealized gains and losses in changes in fair value of servicing rights, net, in our consolidated statements of operations.
During 2024 and 2025, the U.S. residential mortgage market continued to experience the impact of geopolitical risks and inflation. While the Federal Reserve lowered the Federal Funds rate three times in 2025, market concerns regarding, among other things, the long-term impacts of tariff policy and inflation resulted in long-term rates remaining elevated. The heightened rate environment negatively affected the affordability and loan qualification of homebuyers, contributed to the “lock-in” effect of borrowers that secured lower long-term interest rates during 2020 and 2021 giving rise to a lack of supply of homes available for sale and decreased demand for refinancing, shrinking mortgage loan origination volumes.
Actions taken by the Federal Reserve to impact short-term interest rates do not always have a corresponding impact on long-term interest rates, which more significantly influence the price of a fixed-rate mortgages. Despite the Federal Reserve reducing the Federal Funds rate to a range of 3.50% to 3.75%, the 30-Year Fixed Rate Mortgage Average in the United States as reported by the St. Louis Fed remained above 6% during all of 2025.
Strategy
We believe in our diversified business model, with robust origination capabilities across multiple channels that provide access to purchase, refinance and home equity lending opportunities across market cycles. These origination capabilities are complemented by our in-house servicing platform and recapture capabilities, all of which are enhanced by our technology assets and our nationally-recognized brand, which we believe gives us a distinct advantage in new customer acquisition.
Our strategic plan rests on four primary objectives:
1.Investing in the business through growth, operational efficiency and infrastructure. We intend to continue investing in recruiting and hiring sales talent across all origination channels. We also plan to further leverage technology to improve the customer experience and manufacturing processes. Finally, we expect to make additional investments in critical hardware and data upgrades which we believe will position us for future growth opportunities and to better mitigate risk.
52
Table of Contents
2.Becoming a Best-in-Class Mortgage Banker. Our goals are simple: find another loan, close it faster, produce it cheaper, and maintain superior loan quality. We plan to do this by utilizing our scale and marketing prowess, leveraging our multi-channel origination strategy, investing in technology, and improving our processes.
3.Growing profitable market share. By hiring and training sales professionals in our direct channel, recruiting and attracting loan officers that have existing relationships with real estate professionals in our retail channel, and partnering with national and regional homebuilders in our joint venture channel, we plan to grow our origination capacity to capture profitable market share growth across refinance, resale and new home loans.
4.Returning to profitability. By investing in our origination and new customer acquisition capabilities, growing our servicing portfolio, improving our recapture rates, growing our brand and marketing, and increasing our operating leverage, we believe we can return to consistent profitability and create shareholder value.
Key Performance Indicators
We manage and assess the performance of our business by evaluating a variety of metrics. Selected key performance metrics include loan originations and sales and servicing metrics.
Loan Origination and Sales
Loan originations and sales by volume and units are a measure of how successful we are at growing sales of mortgage loan products and a metric used by management in an attempt to isolate how effectively we are performing. We believe that originations and sales are an indicator of our market penetration in mortgage loans and that this provides useful information because it allows investors to better assess the strength of our core business. Loan originations and sales include brokered loan originations not funded by us. We enter into IRLCs to originate loans, at specified interest rates, with customers who have applied for a mortgage and meet certain credit and underwriting criteria. We believe the volume of our IRLCs is another measure of our overall market share.
Gain on sale margin represents the total of (i) gain on origination and sale of loans, net, and (ii) origination income, net, divided by loan origination volume during period.
Pull through weighted gain on sale margin represents the total of (i) gain on origination and sale of loans, net, and (ii) origination income, net, divided by the pull through weighted rate lock volume. Pull through weighted rate lock volume is the principal balance of loans subject to interest rate lock commitments, net of a pull-through factor for the loan funding probability.
Servicing Metrics
Servicing metrics include the unpaid principal balance of our servicing portfolio and servicing portfolio units, which represent the number of mortgage loan customers we service. We believe that the net additions to our portfolio and number of units are indicators of the growth of our mortgage loans serviced and our servicing income, but may be offset by sales of servicing rights.
53
Table of Contents
| Year Ended December 31, | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | 2025 | 2024 | 2023 | ||||||||||||
| IRLCs | $ | 35,660,447 | $ | 32,541,852 | $ | 32,155,455 | |||||||||
| IRLCs (units) | 130,287 | 110,528 | 105,143 | ||||||||||||
| Pull-through weighted lock volume | $ | 26,014,540 | $ | 22,854,729 | $ | 21,475,262 | |||||||||
| Pull-through weighted gain on sale margin | 3.36 | % | 3.17 | % | 2.75 | % | |||||||||
| Loan originations by purpose: | |||||||||||||||
| Purchase | $ | 15,201,308 | $ | 16,197,535 | $ | 16,474,927 | |||||||||
| Refinance | 11,282,238 | 8,298,965 | 6,196,804 | ||||||||||||
| Total loan originations | $ | 26,483,546 | $ | 24,496,500 | $ | 22,671,731 | |||||||||
| Loan originations (units) | 95,653 | 84,328 | 76,847 | ||||||||||||
| Gain on sale margin | 3.30 | % | 2.96 | % | 2.60 | % | |||||||||
| Licensed loan officers | 1,599 | 1,728 | 1,573 | ||||||||||||
| Headcount | 4,506 | 4,675 | 4,250 | ||||||||||||
| Loans sold: | |||||||||||||||
| Servicing-retained | $ | 17,166,067 | $ | 15,238,250 | $ | 15,222,156 | |||||||||
| Servicing-released | 9,132,804 | 8,771,900 | 7,918,029 | ||||||||||||
| Total loans sold(1) | $ | 26,298,871 | $ | 24,010,150 | $ | 23,140,185 | |||||||||
| Loans sold (units) | 97,081 | 82,672 | 77,372 | ||||||||||||
| Servicing metrics | |||||||||||||||
| Total servicing portfolio (unpaid principal balance) | $ | 119,096,243 | $ | 115,971,984 | $ | 145,090,199 | |||||||||
| Total servicing portfolio (units) | 448,261 | 417,875 | 496,894 | ||||||||||||
| 60+ days delinquent ($)(2) | $ | 1,909,082 | $ | 1,826,105 | $ | 1,392,606 | |||||||||
| 60+ days delinquent (%) | 1.60 | % | 1.57 | % | 0.96 | % | |||||||||
| Servicing rights at fair value, net(3) | $ | 1,637,706 | $ | 1,615,510 | $ | 1,985,718 | |||||||||
| Weighted average servicing fee(4) | 0.30 | % | 0.30 | % | 0.29 | % | |||||||||
| Multiple (4)(5) | 4.8x | 4.9x | 5.0x |
(1)Original principal balance
(2)The UPB of loans that are 60 or more days past due as of the dates presented, according to the contractual due date, or are in foreclosure.
(3)Amount represents the fair value of servicing rights, net of servicing liabilities, which are included in accounts payable, accrued expenses, and other liabilities in the consolidated balance sheets.
(4)Excludes Non-Agency products.
(5)Amounts represent the fair value of servicing rights, net, divided by the weighted average annualized servicing fee.
54
Table of Contents
Results of Operations
Year Ended December 31, 2025 Compared to Year Ended December 31, 2024
The following table sets forth our consolidated financial statement data for 2025 compared to 2024. A comparative discussion of results for 2024 compared to 2023 is provided in the “Results of Operations” section within the Company’s Annual Report on Form 10-K for the year ended December 31, 2024.
| Year Ended December 31, | Change $ | Change % | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | 2025 | 2024 | ||||||||||||||||
| REVENUES: | ||||||||||||||||||
| Net interest income (expense) | $ | 10,275 | $ | (843) | $ | 11,118 | NM | |||||||||||
| Gain on origination and sale of loans, net | 742,386 | 642,078 | 100,308 | 15.6 | ||||||||||||||
| Origination income, net | 131,719 | 82,290 | 49,429 | 60.1 | ||||||||||||||
| Servicing fee income | 437,202 | 481,699 | (44,497) | (9.2) | ||||||||||||||
| Change in fair value of servicing rights, net | (198,533) | (215,138) | 16,605 | 7.7 | ||||||||||||||
| Other income | 66,692 | 70,149 | (3,457) | (4.9) | ||||||||||||||
| Total net revenues | 1,189,741 | 1,060,235 | 129,506 | 12.2 | ||||||||||||||
| EXPENSES: | ||||||||||||||||||
| Personnel expense | 641,518 | 600,483 | 41,035 | 6.8 | ||||||||||||||
| Marketing and advertising expense | 146,688 | 132,671 | 14,017 | 10.6 | ||||||||||||||
| Direct origination expense | 83,540 | 84,234 | (694) | (0.8) | ||||||||||||||
| General and administrative expense | 177,084 | 204,231 | (27,147) | (13.3) | ||||||||||||||
| Occupancy expense | 16,876 | 19,434 | (2,558) | (13.2) | ||||||||||||||
| Depreciation and amortization | 26,221 | 36,108 | (9,887) | (27.4) | ||||||||||||||
| Servicing expense | 43,132 | 37,373 | 5,759 | 15.4 | ||||||||||||||
| Other interest expense | 175,213 | 188,550 | (13,337) | (7.1) | ||||||||||||||
| Total expenses | 1,310,272 | 1,303,084 | 7,188 | 0.6 | ||||||||||||||
| Loss before income taxes | (120,531) | (242,849) | 122,318 | 50.4 | ||||||||||||||
| Income tax benefit | (13,001) | (40,698) | 27,697 | 68.1 | ||||||||||||||
| Net loss | (107,530) | (202,151) | 94,621 | 46.8 | ||||||||||||||
| Net loss attributable to noncontrolling interests | (44,884) | (103,820) | 58,936 | 56.8 | ||||||||||||||
| Net loss attributable to loanDepot, Inc. | $ | (62,646) | $ | (98,331) | $ | 35,685 | 36.3 |
Net loss of $107.5 million for 2025 reflects a decrease of $94.6 million compared to a net loss of $202.2 million for 2024. The decrease is primarily attributable to an increase in total net revenues of $129.5 million due to a 13.8% increase in pull-through weighted lock volume that resulted in a $100.3 million increase in gain on origination and sale of loans, and a 19 basis point increase in pull-through weighted gain on sale margin. The increase in total net revenues was partially offset by a $7.2 million increase in total expenses, including increases in personnel, marketing and advertising expense, and servicing expense. Total originations were $26.5 billion for the year ended December 31, 2025, compared to $24.5 billion for the year ended December 31, 2024, representing an increase of $2.0 billion or 8.1%.
Revenues
Net Interest Income (Expense). Net interest income (expense) includes interest income earned on LHFS, offset by interest expense incurred on amounts borrowed under warehouse lines for loan financing as well as warehouse line commitment fees. These commitment fees are amortized on a straight-line basis over the duration of the warehouse line agreement. The increase in net interest income was predominately driven by a $250.7 million increase in the average balance of LHFS and
55
Table of Contents
lower cost of funds on warehouse lines as short-term interest rates were lower for the year ended December 31, 2025, offset by an increase in loans financed on warehouse lines resulting in a $241.4 million increase in the average balance of warehouse lines and a lower yield on LHFS.
Gain on Origination and Sale of Loans, Net. Gain on origination and sale of loans, net was comprised of the following components:
| Year Ended December 31, | Change $ | Change % | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | 2025 | 2024 | |||||||||||||
| Premium from loan sales | $ | 137,808 | $ | 66,489 | $ | 71,319 | 107.3 | % | |||||||
| Fair value of servicing rights additions | 271,439 | 252,076 | 19,363 | 7.7 | |||||||||||
| Fair value gains (losses) on IRLC and LHFS | 45,173 | (49,302) | 94,475 | 191.6 | |||||||||||
| Fair value (losses) gains from Hedging Instruments | (70,793) | 35,778 | (106,571) | (297.9) | |||||||||||
| Discount points, rebates and lender paid costs | 367,493 | 330,689 | 36,804 | 11.1 | |||||||||||
| (Provision) recovery for loan loss obligation for loans sold | (8,734) | 6,348 | (15,082) | (237.6) | |||||||||||
| Total gain on origination and sale of loans, net | $ | 742,386 | $ | 642,078 | $ | 100,308 | 15.6 |
Gain on origination and sale of loans, net includes several key components. The estimated change in value of a loan from the time we enter into a commitment to lend to the borrower (IRLC) to the closing of the loan (LHFS) up until its eventual sale is recorded in “Fair value gains or losses on IRLC and LHFS.” Various factors, such as mortgage volume, the duration a loan remains at stages in the origination process, and shifts in interest rates, influence fair value changes on IRLC and LHFS. We utilize a hedge strategy to manage the impact of interest rate changes in IRLC and LHFS, "Fair value gains or losses from Hedging Instruments" represents the unrealized gains or losses on Hedging Instruments. When a loan is sold, the difference between proceeds received and the UPB is included in “Premium from loan sales.” Additionally, “Discount points, rebates, and lender paid costs” are recognized at closing of the loan. The fair value of servicing rights retained on loan sales is included in “Fair value of servicing rights additions.” The "Provision for loan loss obligation for loans sold” is established to cover potential losses from a breach of representation or warranty made to purchasers or insurers of the sold loans. We may recover previously recorded provision for loan loss obligations when previous loss estimates need to be lowered for changes in estimated frequency and severity. The $100.3 million or 15.6% increase in gain on origination and sale of loans, net was primarily driven by higher gain on sale margin and increased origination volumes, partially offset by a provision for loan loss obligation for loans sold due to higher sales volume compared to a recovery for loan loss obligations in the prior year that was the result of an adjustment for improved credit performance and reduced exposure.
Origination Income, Net. Origination income, net, reflects the fees that we earn, net of lender credits we pay, from originating loans. Origination income includes loan origination fees, processing fees, underwriting fees, and other fees collected from the borrower at the time of funding. Lender credits typically include rebates or concessions to borrowers for certain loan origination costs. The $49.4 million or 60.1% increase in origination income was primarily the result of an increase in consumer direct and retail loan origination volume, partially offset by a decrease in joint venture and HELOC origination volume.
Servicing Fee Income. Servicing fee income reflects contractual servicing fees and ancillary and other fees (including late charges) related to the servicing of mortgage loans. The decrease of $44.5 million or 9.2% in servicing income between periods was the result of a decrease in servicing fee collections and reduced ancillary income due to a decrease of $9.5 billion in the average UPB of our servicing portfolio as a result of bulk sales completed during the prior year.
Change in Fair Value of Servicing Rights, Net. Change in fair value of servicing rights, net includes (i) fair value gains or losses net of Hedging Instrument gains or losses; (ii) fallout and decay, which includes principal amortization and prepayments; and (iii) realized gains or losses on the sales of servicing rights. The increase of $16.6 million or 7.7% reflects a decreased loss of $22.6 million in fair value, net of hedge, and a $6.8 million decrease in provision and broker fees related to bulk sales in 2024, partially offset by a $12.9 million increase in fallout and decay.
56
Table of Contents
Other Income. Other income includes our pro rata share of the net earnings from joint ventures and fee income from title, escrow, and settlement services for mortgage loan transactions performed by LDSS, fair value gains or losses on trading securities, interest income on cash deposits and interest income and fair value gains or losses from loans held for investment. The decrease of $3.5 million or 4.9% in other income between periods was attributable to a $10.8 million decrease in bank interest income and a $9.2 million decrease in income from joint ventures, partially offset by an $8.3 million increase in title and escrow fees, a $4.9 million increase in income related to loans held for investment, and a $3.4 million increase in fair value gains on trading securities.
Expenses
Personnel Expense. Personnel expense includes salaries, commissions, incentive compensation, benefits, and other employee costs. The increase of $41.0 million or 6.8% is primarily due to a $31.8 million volume-related increase in commissions and a $12.5 million increase in salaries and benefits due to an increase in average headcount.
Marketing and Advertising Expense. With elevated interest rates, we adapted our marketing strategy to target increased purchase and cash-out refinance volume. Our approach relies on selected online lead aggregators, alongside search engine optimization, pay-per-click advertising, banner advertising, and organic content generation to cultivate organic online leads. Marketing and advertising expenses increased $14.0 million or 10.6% which primarily reflects an increase in aggregate lead generation.
General and Administrative Expense. General and administrative expense includes professional fees, data processing expense, communications expense, and other operating expenses. The $27.1 million or 13.3% decrease in general and administrative expense included a $17.3 million decrease in costs related to the Cybersecurity Incident in the prior year and an $18.7 million decrease in professional and consulting fees primarily related to a decrease in legal fees and a $5.0 million insurance settlement for the reimbursement of legal fees, partially offset by a $5.6 million increase in loss contingency expense due to recoveries in the prior year and a $2.8 million increase in office and equipment expenses related to software subscriptions.
Servicing Expense. The increase of $5.8 million or 15.4% in servicing expense reflects an increase in default and loss mitigation expense associated with an increase in delinquencies and average age of loans serviced and an increase in our servicing portfolio.
Other Interest Expense. The $13.3 million or 7.1% decrease in other interest expense was the result of a $17.9 million decrease in interest expense related to a decrease in MSR facilities, partially offset by a $2.4 million increase related to the GMSR 2025-GT1, GMSR 2025-GT2, and FAMSR 2025-FT1 Term Notes issued during the year and a $2.3 million increase due to a full year of expense related to the MMCA 2024-SD1 loan securitization completed in the second quarter of 2024.
57
Table of Contents
Balance Sheet Highlights
December 31, 2025 Compared to December 31, 2024
| December 31, | Change $ | Change % | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | 2025 | 2024 | |||||||||||||
| ASSETS | |||||||||||||||
| Cash and cash equivalents | $ | 337,232 | $ | 421,576 | $ | (84,344) | (20.0) | % | |||||||
| Restricted cash | 63,790 | 105,645 | (41,855) | (39.6) | |||||||||||
| Loans held for sale, at fair value | 3,165,542 | 2,603,735 | 561,807 | 21.6 | |||||||||||
| Loans held for investment, at fair value | 109,821 | 116,627 | (6,806) | (5.8) | |||||||||||
| Derivative assets, at fair value | 42,365 | 44,389 | (2,024) | (4.6) | |||||||||||
| Servicing rights, at fair value | 1,658,223 | 1,633,661 | 24,562 | 1.5 | |||||||||||
| Trading securities, at fair value | 85,640 | 87,466 | (1,826) | (2.1) | |||||||||||
| Property and equipment, net | 61,929 | 61,079 | 850 | 1.4 | |||||||||||
| Operating lease right-of-use assets | 23,877 | 20,432 | 3,445 | 16.9 | |||||||||||
| Loans eligible for repurchase | 1,074,386 | 995,398 | 78,988 | 7.9 | |||||||||||
| Investments in joint ventures | 18,251 | 18,113 | 138 | 0.8 | |||||||||||
| Other assets | 216,880 | 235,907 | (19,027) | (8.1) | |||||||||||
| Total assets | 6,857,936 | 6,344,028 | 513,908 | 8.1 | |||||||||||
| LIABILITIES AND EQUITY | |||||||||||||||
| Warehouse and other lines of credit | 2,902,539 | 2,377,127 | 525,412 | 22.1 | |||||||||||
| Accounts payable, accrued expenses and other liabilities | 349,350 | 379,439 | (30,089) | (7.9) | |||||||||||
| Derivative liabilities, at fair value | 10,718 | 25,060 | (14,342) | (57.2) | |||||||||||
| Liability for loans eligible for repurchase | 1,074,386 | 995,398 | 78,988 | 7.9 | |||||||||||
| Operating lease liability | 34,630 | 33,190 | 1,440 | 4.3 | |||||||||||
| Debt obligations, net | 2,100,303 | 2,027,203 | 73,100 | 3.6 | |||||||||||
| Total liabilities | 6,471,926 | 5,837,417 | 634,509 | 10.9 | |||||||||||
| Total equity | 386,010 | 506,611 | (120,601) | (23.8) | |||||||||||
| Total liabilities and equity | $ | 6,857,936 | $ | 6,344,028 | $ | 513,908 | 8.1 |
Cash and Cash Equivalents. The $84.3 million or 20.0% decrease in cash and cash equivalents relates to net losses for the year, increased haircuts on warehouse lines due to an increase in LHFS, an increase in retained servicing rights, a decrease in margin call payables, and a reduction in accounts payable, accrued expenses and other liabilities, partially offset by an increase in debt obligations, net.
Restricted Cash. Restricted cash was $63.8 million as of December 31, 2025 compared to $105.6 million as of December 31, 2024 representing a decrease of $41.9 million or 39.6%. The decrease was primarily the result of decreases in cash collateral associated with derivative activities, warehouse lines, and debt obligations.
Loans Held for Sale, at Fair Value. Loans held for sale, at fair value, are primarily fixed and variable rate, 15- to 30-year term first-lien loans secured by residential property. The $561.8 million or 21.6% increase reflects $25.9 billion in loan
58
Table of Contents
originations, $963.4 million in repurchases, and $30.4 million in fair value gains, partially offset by $26.3 billion in loan sales and $64.0 million in principal payments.
Loans Held for Investment, at Fair Value. Loans held for investment, at fair value are the residential mortgage loans securitized in the second quarter of 2024 and recorded on the balance sheet as a secured borrowing. The decrease of $6.8 million or 5.8% reflect $11.3 million of principal payments, partially offset by $4.4 million of fair value gain.
Loans Eligible for Repurchase. Loans eligible for repurchase were $1.1 billion as of December 31, 2025, as compared to $995.4 million as of December 31, 2024, representing an increase of $79.0 million or 7.9%. The increase between periods was due to the increase in loans that were 90 days or more delinquent at December 31, 2025, and was also attributable to the increase in our servicing portfolio.
Servicing Rights, at Fair Value. The $24.6 million or 1.5% increase was comprised of $271.4 million of capitalized servicing rights from servicing-retained loan sales, partially offset by $175.9 million from principal amortization and prepayments, $37.4 million decrease in fair value, and $36.3 million reduction from sales of servicing rights associated with $389.1 million in UPB.
Other Assets. The decrease of $19.0 million, or 8.1%, is primarily related to the $20.0 million insurance receivable received in the current year related to the Cybersecurity Incident in 2024.
Warehouse and Other Lines of Credit. The increase of $525.4 million, or 22.1%, is consistent with the increase in loans held for sale during the year ended December 31, 2025.
Accounts Payable, Accrued Expenses and Other Liabilities. The decrease of $30.1 million, or 7.9%, is due to a $29.1 million decrease in loss contingency reserve related to the Cybersecurity settlement, a $21.0 million decrease in deferred tax liability, and a $10.1 million decrease in margin call payables, partially offset by a $28.8 million increase in TRA liability.
Derivative Liabilities, at Fair Value. The decrease of $14.3 million, or 57.2%, reflects a $14.0 million decrease in Hedging Instrument liabilities from higher interest rates and a $0.3 million decrease in IRLCs.
Debt Obligations, net. The increase of $73.1 million, or 3.6%, is due to an increase of $344.9 million related to new issuances of Term Notes and an increase of $5.1 million in servicing advance facilities, partially offset by a $258.8 million decrease in MSR facilities, a $19.8 million repayment of the 2025 Senior Notes, and a net decrease of $7.1 million in other secured financings related to principal payments, and amortization of deferred financing costs and debt discount.
Equity. The decrease of $120.6 million, or 23.8%, was primarily attributed to a net loss of $107.5 million, a decrease in additional paid in capital of $20.0 million, primarily related to conversion-related adjustments to the TRA liability, the repurchase of treasury shares at cost of $9.3 million to net settle and withhold tax on vested RSUs and exercised options, and distributions for taxes on behalf of shareholders of $1.9 million, partially offset by stock-based compensation of $12.2 million and an increase of $5.9 million related to the issuance of common stock through the exercise of stock options.
Liquidity and Capital Resources
Liquidity
Our liquidity reflects our ability to meet current and potential cash requirements. We forecast the need to have adequate liquid funds available to operate and grow our business. As of December 31, 2025, unrestricted cash and cash equivalents were $337.2 million and committed and uncommitted available capacity under our warehouse and other lines of credit was $1.3 billion.
Our primary sources of liquidity have been as follows: (i) funds obtained from our warehouse and other lines of credit; (ii) proceeds from debt obligations; (iii) proceeds received from the sale and securitization of loans; (iv) proceeds from the sale
59
Table of Contents
of servicing rights; (v) loan fees from the origination of loans; (vi) servicing fees; (vii) title and escrow fees from settlement services; (viii) real estate referral fees; and (ix) interest income from LHFS.
Our primary uses of funds for liquidity have included the following: (i) funding mortgage loans; (ii) funding loan origination costs; (iii) payment of warehouse line haircuts required at loan origination; (iv) payment of interest expense on warehouse and other lines of credit; (v) payment of interest expense under debt obligations; (vi) payment of operating expenses; (vii) repayment of warehouse and other lines of credit; (viii) repayment of debt obligations; (ix) funding of servicing advances; (x) margin calls on warehouse and other lines of credit or Hedging Instruments; (xi) repurchases of loans under representation and warranty breaches; and (xii) costs relating to servicing.
At this time, we currently believe that our cash on hand, as well as the sources of liquidity described above, will be sufficient to maintain our current operations and fund our loan originations capital commitments for the next twelve months. However, we will continue to review our liquidity needs in light of current and anticipated mortgage market conditions and we are taking various steps to align our cost structure with current and expected mortgage origination volumes.
Financial Covenants
Our lenders require us to comply with various financial covenants including tangible net worth, liquidity, leverage ratios and profitability. As of December 31, 2025, we were in full compliance with all financial covenants. Although these financial covenants limit the amount of indebtedness that we may incur and affect our liquidity through minimum cash reserve requirements, we believe that these covenants currently provide us with sufficient flexibility to operate our business and obtain the financing necessary to achieve that purpose.
Seller/Servicer Financial Requirements
As a seller and servicer, we are subject to minimum net worth, liquidity, and other financial requirements. Effective from September 30, 2023, minimum net worth requirements for FHFA and Ginnie Mae include a base of $2.5 million plus percentages of the seller/servicer’s residential first lien mortgage servicing UPB serviced for each agency and a percentage of other non-agencies servicing UPB. Base liquidity for the agencies depends on the remittance type and includes specific percentages of the seller/servicer's residential first lien mortgage servicing UPB for each agency, along with a percentage for other non-agencies servicing UPB. Large non-depositories require a liquidity buffer based on UPB for FHFA and Ginnie Mae. The capital ratio for FHFA and Ginnie Mae requires tangible net worth/total assets to be equal to or greater than 6% for both agencies. Effective from December 31, 2023, revised FHFA and Ginnie Mae seller-servicer minimum financial eligibility requirements include origination liquidity and third-party ratings. FHFA also requires an annual capital and liquidity plan effective March 31, 2024 and Ginnie Mae implemented a risk-based capital requirement effective December 31, 2024. As of December 31, 2025, we were in compliance with these financial requirements.
Warehouse and Other Lines of Credit
We primarily finance mortgage loans through borrowings under our warehouse and other lines of credit. Under these facilities, we transfer specific loans to our counterparties and receive funds from them. Simultaneously, there is an agreement in place where the counterparties commit to transferring the loans back to us, either at the date the loans are sold or upon our request, and we provide the funds in return. We do not recognize these transfers as sales for accounting purposes. During the year ended December 31, 2025, our loans remained on warehouse lines for an average of 19 days. Our warehouse facilities are generally short-term borrowings with maturities of one year and our securitization facilities have two and three year terms. We utilize both committed and uncommitted loan funding facilities and we evaluate our needs under these facilities based on forecasted volume of loan originations and sales. Our liquidity could be affected as lenders may reassess their exposure to the mortgage origination industry and potentially limit access to uncommitted mortgage warehouse financing or increase associated costs. Moreover, there may be reduced demand from investors to acquire our mortgage loans in the secondary market, further impacting our liquidity. Approximately 63% of the mortgage loans that we originated during the year ended December 31, 2025 were sold in the secondary mortgage market either directly to Fannie Mae and Freddie Mac or securitized into MBS guaranteed by Ginnie Mae. We also sell loans to other non-Agency investors.
As of December 31, 2025, we maintained revolving lines of credit with eleven counterparties, including two loan funding facilities with GSEs, providing warehouse and other securitization facilities with a total borrowing capacity of $4.2 billion, of which $1.3 billion was committed. Our $4.2 billion of capacity as of December 31, 2025 was comprised of $3.9
60
Table of Contents
billion with staggered maturities within one year and a $300.0 million securitization facility that matures in April 2028. As of December 31, 2025, we had $2.9 billion in outstanding borrowings and $1.3 billion in additional availability under our facilities. Warehouse and other lines of credit are further discussed in Note 12- Warehouse and Other Lines of Credit of the Notes to Consolidated Financial Statements contained in Item 8.
When we draw on our warehouse and securitization facilities we must pledge eligible loan collateral. Our warehouse line providers require us to make a capital investment, or “haircut,” upon financing the loan, which is generally based on product types and the market value of the loans. The haircuts are normally recovered from sales proceeds. As of December 31, 2025, we had a total of $9.9 million in restricted cash posted as collateral with our warehouse and securitization facilities, of which $3.3 million was the minimum requirement.
Debt Obligations
MSR facilities and Term Notes provide financing for our servicing portfolio investments. As of December 31, 2025, our MSR facility secured by Fannie Mae had an outstanding balance of $97.8 million in MSR facilities and $198.0 million in Term Notes, secured by Fannie Mae MSRs totaling $412.6 million. As of December 31, 2025, our MSR facility secured by Freddie Mac had an outstanding balance of $312.4 million , secured by Freddie Mac MSRs totaling $482.1 million. As of December 31, 2025, our MSR facility secured by Ginnie Mae had an outstanding balance of $93.4 million in variable funding notes and $346.9 million in Term Notes, secured by Ginnie Mae MSRs totaling $661.5 million.
Securities financing facilities provide financing for the retained interest securities associated with our securitizations. As of December 31, 2025 there were outstanding securities financing facilities of $79.2 million secured by trading securities with a fair value of $85.6 million.
Servicing advance facilities provide financing for our servicing agreements. As servicer, we are required to fulfill contractual obligations such as principal and interest payments for certain investor as well as taxes, insurance, foreclosure costs, and other necessities to preserve the serviced assets. For GSE-backed mortgages, this obligation extends up to four months, and for other government agency-backed mortgages, it may extend even longer, especially for clients under forbearance plans. The size of servicing advance balances is influenced by delinquency rates and prepayment speeds. As of December 31, 2025, the outstanding balance on our servicing advance facilities was $77.6 million secured by servicing advance receivables totaling $99.4 million.
Other secured financings as of December 31, 2025 consisted of securitization debt of $88.0 million, net of $5.1 million in discount and $0.8 million in deferred financing costs and related to the securitization of a pool of residential mortgage loans held by a VIE. Consolidated VIEs are further discussed in Note 8 - Variable Interest Entities of the Notes to Consolidated Financial Statements contained in Item 8.
Senior Notes as of December 31, 2025 consisted of secured Senior Notes totaling $310.0 million, net of $3.8 million of deferred financing costs and a discount of $26.8 million, and unsecured Senior Notes totaling $497.0 million, net of $2.4 million of deferred financing costs. Periodically, and in accordance with applicable laws and regulations, we may take actions to reduce or repurchase our debt. These actions can include redemptions, tender offers, cash purchases, prepayments, refinancing, exchange offers, open market or privately-negotiated transactions. The decision on amount of debt to be reduced or repurchased depends on several factors, including market conditions, trading levels of our debt, our cash positions, compliance with debt covenants, and other relevant considerations. During the year ended December 31, 2024, we repurchased $478.0 million of 2025 Senior Notes in exchange for $340.6 million of 2027 Senior Notes and cash of $185.0 million resulting in a loss on extinguishment of debt of $5.7 million. In November 2025, the remaining principal balance of $19.8 million on the 2025 Senior Notes was redeemed.
Debt obligations are further discussed in Note 13- Debt Obligations of the Notes to Consolidated Financial Statements contained in Item 8.
61
Table of Contents
Dividends and Distributions
As part of our balance sheet and capital management strategies, we suspended our regular quarterly dividend effective March 31, 2022 and for the foreseeable future.
Cash dividends are subject to the discretion of our board of directors and our compliance with applicable law, and depend on, among other things, our results of operations, financial condition, level of indebtedness, capital requirements, contractual restrictions, including the satisfaction of our obligations under the TRA, restrictions in our debt agreements, business prospects and other factors that our board of directors may deem relevant. Our ability to pay dividends depends on our receipt of cash dividends from our operating subsidiaries, which may further restrict our ability to pay dividends as a result of the laws of their jurisdiction of organization or agreements of our subsidiaries, including agreements governing our indebtedness. Future agreements may also limit our ability to pay dividends.
Contractual Obligations and Commitments
Our estimated contractual obligations as of December 31, 2025 are as follows:
| Payments Due by Period | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | Total | Less than 1 Year | 1-3 years | 3-5 Years | More than 5 Years | ||||||||||||||
| Warehouse lines | $ | 2,902,539 | $ | 2,602,539 | $ | 300,000 | $ | — | $ | — | |||||||||
| Debt obligations(1) | |||||||||||||||||||
| Secured credit facilities | 663,927 | 350,477 | 313,450 | — | — | ||||||||||||||
| Term Notes | 550,000 | — | — | 550,000 | — | ||||||||||||||
| Senior Notes | 840,021 | — | 840,021 | — | — | ||||||||||||||
| Other secured financings(2) | 93,838 | — | — | — | 93,838 | ||||||||||||||
| Long-term software license commitments | 143,375 | 22,372 | 49,691 | 32,292 | 39,020 | ||||||||||||||
| Operating lease obligations(3) | 39,893 | 15,098 | 18,453 | 4,501 | 1,841 | ||||||||||||||
| Naming and promotional rights agreements | 33,510 | 9,510 | 12,000 | 12,000 | — | ||||||||||||||
| Total contractual obligations | $ | 5,267,103 | $ | 2,999,996 | $ | 1,533,615 | $ | 598,793 | $ | 134,699 |
(1) Amounts exclude deferred financing costs.
(2) The stated final maturity date is April 25, 2054. The Company, as the issuer, has the option to redeem the notes on or subsequent to the optional redemption date of April 25, 2026, but it is not required.
(3) Represents lease obligations for office space under non-cancelable operating lease agreements.
In addition to the above contractual obligations, we also have interest rate lock commitments, forward sale contracts, loan loss obligation for sold loans and obligation for sold MSRs. Commitments to originate loans or repurchase loans do not necessarily reflect future cash requirements as some commitments are expected to expire without being drawn upon and, therefore, those commitments have been excluded from the table above. Refer to Note 6 - Derivative Financial Instruments and Hedging Activities and Note 20 - Commitments & Contingencies of the Notes to Consolidated Financial Statements included in Item 8 for further discussion on derivatives and other contractual commitments. At this time, we currently believe that our cash on hand, as well as the sources of liquidity described above, will be sufficient to fund our contractual obligations.
Off-Balance Sheet Arrangements
As of December 31, 2025, we were party to mortgage loan participation purchase and sale agreements, pursuant to which we have access to uncommitted facilities that provide liquidity for recently sold MBS up to the MBS settlement date. These facilities, which we refer to as gestation facilities, are a component of our financing strategy and are off-balance sheet arrangements provided by certain warehouse lenders.
Critical Accounting Policies and Estimates
We prepare our consolidated financial statements in accordance with GAAP, which requires us to make judgments, estimates and assumptions that affect: (i) the reported amounts of our assets and liabilities; (ii) the disclosure of our contingent
62
Table of Contents
assets and liabilities at the end of each reporting period; and (iii) the reported amounts of revenues and expenses during each reporting period. We continually evaluate these judgments, estimates and assumptions based on our own historical experience, knowledge and assessment of current business and other conditions and our expectations regarding the future based on available information which together form our basis for making judgments about matters that are not readily apparent from other sources. Since the use of estimates is an integral component of the financial reporting process, our actual results could differ from those estimates. Some of our accounting policies require a higher degree of judgment than others in their application. Our accounting policies are described in Note 1 - Description of Business, Presentation and Summary of Significant Accounting Policies of the Notes to Consolidated Financial Statements included in “Item 8. Financial Statements and Supplementary Data.” At December 31, 2025, the most critical of these significant accounting policies were policies related to the fair value of loans held for sale, servicing rights, and derivative financial instruments. As of the date of this report, there have been no significant changes to the Company's critical accounting policies or estimates.
When reading our consolidated financial statements, you should consider our selection of critical accounting policies, the judgment and other uncertainties affecting the application of such policies and the sensitivity of reported results to changes in conditions and assumptions. Refer to “Item 7A. Quantitative and Qualitative Disclosures About Market Risk - Sensitivity Analysis” for an analysis of the impact of a hypothetical shift in market interest rates on the fair value of loans held for sale, servicing rights, and derivative financial instruments. The sensitivity of servicing rights to various changes in assumptions is also reflected in Note 5 - Servicing Rights, at Fair Value of the Notes to Consolidated Financial Statements included in “Item 8. Financial Statements and Supplementary Data.”
Reconciliation of Non-GAAP Financial Measures
To provide investors with information in addition to our results as determined by GAAP, we disclose certain non-GAAP measures to assist investors in evaluating our financial results. We believe these non-GAAP measures provide useful information to investors regarding our results of operations because each measure assists both investors and management in analyzing and benchmarking the performance and value of our business. They facilitate company-to-company operating performance comparisons by backing out potential differences caused by variations in hedging strategies, changes in valuations, capital structures (affecting interest expense on non-funding debt), taxation, the age and book depreciation of facilities (affecting relative depreciation expense), and other cost or benefit items which may vary for different companies for reasons unrelated to operating performance. These non-GAAP measures include our Adjusted Total Revenue, Adjusted Net Loss Adjusted Diluted Weighted Average Shares Outstanding, and Adjusted EBITDA. We exclude from these non-GAAP financial measures the change in fair value of MSRs, gains (losses) from the sale of MSRs, and related hedging gains and losses that represent realized and unrealized adjustments resulting from changes in valuation, mostly due to changes in market interest rates, and are not indicative of the Company’s operating performance or results of operation. Beginning in the second quarter of 2024, we began to include the gains (losses) from the sale of MSRs in valuation changes in servicing rights, net of hedging gains and losses to appropriately capture all valuation changes in MSRs up to and including the sales date. Prior periods have been revised to conform with this new presentation. We have excluded expenses directly related to the Cybersecurity Incident, net of insurance recoveries during fiscal 2024, such as costs to investigate and remediate the Cybersecurity Incident, the costs of customer notifications and identity protection, and professional fees, including legal expenses, litigation settlement costs, and commission guarantees. We also exclude stock-based compensation expense, which is a non-cash expense, gains or losses on extinguishment of debt and disposal of fixed assets, non-cash goodwill impairment, and other impairment charges to intangible assets and operating lease right-of-use assets, as well as certain costs associated with our restructuring efforts, as management does not consider these costs to be indicative of our performance or results of operations. Adjusted EBITDA includes interest expense on funding facilities, which are recorded as a component of “net interest income (expense)”, as these expenses are a direct operating expense driven by loan origination volume. By contrast, interest expense on our non-funding debt is a function of our capital structure and is therefore excluded from Adjusted EBITDA. Adjustments for income taxes are made to reflect historical results of operations on the basis that it was taxed as a corporation under the Internal Revenue Code, and therefore subject to U.S. federal, state and local income taxes. Adjustments to Diluted Weighted Average Shares Outstanding assumes the pro forma conversion of weighted average Class C common stock to Class A common stock. These non-GAAP measures have limitations as analytical tools, and should not be considered in isolation or as a substitute for revenue, net income, or any other operating performance measure calculated in accordance with GAAP, and may not be comparable to a similarly titled measure reported by other companies. Some of these limitations are:
•They do not reflect every cash expenditure, future requirements for capital expenditures or contractual commitments;
63
Table of Contents
•Adjusted EBITDA does not reflect the significant interest expense or the cash requirements necessary to service interest or principal payment on our debt;
•Although depreciation and amortization are non-cash charges, the assets being depreciated and amortized will often have to be replaced or require improvements in the future, and Adjusted Total Revenue, Adjusted Net Loss, and Adjusted EBITDA do not reflect any cash requirement for such replacements or improvements; and
•They are not adjusted for all non-cash income or expense items that are reflected in our statements of cash flows.
Because of these limitations, Adjusted Total Revenue, Adjusted Net Loss, Adjusted Diluted Weighted Average Shares Outstanding, and Adjusted EBITDA are not intended as alternatives to total revenue, net income (loss), net income (loss) attributable to the Company, or Diluted Earnings (Loss) Per Share or as an indicator of our operating performance and should not be considered as measures of discretionary cash available to us to invest in the growth of our business or as measures of cash that will be available to us to meet our obligations. We compensate for these limitations by using Adjusted Total Revenue, Adjusted Net Loss, Adjusted Diluted Weighted Average Shares Outstanding, and Adjusted EBITDA along with other comparative tools, together with U.S. GAAP measurements, to assist in the evaluation of operating performance. See below for a reconciliation of these non-GAAP measures to their most comparable U.S. GAAP measures.
| Reconciliation of Total Revenue to Adjusted Total Revenue (Dollars in thousands)(Unaudited): | Year Ended December 31, | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | 2023 | |||||||||
| Total net revenue | $ | 1,189,741 | $ | 1,060,235 | $ | 974,022 | |||||
| Valuation changes in servicing rights, net of hedging gains and losses(1) | 22,045 | 44,675 | 33,226 | ||||||||
| Adjusted total revenue | $ | 1,211,786 | $ | 1,104,910 | $ | 1,007,248 |
(1)Represents the change in the fair value of servicing rights due to changes in valuation inputs or assumptions, net of gains or losses from derivatives hedging servicing rights. Beginning in the second quarter of 2024, we began to include the gains (losses) from the sale of MSRs in valuation changes in servicing rights, net of hedging gains and losses to appropriately capture all valuation changes in MSRs up to and including the sales date. Prior periods have been revised to conform with this new presentation. Refer to Note 5 - Servicing Rights, at Fair Value.
| Reconciliation of Net Loss to Adjusted Net Loss (Dollars in thousands)(Unaudited): | Year Ended December 31, | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | 2023 | |||||||||
| Net loss attributable to loanDepot, Inc. | $ | (62,646) | $ | (98,331) | $ | (110,142) | |||||
| Net loss from the pro forma conversion of Class C common stock to Class A common stock(1) | (44,884) | (103,820) | (125,370) | ||||||||
| Net loss | (107,530) | (202,151) | (235,512) | ||||||||
| Adjustments to the benefit for income taxes(2) | 11,598 | 26,131 | 32,872 | ||||||||
| Tax-effected net loss from the pro forma conversion of Class C common shares to Class A common stock | (95,932) | (176,020) | (202,640) | ||||||||
| Valuation changes in servicing rights, net of hedging gains and losses(3) | 22,045 | 44,675 | 33,226 | ||||||||
| Stock-based compensation expense | 12,223 | 24,919 | 21,993 | ||||||||
| Restructuring charges(4) | 5,049 | 7,199 | 11,811 | ||||||||
| Cybersecurity incident(5) | 1,776 | 24,628 | — | ||||||||
| Loss (gain) on extinguishment of debt | — | 5,680 | (1,690) | ||||||||
| Loss on disposal of fixed assets | 30 | 8 | 1,430 | ||||||||
| Other impairment(6) | 5 | 511 | 925 | ||||||||
| Tax effect of adjustments(7) | (10,837) | (26,423) | (16,696) | ||||||||
| Adjusted net loss | $ | (65,641) | $ | (94,823) | $ | (151,641) |
(1)Reflects net loss to Class A common stock and Class D common stock from the pro forma exchange of Class C common stock.
(2)loanDepot, Inc. is subject to federal, state and local income taxes. Adjustments to the benefit for income taxes reflect the income tax rates below, and the pro forma assumption that loanDepot, Inc. owns 100% of LD Holdings.
64
Table of Contents
| Year Ended December 31, | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | 2023 | ||||||||
| Statutory U.S. federal income tax rate | 21.00 | % | 21.00 | % | 21.00 | % | ||||
| State and local income taxes (net of federal benefit) | 4.84 | 4.17 | 5.22 | |||||||
| Effective income tax rate | 25.84 | % | 25.17 | % | 26.22 | % |
(3)Represents the change in the fair value of servicing rights due to changes in valuation inputs or assumptions, net of gains or losses from derivatives hedging servicing rights, and gains (losses) from the sale of MSRs. Beginning in the second quarter of 2024, we began to include the gains (losses) from the sale of MSRs in valuation changes in servicing rights, net of hedging gains and losses to appropriately capture all valuation changes in MSRs up to and including the sales date. Prior periods have been revised to conform with this new presentation. Refer to Note 5 - Servicing Rights, at Fair Value.
(4)Reflects employee severance expense and professional services associated with restructuring efforts.
(5)Represents expenses directly related to the Cybersecurity Incident, net of insurance recoveries during fiscal 2024, including costs to investigate and remediate the Cybersecurity Incident, the costs of customer notifications and identity protection, professional fees including legal expenses, litigation settlement costs, and commission guarantees.
(6)Represents lease impairment on corporate and retail locations.
(7)Amounts represent the income tax effect using the aforementioned effective income tax rates, excluding certain discrete tax items.
| Reconciliation of Diluted Weighted Average Shares Outstanding to Adjusted Diluted Weighted Average Shares Outstanding(Unaudited) | Year Ended December 31, | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | 2023 | ||||||||||||
| Share Data: | ||||||||||||||
| Diluted weighted average shares of Class A common stock and Class D common stock outstanding | 211,021,121 | 185,641,675 | 174,906,063 | |||||||||||
| Assumed pro forma conversion of Class C common stock to Class A common stock(1) | 119,701,749 | 140,148,860 | 147,789,060 | |||||||||||
| Adjusted diluted weighted average shares outstanding | 330,722,870 | 325,790,535 | 322,695,123 |
(1)Reflects the assumed pro forma exchange and conversion of Class C common stock.
| Reconciliation of Net Loss to Adjusted EBITDA (Dollars in thousands)(Unaudited): | Year Ended December 31, | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | 2023 | |||||||||
| Net loss | $ | (107,530) | $ | (202,151) | $ | (235,512) | |||||
| Interest expense — non-funding debt(1) | 175,213 | 188,550 | 174,103 | ||||||||
| Income tax benefit | (13,001) | (40,698) | (42,796) | ||||||||
| Depreciation and amortization | 26,221 | 36,108 | 41,261 | ||||||||
| Valuation changes in servicing rights, net of hedging gains and losses(2) | 22,045 | 44,675 | 33,226 | ||||||||
| Stock compensation expense | 12,223 | 24,919 | 21,993 | ||||||||
| Restructuring charges(3) | 5,049 | 7,199 | 11,811 | ||||||||
| Cybersecurity incident(4) | 1,776 | 24,628 | — | ||||||||
| Loss on disposal of fixed assets | 30 | 8 | 1,430 | ||||||||
| Other impairment(5) | 5 | 511 | 925 | ||||||||
| Adjusted EBITDA | $ | 122,031 | $ | 83,749 | $ | 6,441 |
(1)Represents other interest expense, which includes gain on extinguishment of debt and amortization of debt issuance costs and debt discount, in the Company’s consolidated statement of operations.
(2)Represents the change in the fair value of servicing rights due to changes in valuation inputs or assumptions, net of gains or losses from derivatives hedging servicing rights, and gains (losses) from the sale of MSRs. Beginning in the second quarter of 2024, we began to include the gains (losses) from the sale of MSRs in valuation changes in servicing rights, net of hedging gains and losses to appropriately capture all valuation changes in MSRs up to and including the sales date. Prior periods have been revised to conform with this new presentation. Refer to Note 5 - Servicing Rights, at Fair Value.
65
Table of Contents
(3)Reflects employee severance expense and professional services associated with restructuring efforts subsequent to the announcement of Vision 2025 in July 2022.
(4)Represents expenses directly related to the Cybersecurity Incident, net of insurance recoveries during fiscal 2024, including costs to investigate and remediate the Cybersecurity Incident, the costs of customer notifications and identity protection, professional fees including legal expenses, litigation settlement costs, and commission guarantees.
(5)Represents lease impairment on corporate and retail locations.
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: 0001831631-25-000023.
Item 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The following discussion and analysis of our financial condition and results of operations should be read in conjunction with our consolidated financial statements and the accompanying notes included under Part II. Item 8 of this report. The results of operations described below are not necessarily indicative of the results to be expected for any future periods. This discussion includes forward-looking information that involves risks and assumptions which could cause actual results to differ materially from management’s expectations. See our cautionary language at the beginning of this report under “Special Note Regarding Forward-Looking Statements” and for a more complete discussion of the factors that could affect our future results refer to Part I. “Item IA. Risk Factors”
Overview
We are a customer-centric, technology-empowered residential mortgage platform. Our goal is to be the lender of choice for consumers and the employer of choice by being a company that operates on sound principles of exceptional value, ethics, and transparency. Since our inception, we have significantly expanded our origination platform as well as developed an in-house servicing platform. Our primary sources of revenue are derived from the origination of conventional and government mortgage loans, servicing conventional and government mortgage loans, and providing ancillary services.
Residential Real Estate Market
The residential real estate market and associated mortgage loan origination volumes are influenced by economic factors such as interest rates, housing prices, and unemployment rates. Purchase mortgage loan origination volume can be subject to seasonal trends as home sales typically rise during the spring and summer seasons and decline in the fall and winter seasons. This is somewhat offset by purchase loan originations sourced from our joint ventures which typically experience their highest level of activity during November and December as home builders focus on completing and selling homes prior to year-
53
Table of Contents
end. Seasonality has less of an impact on mortgage loan refinancing volumes, which are primarily driven by fluctuations in mortgage loan interest rates.
Increases in interest rates may affect affordability and the ability for potential home buyers to qualify for a mortgage loan. As interest rates increase, rate and term refinancings become less attractive to consumers. However, rising interest rates during periods of inflationary pressures can make real assets, including real estate, an attractive investment. Demand for real estate may result in ongoing support for purchase mortgages and home price appreciation creating borrower equity that could result in opportunities for cash-out refinancings or home equity lines of credit.
Our mortgage loan refinancing volumes (and to a lesser degree, our purchase volumes), balance sheet, and results of operations are influenced by changes in interest rates and how we effectively manage the related interest rate risk. The majority of our assets are subject to interest rate risk, including LHFS, LHFI, IRLCs, trading securities, servicing rights, forward sales contracts, interest rate swap futures and put options. We refer to such forward sales contracts, interest rate swap futures and put options collectively as “Hedging Instruments.” As interest rates increase, our LHFS, LHFI and IRLCs generally decrease in value while our Hedging Instruments utilized to hedge against interest rate risk typically increase in value. Rising interest rates cause our expected mortgage loan servicing revenues to increase due to a decline in mortgage loan prepayments which extends the average life of our servicing portfolio and increases the value of our servicing rights. Conversely, as interest rates decrease, our LHFS, LHFI and IRLCs generally increase in value while our Hedging Instruments decrease in value. In a declining interest rate environment, borrowers tend to refinance their mortgage loans, which increases prepayment speed and causes expected mortgage loan servicing revenues to decrease, which reduces the average life of our servicing portfolio and decreases the value of our servicing rights. Changes in fair value of our servicing rights are recorded as unrealized gains and losses in changes in fair value of servicing rights, net, in our consolidated statements of operations.
Beginning in early 2022, long-term interest rates began a period of sustained increases. Although the Federal Reserve lowered interest rates by 100 basis points in late 2024, long-term interest rates, which fixed rate mortgages are linked with, have not materially lowered. The sustained increase in mortgage interest rates adversely impacted mortgage loan origination volumes, reducing demand for refinance mortgages and impacting affordability and qualification for homebuyers as well as due to a large number of existing homeowners benefiting from low-interest rates, adversely impacting purchase transaction supply.
Vision 2025, launched in July of 2022, was a critical factor in our successful navigation of unprecedented and challenging market conditions over the past three years. During the third quarter of 2024, we achieved profitability and successfully completed our Vision 2025 strategic plan. The subsequent launch of Project North Star builds on the strategic pillars of Vision 2025 by focusing on our goal of becoming the lifetime lending partner of choice for homeowners, growing our mortgage reach and capabilities, growing our servicing portfolio over the long-term, and investing in low touch, data-driven mortgage processing workflow to drive operating leverage As we look toward 2025, we anticipate continued market challenges, but we believe that the implementation of Project North Star will allow us to capture the benefit of higher market volumes while we continue to capitalize on our ongoing investments in operational efficiency to achieve sustainable profitability in a wide variety of operating environments.
Key Performance Indicators
We manage and assess the performance of our business by evaluating a variety of metrics. Selected key performance metrics include loan originations and sales and servicing metrics.
Loan Origination and Sales
Loan originations and sales by volume and units are a measure of how successful we are at growing sales of mortgage loan products and a metric used by management in an attempt to isolate how effectively we are performing. We believe that originations and sales are an indicator of our market penetration in mortgage loans and that this provides useful information because it allows investors to better assess the strength of our core business. Loan originations and sales include brokered loan originations not funded by us. We enter into IRLCs to originate loans, at specified interest rates, with customers who have applied for a mortgage and meet certain credit and underwriting criteria. We believe the volume of our IRLCs is another measure of our overall market share.
Gain on sale margin represents the total of (i) gain on origination and sale of loans, net, and (ii) origination income, net, divided by loan origination volume during period.
54
Table of Contents
Pull through weighted gain on sale margin represents the total of (i) gain on origination and sale of loans, net, and (ii) origination income, net, divided by the pull through weighted rate lock volume. Pull through weighted rate lock volume is the principal balance of loans subject to interest rate lock commitments, net of a pull-through factor for the loan funding probability.
Servicing Metrics
Servicing metrics include the unpaid principal balance of our servicing portfolio and servicing portfolio units, which represent the number of mortgage loan customers we service. We believe that the net additions to our portfolio and number of units are indicators of the growth of our mortgage loans serviced and our servicing income, but may be offset by sales of servicing rights.
| Year Ended December 31, | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | 2024 | 2023 | 2022 | ||||||||||||
| IRLCs | $ | 32,541,852 | $ | 32,155,455 | $ | 68,553,340 | |||||||||
| IRLCs (units) | 110,528 | 105,143 | 211,647 | ||||||||||||
| Pull-through weighted lock volume | $ | 22,854,729 | $ | 21,475,262 | $ | 45,164,915 | |||||||||
| Pull-through weighted gain on sale margin | 3.17 | % | 2.75 | % | 1.94 | % | |||||||||
| Loan originations by purpose: | |||||||||||||||
| Purchase | $ | 16,197,535 | $ | 16,474,927 | $ | 29,333,525 | |||||||||
| Refinance | 8,298,965 | 6,196,804 | 24,444,931 | ||||||||||||
| Total loan originations | $ | 24,496,500 | $ | 22,671,731 | $ | 53,778,456 | |||||||||
| Gain on sale margin | 2.96 | % | 2.60 | % | 1.63 | % | |||||||||
| Loan originations (units) | 84,328 | 76,847 | 161,496 | ||||||||||||
| Licensed loan officers | 1,728 | 1,573 | 1,902 | ||||||||||||
| Loans sold: | |||||||||||||||
| Servicing-retained | $ | 15,238,250 | $ | 15,222,156 | $ | 38,461,896 | |||||||||
| Servicing-released | 8,771,900 | 7,918,029 | 20,855,416 | ||||||||||||
| Total loans sold(1) | $ | 24,010,150 | $ | 23,140,185 | $ | 59,317,312 | |||||||||
| Loans sold (units) | 82,672 | 77,372 | 175,633 | ||||||||||||
| Servicing metrics | |||||||||||||||
| Total servicing portfolio (unpaid principal balance) | $ | 115,971,984 | $ | 145,090,199 | $ | 141,170,931 | |||||||||
| Total servicing portfolio (units) | 417,875 | 496,894 | 471,022 | ||||||||||||
| 60+ days delinquent ($)(2) | $ | 1,826,105 | $ | 1,392,606 | $ | 1,421,722 | |||||||||
| 60+ days delinquent (%) | 1.57 | % | 0.96 | % | 1.01 | % | |||||||||
| Servicing rights at fair value, net(3) | $ | 1,615,510 | $ | 1,985,718 | $ | 2,025,136 | |||||||||
| Weighted average servicing fee(4) | 0.30 | % | 0.29 | % | 0.30 | % | |||||||||
| Multiple (4)(5) | 4.9x | 5.0x | 5.2x |
(1)Original principal balance
(2)The UPB of loans that are 60 or more days past due as of the dates presented, according to the contractual due date, or are in foreclosure.
(3)Amount represents the fair value of servicing rights, net of servicing liabilities, which are included in accounts payable, accrued expenses, and other liabilities in the consolidated balance sheets.
(4)Excludes other Non-Agency.
(5)Amounts represent the fair value of servicing rights, net, divided by the weighted average annualized servicing fee.
55
Table of Contents
Results of Operations
Year Ended December 31, 2024 Compared to Year Ended December 31, 2023
The following table sets forth our consolidated financial statement data for 2024 compared to 2023. A comparative discussion of results for 2023 compared to 2022 is provided in the "Results of Operations" section within the Company’s Annual Report of loanDepot, Inc. on Form 10-K for the year ended December 31, 2023.
| Year Ended December 31, | Change $ | Change % | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | 2024 | 2023 | |||||||||||||||||
| REVENUES: | |||||||||||||||||||
| Net interest (expense) income | $ | (843) | $ | 3,118 | $ | (3,961) | (127.0) | % | |||||||||||
| Gain on origination and sale of loans, net | 642,078 | 524,521 | 117,557 | 22.4 | |||||||||||||||
| Origination income, net | 82,290 | 65,209 | 17,081 | 26.2 | |||||||||||||||
| Servicing fee income | 481,699 | 492,811 | (11,112) | (2.3) | |||||||||||||||
| Change in fair value of servicing rights, net | (215,138) | (184,417) | (30,721) | (16.7) | |||||||||||||||
| Other income | 70,149 | 72,780 | (2,631) | (3.6) | |||||||||||||||
| Total net revenues | 1,060,235 | 974,022 | 86,213 | 8.9 | |||||||||||||||
| EXPENSES: | |||||||||||||||||||
| Personnel expense | 600,483 | 573,010 | 27,473 | 4.8 | |||||||||||||||
| Marketing and advertising expense | 132,671 | 132,880 | (209) | (0.2) | |||||||||||||||
| Direct origination expense | 84,234 | 67,141 | 17,093 | 25.5 | |||||||||||||||
| General and administrative expense | 204,231 | 212,732 | (8,501) | (4.0) | |||||||||||||||
| Occupancy expense | 19,434 | 23,516 | (4,082) | (17.4) | |||||||||||||||
| Depreciation and amortization | 36,108 | 41,261 | (5,153) | (12.5) | |||||||||||||||
| Servicing expense | 37,373 | 27,687 | 9,686 | 35.0 | |||||||||||||||
| Other interest expense | 188,550 | 174,103 | 14,447 | 8.3 | |||||||||||||||
| Total expenses | 1,303,084 | 1,252,330 | 50,754 | 4.1 | |||||||||||||||
| Loss before income taxes | (242,849) | (278,308) | 35,459 | 12.7 | |||||||||||||||
| Income tax benefit | (40,698) | (42,796) | 2,098 | 4.9 | |||||||||||||||
| Net loss | (202,151) | (235,512) | 33,361 | 14.2 | |||||||||||||||
| Net loss attributable to noncontrolling interests | (103,820) | (125,370) | 21,550 | 17.2 | |||||||||||||||
| Net loss attributable to loanDepot, Inc. | $ | (98,331) | $ | (110,142) | $ | 11,811 | 10.7 |
Net loss of $202.2 million for 2024 reflects a decrease of $33.4 million compared to net loss of $235.5 million for 2023. The decrease is primarily attributable to an increase in total net revenues of $86.2 million due to a 42 basis point increase in pull-through weighted gain on sale margin and a 6.4% increase in pull-through weighted lock volume that resulted in a $117.6 million increase in gain on origination and sale of loans. The increase in total net revenues was partially offset by a $50.8 million increase in total expenses, including personnel, direct origination, servicing, and other interest expense. Total originations were $24.5 billion for the year ended December 31, 2024, compared to $22.7 billion for the year ended December 31, 2023, representing an increase of $1.8 billion or 8.0%.
Revenues
Net Interest (Expense) Income. Net interest (expense) income includes interest income earned on LHFS, offset by interest expense incurred on amounts borrowed under warehouse lines for loan financing as well as warehouse line commitment fees. These commitment fees are amortized on a straight-line basis over the duration of the warehouse line agreement. The decrease in net interest income was predominately driven by higher cost of funds on warehouse lines as interest rates on debt were higher
56
Table of Contents
during the year ended December 31, 2024 and an increase of $215.8 million in the average balance of warehouse lines, partially offset by a higher yield on LHFS and $137.6 million increase in the average balance of LHFS.
Gain on Origination and Sale of Loans, Net. Gain on origination and sale of loans, net was comprised of the following components:
| Year Ended December 31, | Change $ | Change % | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | 2024 | 2023 | |||||||||||||
| Premium (discount) from loan sales | $ | 66,489 | $ | (135,943) | $ | 202,432 | 148.9 | % | |||||||
| Fair value of servicing rights additions | 252,076 | 277,387 | (25,311) | (9.1) | |||||||||||
| Fair value (losses) gains on IRLC and LHFS | (49,302) | 89,290 | (138,592) | (155.2) | |||||||||||
| Fair value gains (losses) from Hedging Instruments | 35,778 | (4,149) | 39,927 | 962.3 | |||||||||||
| Discount points, rebates and lender paid costs | 330,689 | 306,115 | 24,574 | 8.0 | |||||||||||
| Recovery (provision) for loan loss obligation for loans sold | 6,348 | (8,179) | 14,527 | 177.6 | |||||||||||
| Total gain on origination and sale of loans, net | $ | 642,078 | $ | 524,521 | $ | 117,557 | 22.4 |
Gain on origination and sale of loans, net includes several key components. The estimated change in value of a loan from the time we enter into a commitment to lend to the borrower (IRLC) to the closing of the loan (LHFS) up until its eventual sale is recorded in “Fair value gains or losses on IRLC and LHFS.” Various factors, such as mortgage volume, the duration a loan remains at stages in the origination process, and shifts in interest rates, influence fair value changes on IRLC and LHFS. We utilize a hedge strategy to manage the impact of interest rate changes in IRLC and LHFS, "Fair value gains or losses from Hedging Instruments" represents the unrealized gains or losses on Hedging Instruments. When a loan is sold, the difference between proceeds received and the UPB is included in “Premium or discount from loan sales.” Additionally, “Discount points, rebates, and lender paid costs” are recognized at closing of the loan. The fair value of servicing rights retained on loan sales is included in “Fair value of servicing rights additions.” The "Provision for loan loss obligation for loans sold” is established to cover potential losses from a breach of representation or warranty made to purchasers or insurers of the sold loans. We may recover previously recorded provision for loan loss obligations when previous loss estimates need to be lowered for changes in estimated frequency and severity. The $117.6 million or 22.4% increase in gain on origination and sale of loans, net was primarily driven by higher gain on sale margin and increased volumes. Recovery of loan losses also from improved credit performance and reduced repurchase exposure.
Origination Income, Net. Origination income, net, reflects the fees that we earn, net of lender credits we pay, from originating loans. Origination income includes loan origination fees, processing fees, underwriting fees, and other fees collected from the borrower at the time of funding. Lender credits typically include rebates or concessions to borrowers for certain loan origination costs. The $17.1 million, or 26.2%, increase in origination income was primarily the result of an increase in loan origination volume as well as an increase in HELOC fees associated with the growth in HELOC volume.
Servicing Fee Income. Servicing fee income reflects contractual servicing fees and ancillary and other fees (including late charges) related to the servicing of mortgage loans. The decrease of $11.1 million, or 2.3%, in servicing income between periods was the result of a decrease in servicing fee collections due to a decrease of $15.8 billion in the average UPB of our servicing portfolio as a result of bulk sales completed during the second quarter of 2024.
Change in Fair Value of Servicing Rights, Net. Change in fair value of servicing rights, net includes (i) fair value gains or losses net of Hedging Instrument gains or losses; (ii) fallout and decay, which includes principal amortization and prepayments; and (iii) realized gains or losses on the sales of servicing rights. The decrease of $30.7 million reflects an increased loss of $11.4 million in fair value, net of hedge, an increase in the provision for losses of $6.1 million due to the two bulk sales completed during the second quarter of 2024, and a $13.8 million increase in fallout and decay.
Other Income. Other income includes our pro rata share of the net earnings from joint ventures and fee income from title, escrow, and settlement services for mortgage loan transactions performed by LDSS, fair value gains or losses on trading securities, interest income on cash deposits and interest income and fair value gains or losses from loans held for investment.
57
Table of Contents
The decrease of $2.6 million, or 3.6%, in other income between periods was attributable to a $5.4 million decrease in income from joint ventures, $3.5 million decrease in trading securities fair value gains, and a decrease in bank interest income of $2.4 million, partially offset by $5.5 million in income related to loans held for investment and a $3.2 million increase in title and escrow fees.
Expenses
Personnel Expense. Personnel expense includes salaries, commissions, incentive compensation, benefits, and other employee costs. The $27.5 million or 4.8% increase in personnel expense included volume-related increases in commissions of $28.2 million. A decrease of $0.7 million to salaries & benefits primarily related to a decrease in severance expenses offset by an increase in salary expense related to headcount. As of December 31, 2024, we had 4,675 employees, as compared to 4,250 employees as of December 31, 2023.
Marketing and Advertising Expense. With elevated interest rates, we adapted our marketing strategy to target increased purchase and cash-out refinance volume. Our approach relies on selected online lead aggregators, alongside search engine optimization, pay-per-click advertising, banner advertising, and organic content generation to cultivate organic online leads. Marketing and advertising expenses remained relatively unchanged with a $0.2 million or 0.2% decrease which reflects cost savings affecting lead aggregators and a decrease in market refinance volume.
Direct Origination Expense. Direct origination expense reflects the unreimbursed portion of direct out-of-pocket expenses that we incur in the loan origination process, including underwriting, appraisal, credit report, loan document and other expenses paid to non-affiliates. The $17.1 million or 25.5% increase in direct origination expense was the result of increased credit reporting pricing industry-wide and an increase in loan originations during the period.
General and Administrative Expense. General and administrative expense includes professional fees, data processing expense, communications expense, and other operating expenses. The $8.5 million or 4.0% decrease in general and administrative expense included a $19.6 million reduction in loss contingency expense, a $4.9 million decrease in office and equipment expenses related to software subscriptions, a $1.8 million decrease in lease impairment and loss on disposal and a $1.2 million decrease in repairs and maintenance related to the consolidation and reduction of office leases and associated expenses, offset by Cybersecurity related costs of $18.8 million.
Servicing Expense. The increase of $9.7 million or 35.0% in servicing expense reflects an increase in default and loss mitigation expense associated with an increase in delinquencies and average age of loans serviced, partially offset by a decrease in our servicing portfolio.
Other Interest Expense. The $14.4 million or 8.3% increase in other interest expense was the result of the $5.7 million loss on debt extinguishment of the 2025 Senior Notes compared to a $1.7 million gain on debt extinguishment in the prior year, $5.4 million increase related to other secured financings as a result of the loan securitization completed in the second quarter of 2024, $4.6 million increase primarily related to the amortized discount of $5.6 million on the outstanding 2027 Senior Notes and a higher interest rate on outstanding Senior Notes, and $1.4 million increase related to Term Notes, offset by $4.4 million decrease related to secured credit facilities.
58
Table of Contents
Balance Sheet Highlights
December 31, 2024 Compared to December 31, 2023
| December 31, | Change $ | Change % | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | 2024 | 2023 | |||||||||||||
| ASSETS | |||||||||||||||
| Cash and cash equivalents | $ | 421,576 | $ | 660,707 | $ | (239,131) | (36.2) | % | |||||||
| Restricted cash | 105,645 | 85,149 | 20,496 | 24.1 | |||||||||||
| Loans held for sale, at fair value | 2,603,735 | 2,132,880 | 470,855 | 22.1 | |||||||||||
| Loans held for investment, at fair value | 116,627 | — | 116,627 | N/A | |||||||||||
| Derivative assets, at fair value | 44,389 | 93,574 | (49,185) | (52.6) | |||||||||||
| Servicing rights, at fair value | 1,633,661 | 1,999,763 | (366,102) | (18.3) | |||||||||||
| Trading securities, at fair value | 87,466 | 92,901 | (5,435) | (5.9) | |||||||||||
| Property and equipment, net | 61,079 | 70,809 | (9,730) | (13.7) | |||||||||||
| Operating lease right-of-use assets | 20,432 | 29,433 | (9,001) | (30.6) | |||||||||||
| Loans eligible for repurchase | 995,398 | 711,371 | 284,027 | 39.9 | |||||||||||
| Investments in joint ventures | 18,113 | 20,363 | (2,250) | (11.0) | |||||||||||
| Other assets | 235,907 | 254,098 | (18,191) | (7.2) | |||||||||||
| Total assets | 6,344,028 | 6,151,048 | 192,980 | 3.1 | |||||||||||
| LIABILITIES AND EQUITY | |||||||||||||||
| Warehouse and other lines of credit | 2,377,127 | 1,947,057 | 430,070 | 22.1 | |||||||||||
| Accounts payable, accrued expenses and other liabilities | 379,439 | 379,971 | (532) | (0.1) | |||||||||||
| Derivative liabilities, at fair value | 25,060 | 84,962 | (59,902) | (70.5) | |||||||||||
| Liability for loans eligible for repurchase | 995,398 | 711,371 | 284,027 | 39.9 | |||||||||||
| Operating lease liability | 33,190 | 49,192 | (16,002) | (32.5) | |||||||||||
| Debt obligations, net | 2,027,203 | 2,274,011 | (246,808) | (10.9) | |||||||||||
| Total equity | 506,611 | 704,484 | (197,873) | (28.1) | |||||||||||
| Total liabilities and equity | $ | 6,344,028 | $ | 6,151,048 | $ | 192,980 | 3.1 |
Cash and Cash Equivalents. The $239.1 million or 36.2% decrease in cash and cash equivalents relates to net losses for the year, repayment of debt obligations, and an increase in restricted cash, partially offset by proceeds from servicing rights sales and financing from net warehouse advances.
Restricted Cash. Restricted cash was $105.6 million as of December 31, 2024 compared to $85.1 million as of December 31, 2023 representing an increase of $20.5 million or 24.1%. The increase was primarily the result of increases in cash collateral associated with derivative activities.
Loans Held for Sale, at Fair Value. Loans held for sale, at fair value, are primarily fixed and variable rate, 15- to 30-year term first-lien loans secured by residential property. The $470.9 million or 22.1% increase reflects $24.1 billion in loan originations and $666.3 million in repurchases, partially offset by $23.9 billion in loan sales, $218.7 million in principal payments and a $122.5 million transfer of loans to loan held for investment.
Loans Held for Investment, at Fair Value. Loans held for investment, at fair value of $116.6 million are the residential mortgage loans securitized in the second quarter of 2024. The securitization transaction did not qualify for sale treatment and
59
Table of Contents
was recorded as a secured borrowing. As a result, the loans held for investment and corresponding securitization debt remain on the consolidated balance sheets.
Derivative Assets, at Fair Value. The $49.2 million, or 52.6%, decrease reflects a $21.4 million decrease in IRLCs from lower notional balances, and a $27.8 million decrease in Hedging Instruments.
Loans Eligible for Repurchase. Loans eligible for repurchase were $995.4 million as of December 31, 2024, as compared to $711.4 million as of December 31, 2023, representing an increase of $284.0 million or 39.9%. The increase between periods was due to the increase in Ginnie Mae serviced loans that were 90 days or more delinquent at December 31, 2024, and was also attributable to the increase in our Ginnie Mae servicing portfolio.
Servicing Rights, at Fair Value. The $366.1 million, or 18.3%, decrease comprised a $514.8 million reduction from the bulk sale of servicing rights associated with $31.9 billion in UPB and $163.0 million from principal amortization and prepayments, partially offset by $252.1 million of capitalized servicing rights from servicing-retained loan sales and $59.5 million increase in fair value.
Warehouse and Other Lines of Credit. The increase of $430.1 million, or 22.1%, was the primarily the result of loan originations outpacing loan sales by $486.4 million during the year ended December 31, 2024.
Derivative Liabilities, at Fair Value. The decrease of $59.9 million or 70.5% reflects a $60.9 million decrease in Hedging Instrument liabilities from higher interest rates and a $1.0 million increase in IRLCs.
Debt Obligations, net. The decrease of $246.8 million, or 10.9%, included a decrease in MSR facilities of $218.4 million and a decrease in Senior Notes related to the debt exchange of $177.2 million, partially offset by an increase of $97.8 million in other secured financings due to the loan securitization and an increase of $44.6 million in servicing advance facilities.
Equity. The decrease of $197.9 million, or 28.1%, was primarily attributed to a net loss of $202.2 million, an increase to additional paid in capital of $15.8 million, primarily related to the TRA liability and deferred taxes, and the repurchase of treasury shares at cost of $3.8 million to net settle and withhold tax on vested RSUs. This was partially offset by stock-based compensation of $24.9 million.
Liquidity and Capital Resources
Liquidity
Our liquidity reflects our ability to meet current and potential cash requirements. We forecast the need to have adequate liquid funds available to operate and grow our business. As of December 31, 2024, unrestricted cash and cash equivalents were $421.6 million and committed and uncommitted available capacity under our warehouse and other lines of credit was $1.2 billion.
Our primary sources of liquidity have been as follows: (i) funds obtained from our warehouse and other lines of credit; (ii) proceeds from debt obligations; (iii) proceeds received from the sale and securitization of loans; (iv) proceeds from the sale of servicing rights; (v) loan fees from the origination of loans; (vi) servicing fees; (vii) title and escrow fees from settlement services; (viii) real estate referral fees; and (ix) interest income from LHFS.
Our primary uses of funds for liquidity have included the following: (i) funding mortgage loans; (ii) funding loan origination costs; (iii) payment of warehouse line haircuts required at loan origination; (iv) payment of interest expense on warehouse and other lines of credit; (v) payment of interest expense under debt obligations; (vi) payment of operating expenses; (vii) repayment of warehouse and other lines of credit; (viii) repayment of debt obligations; (ix) funding of servicing advances; (x) margin calls on warehouse and other lines of credit or Hedging Instruments; (xi) repurchases of loans under representation and warranty breaches; and (xii) costs relating to servicing.
At this time, we currently believe that our cash on hand, as well as the sources of liquidity described above, will be sufficient to maintain our current operations and fund our loan originations capital commitments for the next twelve months.
60
Table of Contents
However, we will continue to review our liquidity needs in light of current and anticipated mortgage market conditions and we are taking various steps to align our cost structure with current and expected mortgage origination volumes.
Financial Covenants
Our lenders require us to comply with various financial covenants including tangible net worth, liquidity, leverage ratios and profitability. As of December 31, 2024, we were in full compliance with all financial covenants. Although these financial covenants limit the amount of indebtedness that we may incur and affect our liquidity through minimum cash reserve requirements, we believe that these covenants currently provide us with sufficient flexibility to operate our business and obtain the financing necessary to achieve that purpose.
Seller/Servicer Financial Requirements
As a seller and servicer, we are subject to minimum net worth, liquidity, and other financial requirements. In 2022, both FHFA and Ginnie Mae revised these requirements. Effective from September 30, 2023, minimum net worth requirements for FHFA and Ginnie Mae include a base of $2.5 million plus percentages of the seller/servicer’s residential first lien mortgage servicing UPB serviced for each agency and a percentage of other non-agencies servicing UPB. Base liquidity for the agencies depends on the remittance type and includes specific percentages of the seller/servicer's residential first lien mortgage servicing UPB for each agency, along with a percentage for other non-agencies servicing UPB. Large non-depositories require a liquidity buffer based on UPB for FHFA and Ginnie Mae. The capital ratio for FHFA and Ginnie Mae requires tangible net worth/total assets to be equal to or greater than 6% for both agencies. Effective from December 31, 2023, revised FHFA and Ginnie Mae seller-servicer minimum financial eligibility requirements include origination liquidity and third-party ratings. FHFA also requires an annual capital and liquidity plan effective March 31, 2024 and Ginnie Mae has implemented a risk-based capital requirement effective December 31, 2024. As of December 31, 2024, we were in compliance with these financial requirements.
Warehouse and Other Lines of Credit
We primarily finance mortgage loans through borrowings under our warehouse and other lines of credit. Under these facilities, we transfer specific loans to our counterparties and receive funds from them. Simultaneously, there is an agreement in place where the counterparties commit to transferring the loans back to us, either at the date the loans are sold or upon our request, and we provide the funds in return. We do not recognize these transfers as sales for accounting purposes. During the year ended December 31, 2024, our loans remained on warehouse lines for an average of 19 days. Our warehouse facilities are generally short-term borrowings with maturities of one year and our securitization facility has a two year term. We utilize both committed and uncommitted loan funding facilities and we evaluate our needs under these facilities based on forecasted volume of loan originations and sales. Our liquidity could be affected as lenders may reassess their exposure to the mortgage origination industry and potentially limit access to uncommitted mortgage warehouse financing or increase associated costs. Moreover, there may be reduced demand from investors to acquire our mortgage loans in the secondary market, further impacting our liquidity. Approximately 67% of the mortgage loans that we originated during the year ended December 31, 2024 were sold in the secondary mortgage market either directly to Fannie Mae and Freddie Mac or securitized into MBS guaranteed by Ginnie Mae. We also sell loans to many private investors.
As of December 31, 2024, we maintained revolving lines of credit with nine counterparties providing warehouse and other securitization facilities with a total borrowing capacity of $3.7 billion, of which $951.0 million was committed. Our $3.7 billion of capacity as of December 31, 2024 was comprised of $3.4 billion with maturities staggered through November 2025 and a $300.0 million securitization facility that matures in September 2026. As of December 31, 2024, we had $2.4 billion in outstanding borrowings and $1.2 billion in additional availability under our facilities. Warehouse and other lines of credit are further discussed in Note 12- Warehouse and Other Lines of Credit of the Notes to Consolidated Financial Statements contained in Item 8.
When we draw on our warehouse and securitization facilities we must pledge eligible loan collateral. Our warehouse line providers require us to make a capital investment, or “haircut,” upon financing the loan, which is generally based on product types and the market value of the loans. The haircuts are normally recovered from sales proceeds. As of December 31, 2024, we had a total of $15.6 million in restricted cash posted as collateral with our warehouse and securitization facilities, of which $4.8 million was the minimum requirement.
Debt Obligations
61
Table of Contents
MSR facilities and Term Notes provide financing for our servicing portfolio investments. As of December 31, 2024, MSR facilities secured by Fannie Mae and Freddie Mac MSRs had an outstanding balance of $568.5 million, secured by MSRs totaling $922.2 million. As of December 31, 2024, our Ginnie Mae MSR facility had an outstanding balance of $193.8 million in variable funding notes and $200.0 million in Term Notes, secured by Ginnie Mae MSRs totaling $625.7 million.
Securities financing facilities provide financing for the retained interest securities associated with our securitizations. As of December 31, 2024 there were outstanding securities financing facilities of $82.5 million, secured by trading securities with a fair value of $87.5 million.
Servicing advance facilities provide financing for our servicing agreements. As servicer, we are required to fulfill contractual obligations such as principal and interest payments for certain investor as well as taxes, insurance, foreclosure costs, and other necessities to preserve the serviced assets. For GSE-backed mortgages, this obligation extends up to four months, and for other government agency-backed mortgages, it may extend even longer, especially for clients under forbearance plans. The size of servicing advance balances is influenced by delinquency rates and prepayment speeds. As of December 31, 2024, the outstanding balance on our servicing advance facilities was $72.5 million secured by servicing advance receivables totaling $76.5 million.
Other secured financings as of December 31, 2024 consisted of securitization debt of $97.8 million, net of $7.8 million in discount and $1.2 million in deferred financing costs and related to the securitization of a pool of residential mortgage loans held by a VIE. Consolidated VIEs are further discussed in Note 8 - Variable Interest Entities of the Notes to Consolidated Financial Statements contained in Item 8.
Unsecured debt obligations as of December 31, 2024 consisted of Senior Notes totaling $812.1 million net of $9.0 million of deferred financing costs. Periodically, and in accordance with applicable laws and regulations, we may take actions to reduce or repurchase our debt. These actions can include redemptions, tender offers, cash purchases, prepayments, refinancing, exchange offers, open market or privately-negotiated transactions. The decision on amount of debt to be reduced or repurchased depends on several factors, including market conditions, trading levels of our debt, our cash positions, compliance with debt covenants, and other relevant considerations. During the second quarter of 2024, we repurchased $478.0 million of 2025 Senior Notes in exchange for $340.6 million of 2027 Senior Notes and cash of $185.0 million which resulted in a $5.7 million loss on extinguishment of debt. Debt obligations are further discussed in Note 13- Debt Obligations of the Notes to Consolidated Financial Statements contained in Item 8.
Dividends and Distributions
As part of our balance sheet and capital management strategies, we suspended our regular quarterly dividend effective March 31, 2022 and for the foreseeable future.
Cash dividends are subject to the discretion of our board of directors and our compliance with applicable law, and depend on, among other things, our results of operations, financial condition, level of indebtedness, capital requirements, contractual restrictions, including the satisfaction of our obligations under the TRA, restrictions in our debt agreements, business prospects and other factors that our board of directors may deem relevant. Our ability to pay dividends depends on our receipt of cash dividends from our operating subsidiaries, which may further restrict our ability to pay dividends as a result of the laws of their jurisdiction of organization or agreements of our subsidiaries, including agreements governing our indebtedness. Future agreements may also limit our ability to pay dividends.
62
Table of Contents
Contractual Obligations and Commitments
Our estimated contractual obligations as of December 31, 2024 are as follows:
| Payments Due by Period | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | Total | Less than 1 Year | 1-3 years | 3-5 Years | More than 5 Years | ||||||||||||||
| Warehouse lines | $ | 2,377,127 | $ | 2,077,127 | $ | 300,000 | $ | — | $ | — | |||||||||
| Debt obligations(1) | |||||||||||||||||||
| Secured credit facilities | 917,495 | 423,687 | 493,808 | — | — | ||||||||||||||
| Term Notes | 200,000 | 200,000 | — | — | — | ||||||||||||||
| Senior Notes | 859,816 | 19,795 | 301,916 | 538,105 | — | ||||||||||||||
| Other secured financings(2) | 106,733 | — | — | — | 106,733 | ||||||||||||||
| Operating lease obligations(3) | 40,808 | 14,891 | 22,914 | 3,003 | — | ||||||||||||||
| Naming and promotional rights agreements | 52,324 | 22,324 | 12,000 | 12,000 | 6,000 | ||||||||||||||
| Total contractual obligations | $ | 4,554,303 | $ | 2,757,824 | $ | 1,130,638 | $ | 553,108 | $ | 112,733 |
(1) Amounts exclude deferred financing costs.
(2) The stated final maturity date is April 25, 2054. The Company, as the issuer, has the option to redeem the notes on or subsequent to the optional redemption date of April 25, 2026, but it is not required.
(3) Represents lease obligations for office space under non-cancelable operating lease agreements.
In addition to the above contractual obligations, we also have interest rate lock commitments, forward sale contracts, loan loss obligation for sold loans and obligation for sold MSRs. Commitments to originate loans or repurchase loans do not necessarily reflect future cash requirements as some commitments are expected to expire without being drawn upon and, therefore, those commitments have been excluded from the table above. Refer to Note 6- Derivative Financial Instruments and Hedging Activities and Note 20 - Commitments & Contingencies of the Notes to Consolidated Financial Statements included in Item 8 for further discussion on derivatives and other contractual commitments. At this time, we currently believe that our cash on hand, as well as the sources of liquidity described above, will be sufficient to fund our contractual obligations.
Off-Balance Sheet Arrangements
As of December 31, 2024, we were party to mortgage loan participation purchase and sale agreements, pursuant to which we have access to uncommitted facilities that provide liquidity for recently sold MBS up to the MBS settlement date. These facilities, which we refer to as gestation facilities, are a component of our financing strategy and are off-balance sheet arrangements provided by certain warehouse lenders.
Critical Accounting Policies and Estimates
We prepare our consolidated financial statements in accordance with GAAP, which requires us to make judgments, estimates and assumptions that affect: (i) the reported amounts of our assets and liabilities; (ii) the disclosure of our contingent assets and liabilities at the end of each reporting period; and (iii) the reported amounts of revenues and expenses during each reporting period. We continually evaluate these judgments, estimates and assumptions based on our own historical experience, knowledge and assessment of current business and other conditions and our expectations regarding the future based on available information which together form our basis for making judgments about matters that are not readily apparent from other sources. Since the use of estimates is an integral component of the financial reporting process, our actual results could differ from those estimates. Some of our accounting policies require a higher degree of judgment than others in their application. Our accounting policies are described in Note 1 - Description of Business, Presentation and Summary of Significant Accounting Policies of the Notes to Consolidated Financial Statements included in “Item 8. Financial Statements and Supplementary Data.” At December 31, 2024, the most critical of these significant accounting policies were policies related to the fair value of loans held for sale, servicing rights, and derivative financial instruments. As of the date of this report, there have been no significant changes to the Company's critical accounting policies or estimates.
When reading our consolidated financial statements, you should consider our selection of critical accounting policies, the judgment and other uncertainties affecting the application of such policies and the sensitivity of reported results to changes in
63
Table of Contents
conditions and assumptions. Refer to “Item 7A. Quantitative and Qualitative Disclosures About Market Risk - Sensitivity Analysis” for an analysis of the impact of a hypothetical shift in market interest rates on the fair value of loans held for sale, servicing rights, and derivative financial instruments. The sensitivity of servicing rights to various changes in assumptions is also reflected in Note 5 - Servicing Rights, at Fair Value of the Notes to Consolidated Financial Statements included in “Item 8. Financial Statements and Supplementary Data.”
Reconciliation of Non-GAAP Financial Measures
To provide investors with information in addition to our results as determined by GAAP, we disclose certain non-GAAP measures to assist investors in evaluating our financial results. We believe these non-GAAP measures provide useful information to investors regarding our results of operations because each measure assists both investors and management in analyzing and benchmarking the performance and value of our business. They facilitate company-to-company operating performance comparisons by backing out potential differences caused by variations in hedging strategies, changes in valuations, capital structures (affecting interest expense on non-funding debt), taxation, the age and book depreciation of facilities (affecting relative depreciation expense), and other cost or benefit items which may vary for different companies for reasons unrelated to operating performance. These non-GAAP measures include our Adjusted Total Revenue, Adjusted Net Income (Loss), Adjusted Diluted Weighted Average Shares Outstanding, and Adjusted EBITDA (LBITDA). We exclude from these non-GAAP financial measures the change in fair value of MSRs, gains (losses) from the sale of MSRs, and related hedging gains and losses that represent realized and unrealized adjustments resulting from changes in valuation, mostly due to changes in market interest rates, and are not indicative of the Company’s operating performance or results of operation. Beginning in the second quarter of 2024, we began to include the gains (losses) from the sale of MSRs in valuation changes in servicing rights, net of hedging gains and losses to appropriately capture all valuation changes in MSRs up to and including the sales date. Prior periods have been revised to conform with this new presentation. We have excluded expenses directly related to the Cybersecurity Incident, net of insurance recoveries during fiscal 2024, such as costs to investigate and remediate the Cybersecurity Incident, the costs of customer notifications and identity protection, and professional fees, including legal expenses, litigation settlement costs, and commission guarantees. We also exclude stock-based compensation expense, which is a non-cash expense, gains or losses on extinguishment of debt and disposal of fixed assets, non-cash goodwill impairment, and other impairment charges to intangible assets and operating lease right-of-use assets, as well as certain costs associated with our restructuring efforts, as management does not consider these costs to be indicative of our performance or results of operations. Adjusted EBITDA (LBITDA) includes interest expense on funding facilities, which are recorded as a component of “net interest income (expense)”, as these expenses are a direct operating expense driven by loan origination volume. By contrast, interest expense on our non-funding debt is a function of our capital structure and is therefore excluded from Adjusted EBITDA (LBITDA). Adjustments for income taxes are made to reflect historical results of operations on the basis that it was taxed as a corporation under the Internal Revenue Code, and therefore subject to U.S. federal, state and local income taxes. Adjustments to Diluted Weighted Average Shares Outstanding assumes the pro forma conversion of weighted average Class C common stock to Class A common stock. These non-GAAP measures have limitations as analytical tools, and should not be considered in isolation or as a substitute for revenue, net income, or any other operating performance measure calculated in accordance with GAAP, and may not be comparable to a similarly titled measure reported by other companies. Some of these limitations are:
•They do not reflect every cash expenditure, future requirements for capital expenditures or contractual commitments;
•Adjusted EBITDA (LBITDA) does not reflect the significant interest expense or the cash requirements necessary to service interest or principal payment on our debt;
•Although depreciation and amortization are non-cash charges, the assets being depreciated and amortized will often have to be replaced or require improvements in the future, and Adjusted Total Revenue, Adjusted Net Income (Loss), and Adjusted EBITDA (LBITDA) do not reflect any cash requirement for such replacements or improvements; and
•They are not adjusted for all non-cash income or expense items that are reflected in our statements of cash flows.
Because of these limitations, Adjusted Total Revenue, Adjusted Net Income (Loss), Adjusted Diluted Weighted Average Shares Outstanding, and Adjusted EBITDA (LBITDA) are not intended as alternatives to total revenue, net income (loss), net income (loss) attributable to the Company, or Diluted Earnings (Loss) Per Share or as an indicator of our operating performance and should not be considered as measures of discretionary cash available to us to invest in the growth of our business or as measures of cash that will be available to us to meet our obligations. We compensate for these limitations by using Adjusted Total Revenue, Adjusted Net Income (Loss), Adjusted Diluted Weighted Average Shares Outstanding, and Adjusted EBITDA
64
Table of Contents
(LBITDA) along with other comparative tools, together with U.S. GAAP measurements, to assist in the evaluation of operating performance. See below for a reconciliation of these non-GAAP measures to their most comparable U.S. GAAP measures.
| Reconciliation of Total Revenue to Adjusted Total Revenue (Dollars in thousands)(Unaudited): | Year Ended December 31, | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | |||||||||
| Total net revenue | $ | 1,060,235 | $ | 974,022 | $ | 1,255,796 | |||||
| Valuation changes in servicing rights, net of hedging gains and losses(1) | 44,675 | 33,226 | (51,418) | ||||||||
| Adjusted total revenue | $ | 1,104,910 | $ | 1,007,248 | $ | 1,204,378 |
(1)Represents the change in the fair value of servicing rights due to changes in valuation inputs or assumptions, net of gains or losses from derivatives hedging servicing rights. Beginning in the second quarter of 2024, we began to include the gains (losses) from the sale of MSRs in valuation changes in servicing rights, net of hedging gains and losses to appropriately capture all valuation changes in MSRs up to and including the sales date. Prior periods have been revised to conform with this new presentation. Refer to Note 5 - Servicing Rights, at Fair Value.
| Reconciliation of Net Loss to Adjusted Net Loss (Dollars in thousands)(Unaudited): | Year Ended December 31, | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | |||||||||
| Net loss attributable to loanDepot, Inc. | $ | (98,331) | $ | (110,142) | $ | (273,020) | |||||
| Net loss from the pro forma conversion of Class C common stock to Class A common stock(1) | (103,820) | (125,370) | (337,365) | ||||||||
| Net loss | (202,151) | (235,512) | (610,385) | ||||||||
| Adjustments to the benefit for income taxes(2) | 26,131 | 32,872 | 92,337 | ||||||||
| Tax-effected net loss from the pro forma conversion of Class C common shares to Class A common stock | (176,020) | (202,640) | (518,048) | ||||||||
| Valuation changes in servicing rights, net of hedging gains and losses(3) | 44,675 | 33,226 | (51,418) | ||||||||
| Stock-based compensation expense | 24,919 | 21,993 | 20,583 | ||||||||
| Restructuring charges(4) | 7,199 | 11,811 | 25,126 | ||||||||
| Cybersecurity incident(5) | 24,628 | — | — | ||||||||
| Loss (gain) on extinguishment of debt | 5,680 | (1,690) | (10,528) | ||||||||
| Loss on disposal of fixed assets | 8 | 1,430 | 12,594 | ||||||||
| Goodwill impairment | — | — | 40,736 | ||||||||
| Other impairment(6) | 511 | 925 | 17,500 | ||||||||
| Tax effect of adjustments(7) | (26,423) | (16,696) | (2,617) | ||||||||
| Adjusted net loss | $ | (94,823) | $ | (151,641) | $ | (466,072) |
(1)Reflects net loss to Class A common stock and Class D common stock from the pro forma exchange of Class C common stock.
(2)loanDepot, Inc. is subject to federal, state and local income taxes. Adjustments to the benefit for income taxes reflect the income tax rates below, and the pro forma assumption that loanDepot, Inc. owns 100% of LD Holdings.
| Year Ended December 31, | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | ||||||||
| Statutory U.S. federal income tax rate | 21.00 | % | 21.00 | % | 21.00 | % | ||||
| State and local income taxes (net of federal benefit) | 4.17 | 5.22 | 6.37 | |||||||
| Effective income tax rate | 25.17 | % | 26.22 | % | 27.37 | % |
(3)Represents the change in the fair value of servicing rights due to changes in valuation inputs or assumptions, net of gains or losses from derivatives hedging servicing rights, and gains (losses) from the sale of MSRs. Beginning in the second quarter of 2024, we began to include the gains (losses) from the sale of MSRs in valuation changes in servicing rights, net of hedging gains and losses to appropriately capture all valuation changes in MSRs up to and including the sales date. Prior periods have been revised to conform with this new presentation. Refer to Note 5 - Servicing Rights, at Fair Value.
65
Table of Contents
(4)Reflects employee severance expense and professional services associated with restructuring efforts subsequent to the announcement of Vision 2025 in July 2022.
(5)Represents expenses directly related to the Cybersecurity Incident, net of insurance recoveries during fiscal 2024, including costs to investigate and remediate the Cybersecurity Incident, the costs of customer notifications and identity protection, professional fees including legal expenses, litigation settlement costs, and commission guarantees.
(6)Represents lease impairment on corporate and retail locations.
(7)Amounts represent the income tax effect using the aforementioned effective income tax rates, excluding certain discrete tax items.
| Reconciliation of Diluted Weighted Average Shares Outstanding to Adjusted Diluted Weighted Average Shares Outstanding(Unaudited) | Year Ended December 31, | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | ||||||||||||
| Share Data: | ||||||||||||||
| Diluted weighted average shares of Class A common stock and Class D common stock outstanding | 185,641,675 | 174,906,063 | 156,030,350 | |||||||||||
| Assumed pro forma conversion of Class C common stock to Class A common stock(1) | 140,148,860 | 147,789,060 | 163,541,101 | |||||||||||
| Adjusted diluted weighted average shares outstanding | 325,790,535 | 322,695,123 | 319,571,451 |
(1)Reflects the assumed pro forma exchange and conversion of Class C common stock.
| Reconciliation of Net Loss to Adjusted EBITDA (LBITDA) (Dollars in thousands)(Unaudited): | Year Ended December 31, | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | |||||||||
| Net loss | $ | (202,151) | $ | (235,512) | $ | (610,385) | |||||
| Interest expense — non-funding debt(1) | 188,550 | 174,103 | 124,060 | ||||||||
| Income tax benefit | (40,698) | (42,796) | (79,592) | ||||||||
| Depreciation and amortization | 36,108 | 41,261 | 42,195 | ||||||||
| Valuation changes in servicing rights, net of hedging gains and losses(2) | 44,675 | 33,226 | (51,418) | ||||||||
| Stock compensation expense | 24,919 | 21,993 | 20,583 | ||||||||
| Restructuring charges(3) | 7,199 | 11,811 | 25,126 | ||||||||
| Cybersecurity incident(4) | 24,628 | — | — | ||||||||
| Loss on disposal of fixed assets | 8 | 1,430 | 12,594 | ||||||||
| Goodwill impairment | — | — | 17,500 | ||||||||
| Other impairment(5) | 511 | 925 | 40,736 | ||||||||
| Adjusted EBITDA (LBITDA) | $ | 83,749 | $ | 6,441 | $ | (458,601) |
(1)Represents other interest expense, which includes gain on extinguishment of debt and amortization of debt issuance costs and debt discount, in the Company’s consolidated statement of operations.
(2)Represents the change in the fair value of servicing rights due to changes in valuation inputs or assumptions, net of gains or losses from derivatives hedging servicing rights, and gains (losses) from the sale of MSRs. Beginning in the second quarter of 2024, we began to include the gains (losses) from the sale of MSRs in valuation changes in servicing rights, net of hedging gains and losses to appropriately capture all valuation changes in MSRs up to and including the sales date. Prior periods have been revised to conform with this new presentation. Refer to Note 5 - Servicing Rights, at Fair Value.
(3)Reflects employee severance expense and professional services associated with restructuring efforts subsequent to the announcement of Vision 2025 in July 2022.
(4)Represents expenses directly related to the Cybersecurity Incident, net of insurance recoveries during fiscal 2024, including costs to investigate and remediate the Cybersecurity Incident, the costs of customer notifications and identity protection, professional fees including legal expenses, litigation settlement costs, and commission guarantees.
(5)Represents lease impairment on corporate and retail locations.
66
Table of Contents
FY 2023 10-K MD&A
SEC filing source: 0001831631-24-000063.
Item 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The following discussion and analysis of our financial condition and results of operations should be read in conjunction with our consolidated financial statements and the accompanying notes included under Part II. Item 8 of this report. The results of operations described below are not necessarily indicative of the results to be expected for any future periods. This discussion includes forward-looking information that involves risks and assumptions which could cause actual results to differ materially from management’s expectations. See our cautionary language at the beginning of this report under “Special Note Regarding Forward-Looking Statements” and for a more complete discussion of the factors that could affect our future results refer to Part I. “Item IA. Risk Factors”
Overview
We are a customer-centric, technology-empowered residential mortgage platform. Our goal is to be the lender of choice for consumers and the employer of choice by being a company that operates on sound principles of exceptional value, ethics, and transparency. Since our inception, we have significantly expanded our origination platform as well as developed an in-house servicing platform. Our primary sources of revenue are derived from the origination of conventional and government mortgage loans, servicing conventional and government mortgage loans, and providing ancillary services.
Residential Real-Estate Market
The residential real-estate market and associated mortgage loan origination volumes are influenced by economic factors such as interest rates, housing prices, and unemployment rates. Purchase mortgage loan origination volume can be subject to seasonal trends as home sales typically rise during the spring and summer seasons and decline in the fall and winter seasons. This is somewhat offset by purchase loan originations sourced from our joint ventures which typically experience their highest level of activity during November and December as home builders focus on completing and selling homes prior to year-
54
end. Seasonality has less of an impact on mortgage loan refinancing volumes, which are primarily driven by fluctuations in mortgage loan interest rates.
Increases in interest rates may affect affordability and the ability for potential home buyers to qualify for a mortgage loan. As interest rates increase, rate and term refinancings become less attractive to consumers. However, rising interest rates during periods of inflationary pressures can make real assets, including real estate, an attractive investment. Demand for real estate may result in ongoing support for purchase mortgages and home price appreciation creating borrower equity that could result in opportunities for cash-out refinancings or home equity lines of credit.
Our mortgage loan refinancing volumes (and to a lesser degree, our purchase volumes), balance sheet, and results of operations are influenced by changes in interest rates and how we effectively manage the related interest rate risk. The majority of our assets are subject to interest rate risk, including LHFS, IRLCs, servicing rights, forward sales contracts, interest rate swap futures and put options. We refer to such forward sales contracts, interest rate swap futures and put options collectively as “Hedging Instruments.” As interest rates increase, our LHFS and IRLCs generally decrease in value while our Hedging Instruments utilized to hedge against interest rate risk typically increase in value. Rising interest rates cause our expected mortgage loan servicing revenues to increase due to a decline in mortgage loan prepayments which extends the average life of our servicing portfolio and increases the value of our servicing rights. Conversely, as interest rates decrease, our LHFS and IRLCs generally increase in value while our Hedging Instruments decrease in value. In a declining interest rate environment, borrowers tend to refinance their mortgage loans, which increases prepayment speed and causes expected mortgage loan servicing revenues to decrease, which reduces the average life of our servicing portfolio and decreases the value of our servicing rights. Changes in fair value of our servicing rights are recorded as unrealized gains and losses in changes in fair value of servicing rights, net, in our consolidated statements of operations.
During 2022 and 2023, the Federal Reserve implemented a series of rate adjustments, resulting in a cumulative increase of 5.25 percentage points in the Federal Funds rate. The associated increase in mortgage interest rates has impacted mortgage loan origination volumes, impacting affordability and qualification for homebuyers. Total loan originations for 2023 were $22.7 billion, a decrease of $31.1 billion, or 58% compared to $53.8 billion for 2022. The primary driver of this decrease was refinance volume, which decreased by $18.2 billion, or 75%. The mortgage industry continues to face decreased volumes due to elevated mortgage rates and low inventory of existing homes for sale, driven in part by a large number of existing homeowners benefiting from low-interest rates from previous purchases or refinance. In response to the challenges posed by these market dynamics, we introduced our Vision 2025 Plan in July 2022. Since the initial announcement of Vision 2025, we have consolidated our retail and corporate locations, exited our wholesale business, and expanded offerings on the HELOC platform. We established a joint venture with National HomeCorp, dedicated to extending credit to underserved communities and partnered with Habitat for Humanity to enhance housing conditions. We transitioned our servicing portfolio to an in-house platform; streamlined our leadership structures; and realigned other aspects of our cost structure, resulting in a 35.6% reduction in total expenses of which 30.6% was attributable to non-volume related expenses, compared to a 22.4% decrease in revenue in 2023. These non-volume related reductions were achieved through measures such as headcount reduction, business process optimization, and the consolidation of real estate assets. In November 2023, we announced an additional $120 million annualized cost reduction target, including $100 million in non-volume related expenses such as vendor contract termination and renegotiation, optimized marketing spending, and corporate real estate cost reductions, that we expect will benefit our 2024 results.
Key Performance Indicators
We manage and assess the performance of our business by evaluating a variety of metrics. Selected key performance metrics include loan originations and sales and servicing metrics.
Loan Origination and Sales
Loan originations and sales by volume and units are a measure of how successful we are at growing sales of mortgage loan products and a metric used by management in an attempt to isolate how effectively we are performing. We believe that originations and sales are an indicator of our market penetration in mortgage loans and that this provides useful information because it allows investors to better assess the strength of our core business. Loan originations and sales include brokered loan originations not funded by us. We enter into IRLCs to originate loans, at specified interest rates, with customers who have applied for a mortgage and meet certain credit and underwriting criteria. We believe the volume of our IRLCs is another measure of our overall market share.
55
Gain on sale margin represents the total of (i) gain on origination and sale of loans, net, and (ii) origination income, net, divided by loan origination volume during period.
Pull through weighted gain on sale margin represents the total of (i) gain on origination and sale of loans, net, and (ii) origination income, net, divided by the pull through weighted rate lock volume. Pull through weighted rate lock volume is the principal balance of loans subject to interest rate lock commitments, net of a pull-through factor for the loan funding probability.
Servicing Metrics
Servicing metrics include the unpaid principal balance of our servicing portfolio and servicing portfolio units, which represent the number of mortgage loan customers we service. We believe that the net additions to our portfolio and number of units are indicators of the growth of our mortgage loans serviced and our servicing income, but may be offset by sales of servicing rights.
| Year Ended December 31, | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | 2023 | 2022 | 2021 | ||||||||||||
| IRLCs | $ | 32,155,455 | $ | 68,553,340 | $ | 166,263,478 | |||||||||
| IRLCs (units) | 105,143 | 211,647 | 506,176 | ||||||||||||
| Pull through weighted lock volume | $ | 21,475,262 | $ | 45,164,915 | $ | 116,628,597 | |||||||||
| Pull through weighted gain on sale margin | 2.75 | 1.94 | 3.07 | ||||||||||||
| Loan originations by purpose: | |||||||||||||||
| Purchase | $ | 16,474,927 | $ | 29,333,525 | $ | 39,321,538 | |||||||||
| Refinance | 6,196,804 | 24,444,931 | 97,679,209 | ||||||||||||
| Total loan originations | $ | 22,671,731 | $ | 53,778,456 | $ | 137,000,747 | |||||||||
| Gain on sale margin | 2.60 | % | 1.63 | % | 2.61 | % | |||||||||
| Loan originations (units) | 76,847 | 161,496 | 392,737 | ||||||||||||
| Licensed loan officers | 1,573 | 1,902 | 3,373 | ||||||||||||
| Loans sold: | |||||||||||||||
| Servicing-retained | $ | 15,222,156 | $ | 38,461,896 | $ | 117,934,385 | |||||||||
| Servicing-released | 7,918,029 | 20,855,416 | 18,148,290 | ||||||||||||
| Total loans sold(1) | $ | 23,140,185 | $ | 59,317,312 | $ | 136,082,675 | |||||||||
| Loans sold (units) | 77,372 | 175,633 | 392,213 | ||||||||||||
| Servicing metrics | |||||||||||||||
| Total servicing portfolio (unpaid principal balance) | $ | 145,090,199 | $ | 141,170,931 | $ | 162,112,965 | |||||||||
| Total servicing portfolio (units) | 496,894 | 471,022 | 524,992 | ||||||||||||
| 60+ days delinquent ($)(2) | $ | 1,392,606 | $ | 1,421,722 | $ | 1,510,261 | |||||||||
| 60+ days delinquent (%) | 0.96 | % | 1.01 | % | 0.93 | % | |||||||||
| Servicing rights at fair value, net(3) | $ | 1,985,718 | $ | 2,025,136 | $ | 1,999,402 | |||||||||
| Weighted average servicing fee(4) | 0.29 | % | 0.30 | % | 0.29 | % | |||||||||
| Multiple (4)(5) | 5.0x | 5.2x | 4.4x |
(1)Original principal balance
(2)The UPB of loans that are 60 or more days past due as of the dates presented, according to the contractual due date, or are in foreclosure.
(3)Amount represents the fair value of servicing rights, net of servicing liabilities, which are included in accounts payable, accrued expenses, and other liabilities in the consolidated balance sheets.
(4)Excludes other Non-Agency.
(5)Amounts represent the fair value of servicing rights, net, divided by the weighted average annualized servicing fee.
56
Results of Operations
The following table sets forth our consolidated financial statement data for 2023 compared to 2022. A comparative discussion of results for 2022 compared to 2021 is provided in the "Results of Operations" section within the Company’s Annual Report of loanDepot, Inc. on Form 10-K for the year ended December 31, 2022.
| Year Ended December 31, | Change $ | Change % | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | 2023 | 2022 | |||||||||||||||||
| REVENUES: | |||||||||||||||||||
| Net interest income | $ | 3,118 | $ | 49,307 | $ | (46,189) | (93.7) | % | |||||||||||
| Gain on origination and sale of loans, net | 524,521 | 748,540 | (224,019) | (29.9) | |||||||||||||||
| Origination income, net | 65,209 | 129,736 | (64,527) | (49.7) | |||||||||||||||
| Servicing fee income | 492,811 | 449,150 | 43,661 | 9.7 | |||||||||||||||
| Change in fair value of servicing rights, net | (184,417) | (194,357) | 9,940 | 5.1 | |||||||||||||||
| Other income | 72,780 | 73,420 | (640) | (0.9) | |||||||||||||||
| Total net revenues | 974,022 | 1,255,796 | (281,774) | (22.4) | |||||||||||||||
| EXPENSES: | |||||||||||||||||||
| Personnel expense | 573,010 | 1,027,008 | (453,998) | (44.2) | |||||||||||||||
| Marketing and advertising expense | 132,880 | 236,828 | (103,948) | (43.9) | |||||||||||||||
| Direct origination expense | 67,141 | 120,854 | (53,713) | (44.4) | |||||||||||||||
| General and administrative expense | 212,732 | 265,680 | (52,948) | (19.9) | |||||||||||||||
| Occupancy expense | 23,516 | 35,306 | (11,790) | (33.4) | |||||||||||||||
| Depreciation and amortization | 41,261 | 42,195 | (934) | (2.2) | |||||||||||||||
| Servicing expense | 27,687 | 53,106 | (25,419) | (47.9) | |||||||||||||||
| Other interest expense | 174,103 | 124,060 | 50,043 | 40.3 | |||||||||||||||
| Goodwill impairment | — | 40,736 | (40,736) | NM | |||||||||||||||
| Total expenses | 1,252,330 | 1,945,773 | (693,443) | (35.6) | |||||||||||||||
| Loss before income taxes | (278,308) | (689,977) | 411,669 | 59.7 | |||||||||||||||
| Income tax benefit | (42,796) | (79,592) | 36,796 | 46.2 | |||||||||||||||
| Net loss | (235,512) | (610,385) | 374,873 | 61.4 | |||||||||||||||
| Net loss attributable to noncontrolling interests | (125,370) | (337,365) | 211,995 | 62.8 | |||||||||||||||
| Net loss attributable to loanDepot, Inc. | $ | (110,142) | $ | (273,020) | $ | 162,878 | (59.7) |
Net loss of $235.5 million for 2023 reflects a decrease of $374.9 million compared to net loss of $610.4 million for 2022. The decrease is attributable to a $693.4 million decline in total expenses, including personnel, marketing, and servicing expense as well as volume-related reductions from the decline in loan originations. Total originations were $22.7 billion for the year ended December 31, 2023, compared to $53.8 billion for the year ended December 31, 2022, representing a decrease of $31.1 billion or 57.8%, reflecting decreased demand for mortgage loans due to the elevated rates. Total revenue decreased $281.8 million from a 52.5% decrease in pull-through weighted lock volume that resulted in a $224.0 million decrease in gain on origination and sale of loans.
Income
Net Interest Income. Net interest income includes interest income earned on LHFS, offset by interest expense incurred on amounts borrowed under warehouse lines for loan financing as well as warehouse line commitment fees. These commitment fees are amortized on a straight-line basis over the duration of the warehouse line agreement. The decrease in net interest income reflects our cost of funds, which are tied to short-term interest rates, increasing more than the yield on our LHFS, which are tied to long-term interest rates.
57
Gain on Origination and Sale of Loans, Net. Gain on origination and sale of loans, net was comprised of the following components:
| Year Ended December 31, | Change $ | Change % | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | 2023 | 2022 | |||||||||||||
| Discount from loan sales | $ | (135,943) | $ | (933,547) | $ | 797,604 | 85.4 | % | |||||||
| Fair value of servicing rights additions | 277,387 | 647,716 | (370,329) | (57.2) | |||||||||||
| Fair value gains (losses) on IRLC and LHFS | 89,290 | (342,141) | 431,431 | 126.1 | |||||||||||
| Fair value (losses) gains from Hedging Instruments | (4,149) | 1,237,524 | (1,241,673) | (100.3) | |||||||||||
| Discount points, rebates and lender paid costs | 306,115 | 275,981 | 30,134 | 10.9 | |||||||||||
| Provision for loan loss obligation for loans sold | (8,179) | (136,993) | 128,814 | 94.0 | |||||||||||
| Total gain on origination and sale of loans, net | $ | 524,521 | $ | 748,540 | $ | (224,019) | (29.9) |
Gain on origination and sale of loans, net includes several key components. The estimated change in value of a loan from the time we enter into a commitment to lend to the borrower (IRLC) to the closing of the loan (LHFS) up until its eventual sale is recorded in “Fair value gains or losses on IRLC and LHFS.” Various factors, such as mortgage volume, the duration a loan remains at stages in the origination process, and shifts in interest rates, influence fair value changes on IRLC and LHFS. We utilize a hedge strategy to manage the impact of interest rate changes in IRLC and LHFS, "Fair value gains or losses from Hedging Instruments" represents the unrealized gains or losses on Hedging Instruments. When a loan is sold, the difference between proceeds received and the UPB is included in “Premium or discount from loan sales.” Additionally, “Discount points, rebates, and lender paid costs” are recognized at closing of the loan. The fair value of servicing rights retained on loan sales is included in “Fair value of servicing rights additions.” The "Provision for loan loss obligation for loans sold” is established to cover potential losses from a breach of representation or warranty made to purchasers or insurers of the sold loans. The $224.0 million or 29.9% decrease in gain on origination and sale of loans, net was primarily attributable to lower volume due to higher interest rates and lower demand.
Origination Income, Net. Origination income, net, reflects the fees that we earn, net of lender credits we pay, from originating loans. Origination income includes loan origination fees, processing fees, underwriting fees, and other fees collected from the borrower at the time of funding. Lender credits typically include rebates or concessions to borrowers for certain loan origination costs. The $64.5 million, or 49.7%, decrease in origination income was the result of lower loan origination volume.
Servicing Fee Income. Servicing fee income reflects contractual servicing fees and ancillary and other fees (including late charges) related to the servicing of mortgage loans. The increase of $43.7 million, or 9.7%, in servicing income between periods was the result of higher ancillary income due to an increase in interest income earned on custodial funds as a result of higher short-term interest rates, partially offset by a decrease in servicing fees resulting from a decrease of $6.1 billion in the average UPB of our servicing portfolio and a decline in servicing fee income related to excess servicing sales during 2023.
Change in Fair Value of Servicing Rights, Net. Change in fair value of servicing rights, net include (i) fair value gains or losses net of Hedging Instrument gains or losses; (ii) fallout and decay, which includes principal amortization and prepayments; and (iii) realized gains or losses on the sales of servicing rights. The increase of $9.9 million reflects an $81.2 million decrease in prepayments due to the higher rate environment and a $14.1 million increase in gain on sales of servicing rights, partially offset by an $85.4 million decrease in fair value gains, net of hedging losses.
Other Income. Other income includes our pro rata share of the net earnings from joint ventures and fee income from title, escrow, settlement services for mortgage loan transactions performed by LDSS, fair value gains or losses on trading securities, and bank interest income on cash balances. The decrease of $0.6 million, or 0.9%, in other income between periods was attributable to a decrease of $42.1 million in escrow and title fee income due to decreased volume, partially offset by an increase in fair value gains on trading securities of $25.7 million, an increase in bank interest income of $15.0 million, and a $3.9 million increase in income from joint ventures.
58
Expenses
Personnel Expense. Personnel expense includes salaries, commissions, incentive compensation, benefits, and other employee costs. The $454.0 million or 44.2% decrease in personnel expense included volume-related declines in commissions of $188.9 million. The remaining decrease of $265.1 million was attributable to lower salaries & benefits. As of December 31, 2023, we had 4,250 employees, as compared to 5,194 employees as of December 31, 2022.
Marketing and Advertising Expense. The $103.9 million or 43.9% decrease in marketing expense reflects cost savings measures affecting lead aggregators. With the elevated interest rates, we adapted our marketing strategy to target increased purchase and cash-out refinance volume. Our approach still relies on selected online lead aggregators, alongside search engine optimization, pay-per-click advertising, banner advertising, and organic content generation to cultivate organic online leads.
Direct Origination Expense. Direct origination expense reflects the unreimbursed portion of direct out-of-pocket expenses that we incur in the loan origination process, including underwriting, appraisal, credit report, loan document and other expenses paid to non-affiliates. The $53.7 million or 44.4% decrease in direct origination expense was the result of decreased loan originations during the period.
General and Administrative Expense. General and administrative expense includes professional fees, data processing expense, communications expense, and other operating expenses. The $52.9 million or 19.9% decrease in general and administrative expense included a $28.2 million decrease in real estate exit costs, an $8.9 million decrease in office and equipment expenses, a $5.9 million decrease in communications expense, a $5.3 million decrease in professional and consulting services, and a $1.3 million decrease in data processing expense.
Servicing Expense. In early 2023, we completed the transition of our servicing portfolio to our in-house platform. The decrease of $25.4 million or 47.9% in servicing expense reflects our shift to in-house servicing and a decrease in non-performing servicing expense.
Other Interest Expense. The $50.0 million or 40.3% increase in other interest expense was the result of higher rates on secured credit facilities, and an $8.8 million decrease in gain on extinguishment of Senior Notes.
Income Tax Expense (Benefit). The decrease in benefit for income taxes of $36.8 million reflects lower net losses, partially offset by non-deductible impairment of goodwill and other intangible assets for the year ended December 31, 2022.
59
Balance Sheet Highlights
| December 31, | Change $ | Change % | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | 2023 | 2022 | |||||||||||||
| ASSETS | |||||||||||||||
| Cash and cash equivalents | $ | 660,707 | $ | 863,956 | $ | (203,249) | (23.5) | % | |||||||
| Restricted cash | 85,149 | 116,545 | (31,396) | (26.9) | |||||||||||
| Loans held for sale, at fair value | 2,132,880 | 2,373,427 | (240,547) | (10.1) | |||||||||||
| Derivative assets, at fair value | 93,574 | 39,411 | 54,163 | 137.4 | |||||||||||
| Servicing rights, at fair value | 1,999,763 | 2,037,447 | (37,684) | (1.8) | |||||||||||
| Trading securities, at fair value | 92,901 | 94,243 | (1,342) | (1.4) | |||||||||||
| Property and equipment, net | 70,809 | 92,889 | (22,080) | (23.8) | |||||||||||
| Operating lease right-of-use assets | 29,433 | 35,668 | (6,235) | (17.5) | |||||||||||
| Loans eligible for repurchase | 711,371 | 634,677 | 76,694 | 12.1 | |||||||||||
| Investments in joint ventures | 20,363 | 20,410 | (47) | (0.2) | |||||||||||
| Other assets | 254,098 | 301,261 | (47,163) | (15.7) | |||||||||||
| Total assets | 6,151,048 | 6,609,934 | (458,886) | (6.9) | |||||||||||
| LIABILITIES AND EQUITY | |||||||||||||||
| Warehouse and other lines of credit | 1,947,057 | 2,146,602 | (199,545) | (9.3) | |||||||||||
| Accounts payable, accrued expenses and other liabilities | 379,971 | 488,696 | (108,725) | (22.2) | |||||||||||
| Derivative liabilities, at fair value | 84,962 | 67,492 | 17,470 | 25.9 | |||||||||||
| Liability for loans eligible for repurchase | 711,371 | 634,677 | 76,694 | 12.1 | |||||||||||
| Operating lease liability | 49,192 | 61,675 | (12,483) | (20.2) | |||||||||||
| Debt obligations, net | 2,274,011 | 2,289,319 | (15,308) | (0.7) | |||||||||||
| Total equity | 704,484 | 921,473 | (216,989) | (23.5) | |||||||||||
| Total liabilities and equity | $ | 6,151,048 | $ | 6,609,934 | $ | (458,886) | (6.9) |
Loans Held for Sale, at Fair Value. Loans held for sale, at fair value, primarily consist of fixed and variable rate, 15- to 30-year term first-lien loans secured by residential property. The decrease of $240.5 million, or 10.1%, reflects $23.1 billion in loan sales, partly offset by $22.7 billion in loan originations, and a $64.9 million increase in fair value.
Servicing Rights, at Fair Value. The $37.7 million, or 1.8%, decrease comprised a $180.7 million reduction from the sale of $181.8 million in UPB and $149.2 million from principal amortization and prepayments, partially offset by $277.4 million of capitalized servicing rights from servicing-retained loan sales, and an increase in fair value.
Warehouse and Other Lines of Credit. The decrease of $199.5 million, or 9.3%, was the result of loan sales outpacing originations by $468.5 million during the year ended December 31, 2023, partially offset by an increase in financing for loans that were previously funded with cash.
Accounts payable, accrued expenses and other liabilities. The decrease of $108.7 million, or 22.2%, reflects a $42.2 million decrease in the deferred tax liability and a $38.8 million decrease in the loan repurchase reserve due to a decrease in charge-offs. The remaining portion of the decrease was attributed to a decline in other accrued expenses, including interest and professional services.
Debt Obligations, net. The decrease of $15.3 million, or 0.7%, included a reduction in secured credit facilities of $11.4 million and the $5.4 million repurchase of Senior Notes.
60
Equity. The decrease of $217.0 million, or 23.5%, was primarily attributed to a net loss of $235.5 million and the repurchase of treasury shares, at cost of $3.2 million to net settlement and withholding tax on vested RSUs. This was partially offset by stock-based compensation of $22.0 million and an increase to additional paid in capital of $2.8 million, primarily related to deferred taxes.
Liquidity and Capital Resources
Liquidity
Our liquidity reflects our ability to meet current and potential cash requirements. We forecast the need to have adequate liquid funds available to operate and grow our business. As of December 31, 2023, unrestricted cash and cash equivalents were $660.7 million and committed and uncommitted available capacity under our warehouse and other lines of credit was $1.2 billion.
Our primary sources of liquidity have been as follows: (i) funds obtained from our warehouse and other lines of credit; (ii) proceeds from debt obligations; (iii) proceeds received from the sale and securitization of loans; (iv) proceeds from the sale of servicing rights; (v) loan fees from the origination of loans; (vi) servicing fees; (vii) title and escrow fees from settlement services; (viii) real estate referral fees; and (ix) interest income from LHFS.
Our primary uses of funds for liquidity have included the following: (i) funding mortgage loans; (ii) funding loan origination costs; (iii) payment of warehouse line haircuts required at loan origination; (iv) payment of interest expense on warehouse and other lines of credit; (v) payment of interest expense under debt obligations; (vi) payment of operating expenses; (vii) repayment of warehouse and other lines of credit; (viii) repayment of debt obligations; (ix) funding of servicing advances; (x) margin calls on warehouse and other lines of credit or Hedging Instruments; (xi) repurchases of loans under representation and warranty breaches; and (xii) costs relating to servicing.
At this time, we currently believe that our cash on hand, as well as the sources of liquidity described above, will be sufficient to maintain our current operations and fund our loan originations capital commitments for the next twelve months. However, we will continue to review our liquidity needs in light of current and anticipated mortgage market conditions and we have taken various steps to align our cost structure with current and expected mortgage origination volumes.
Financial Covenants
Our lenders require us to comply with various financial covenants including tangible net worth, liquidity, leverage ratios and profitability. As of December 31, 2023, we were in full compliance with all financial covenants. However, we expect that we will need to amend or obtain waivers in order to maintain compliance with such financial covenants in 2024. Our lenders are not required to grant any such amendments or waivers and may determine not to do so. Although these financial covenants limit the amount of indebtedness that we may incur and affect our liquidity through minimum cash reserve requirements, we believe that these covenants currently provide us with sufficient flexibility to operate our business and obtain the financing necessary to achieve that purpose.
Seller/Servicer Financial Requirements
As a seller and servicer, we are subject to minimum net worth, liquidity, and other financial requirements. In 2022, both FHFA and Ginnie Mae revised these requirements. Effective from September 30, 2023, minimum net worth requirements for FHFA and Ginnie Mae include a base of $2.5 million plus percentages of the seller/servicer’s residential first lien mortgage servicing UPB serviced for each agency and a percentage of other non-agencies servicing UPB. Base liquidity for the agencies depends on the remittance type and includes specific percentages of the seller/servicer's residential first lien mortgage servicing UPB for each agency, along with a percentage for other non-agencies servicing UPB. Large non-depositories require a liquidity buffer based on UPB for FHFA and Ginnie Mae. The capital ratio for FHFA and Ginnie Mae requires tangible net worth/total assets to be equal to or greater than 6% for both agencies. Effective from December 31, 2023, revised FHFA and Ginnie Mae seller-servicer minimum financial eligibility requirements include origination liquidity and third-party ratings. As of December 31, 2023, we were in compliance with these financial requirements.
61
FHFA also requires an annual capital and liquidity plan effective March 31, 2024 and Ginnie Mae is implementing a risk-based capital requirement effective December 31, 2024. We are assessing the impact of these upcoming requirements but anticipate no significant change in our ability to meet financial eligibility requirements.
Warehouse and Other Lines of Credit
We primarily finance mortgage loans through borrowings under our warehouse and other lines of credit. Under these facilities, we transfer specific loans to our counterparties and receive funds from them. Simultaneously, there is an agreement in place where the counterparties commit to transferring the loans back to us, either at the date the loans are sold or upon our request, and we provide the funds in return. We do not recognize these transfers as sales for accounting purposes. During the year ended December 31, 2023, our loans remained on warehouse lines for an average of 18 days. Our warehouse facilities are generally short-term borrowings and our securitization facility, with an original three-year term, is scheduled to mature in October 2024. We utilize both committed and uncommitted loan funding facilities and we evaluate our needs under these facilities based on forecasted volume of loan originations and sales. Our liquidity could be affected as lenders may reassess their exposure to the mortgage origination industry and potentially limit access to uncommitted mortgage warehouse financing or increase associated costs. Moreover, there may be reduced demand from investors to acquire our mortgage loans in the secondary market, further impacting our liquidity. Approximately 76% of the mortgage loans that we originated during the year ended December 31, 2023 were sold in the secondary mortgage market either directly to Fannie Mae and Freddie Mac or securitized into MBS guaranteed by Ginnie Mae. We also sell loans to many private investors.
As of December 31, 2023, we maintained revolving lines of credit with eight counterparties providing warehouse and other securitization facilities with a total borrowing capacity of $3.1 billion, of which $901.0 million was committed. As of December 31, 2023, we had $1.9 billion in outstanding borrowings and $1.2 billion in additional availability under our facilities. Warehouse and other lines of credit are further discussed in Note 11- Warehouse and Other Lines of Credit.
When we draw on our warehouse and securitization facilities we must pledge eligible loan collateral. Our warehouse line providers require us to make a capital investment, or “haircut.” upon financing the loan, which is generally based on product types and the market value of the loans. The haircuts are normally recovered from sales proceeds. As of December 31, 2023, we had a total of $7.0 million in restricted cash posted as collateral with our warehouse and securitization facilities, of which $4.3 million was the minimum requirement.
Debt Obligations
MSR facilities and Term Notes provide financing for our servicing portfolio investments. As of December 31, 2023, the outstanding balance of our MSR facilities was $980.8 million net of $2.7 million deferred financing costs. The outstanding balance of Term Notes was $200.0 million. MSR facilities are secured by Ginnie Mae, Fannie Mae, or Freddie Mac MSRs, which amounted to $1.3 billion as of December 31, 2023 and Term Notes are secured by specific participation certificates relating to Ginnie Mae MSRs totaling $617.9 million as of the same date.
Securities financing facilities provide financing for the retained interest securities associated with our securitizations. As of December 31, 2023 there were outstanding securities financing facilities of $76.0 million, secured by trading securities with a fair value of $92.9 million.
Servicing advance facilities provide financing for our servicing agreements. As servicer, we are required to fulfill contractual obligations such as principal and interest payments for certain investor as well as taxes, insurance, foreclosure costs, and other necessities to preserve the serviced assets. For GSE-backed mortgages, this obligation extends up to four months, and for other government agency-backed mortgages, it may extend even longer, especially for clients under forbearance plans. The size of servicing advance balances is influenced by delinquency rates and prepayment speeds. As of December 31, 2023, the outstanding balance on our servicing advance facilities was $27.9 million secured by servicing advance receivables totaling $84.5 million.
Unsecured debt obligations as of December 31, 2023 consisted of Senior Notes totaling $1.0 billion net of $7.8 million of deferred financing costs. Periodically, and in accordance with applicable laws and regulations, we may take actions to reduce or repurchase our debt. These actions can include redemptions, tender offers, cash purchases, prepayments, refinancing, exchange offers, open market or privately-negotiated transactions. The decision on amount of debt to be reduced or repurchased depends
62
on several factors, including market conditions, trading levels of our debt, our cash positions, compliance with debt covenants, and other relevant considerations. During 2023, we repurchased $5.4 million of Senior Notes at 67.5% of par which resulted in a $1.7 million gain on extinguishment of debt. Debt obligations are further discussed in Note 12- Debt Obligations of the Notes to Consolidated Financial Statements contained in Item 8.
Dividends and Distributions
As part of our balance sheet and capital management strategies, we suspended our regular quarterly dividend effective March 31, 2022 and for the foreseeable future.
Cash dividends are subject to the discretion of our board of directors and our compliance with applicable law, and depend on, among other things, our results of operations, financial condition, level of indebtedness, capital requirements, contractual restrictions, including the satisfaction of our obligations under the TRA, restrictions in our debt agreements, business prospects and other factors that our board of directors may deem relevant. Our ability to pay dividends depends on our receipt of cash dividends from our operating subsidiaries, which may further restrict our ability to pay dividends as a result of the laws of their jurisdiction of organization or agreements of our subsidiaries, including agreements governing our indebtedness. Future agreements may also limit our ability to pay dividends.
Contractual Obligations and Commitments
Our estimated contractual obligations as of December 31, 2023 are as follows:
| Payments Due by Period | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | Total | Less than 1 Year | 1-3 years | 3-5 Years | More than 5 Years | ||||||||||||||
| Warehouse lines | $ | 1,947,057 | $ | 1,947,057 | $ | — | $ | — | $ | — | |||||||||
| Debt obligations(1) | |||||||||||||||||||
| Secured credit facilities | 1,087,418 | 744,046 | 343,372 | — | — | ||||||||||||||
| Term Notes | 200,000 | — | 200,000 | — | — | ||||||||||||||
| Senior Notes | 997,125 | — | 497,750 | 499,375 | — | ||||||||||||||
| Operating lease obligations(2) | 55,113 | 19,201 | 24,473 | 11,323 | 116 | ||||||||||||||
| Naming and promotional rights agreements | 73,919 | 21,595 | 28,324 | 12,000 | 12,000 | ||||||||||||||
| Total contractual obligations | $ | 4,360,632 | $ | 2,731,899 | $ | 1,093,919 | $ | 522,698 | $ | 12,116 |
(1) Amounts exclude deferred financing costs.
(2) Represents lease obligations for office space under non-cancelable operating lease agreements.
In addition to the above contractual obligations, we also have interest rate lock commitments, forward sale contracts, loan loss obligation for sold loans and obligation for sold MSRs. Commitments to originate loans or repurchase loans do not necessarily reflect future cash requirements as some commitments are expected to expire without being drawn upon and, therefore, those commitments have been excluded from the table above. Refer to Note 5- Derivative Financial Instruments and Hedging Activities and Note 19 - Commitments & Contingencies of the Notes to Consolidated Financial Statements included in “Item 8. Financial Statements and Supplementary Data” for further discussion on derivatives and other contractual commitments.
At this time, we currently believe that our cash on hand, as well as the sources of liquidity described above, will be sufficient to fund our contractual obligations.
Off-Balance Sheet Arrangements
As of December 31, 2023, we were party to mortgage loan participation purchase and sale agreements, pursuant to which we have access to uncommitted facilities that provide liquidity for recently sold MBS up to the MBS settlement date. These facilities, which we refer to as gestation facilities, are a component of our financing strategy and are off-balance sheet arrangements.
63
Critical Accounting Policies and Estimates
We prepare our consolidated financial statements in accordance with GAAP, which requires us to make judgments, estimates and assumptions that affect: (i) the reported amounts of our assets and liabilities; (ii) the disclosure of our contingent assets and liabilities at the end of each reporting period; and (iii) the reported amounts of revenues and expenses during each reporting period. We continually evaluate these judgments, estimates and assumptions based on our own historical experience, knowledge and assessment of current business and other conditions and our expectations regarding the future based on available information which together form our basis for making judgments about matters that are not readily apparent from other sources. Since the use of estimates is an integral component of the financial reporting process, our actual results could differ from those estimates. Some of our accounting policies require a higher degree of judgment than others in their application. Our accounting policies are described in Note 1 - Description of Business, Presentation and Summary of Significant Accounting Policies of the Notes to Consolidated Financial Statements included in “Item 8. Financial Statements and Supplementary Data.” At December 31, 2023, the most critical of these significant accounting policies were policies related to the fair value of loans held for sale, servicing rights, and derivative financial instruments. As of the date of this report, there have been no significant changes to the Company's critical accounting policies or estimates.
When reading our consolidated financial statements, you should consider our selection of critical accounting policies, the judgment and other uncertainties affecting the application of such policies and the sensitivity of reported results to changes in conditions and assumptions. Refer to “Item 7A. Quantitative and Qualitative Disclosures About Market Risk - Sensitivity Analysis” for an analysis of the impact of a hypothetical shift in market interest rates on the fair value of loans held for sale, servicing rights, and derivative financial instruments. The sensitivity of servicing rights to various changes in assumptions is also reflected in Note 4 - Servicing Rights, at Fair Value of the Notes to Consolidated Financial Statements included in “Item 8. Financial Statements and Supplementary Data.”
Reconciliation of Non-GAAP Financial Measures
To provide investors with information in addition to our results as determined by GAAP, we disclose certain non-GAAP measures to assist investors in evaluating our financial results. We believe these non-GAAP measures provide useful information to investors regarding our results of operations because each measure assists both investors and management in analyzing and benchmarking the performance and value of our business. They facilitate company-to-company operating performance comparisons by backing out potential differences caused by variations in hedging strategies, changes in valuations, capital structures (affecting interest expense on non-funding debt), taxation, the age and book depreciation of facilities (affecting relative depreciation expense), and other cost or benefit items which may vary for different companies for reasons unrelated to operating performance. These non-GAAP measures include our Adjusted Total Revenue, Adjusted Net Income (Loss), Adjusted Diluted Earnings (Loss) Per Share (if dilutive), and Adjusted EBITDA (LBITDA). We exclude from these non-GAAP financial measures the change in fair value of MSRs and related hedging gains and losses as they represent non-cash, unrealized adjustments resulting from changes in valuation assumptions, mostly due to changes in market interest rates, and are not indicative of the Company’s operating performance or results of operation. We also exclude stock-based compensation expense, which is a non-cash expense, gains or losses on extinguishment of debt and disposal of fixed assets, non-cash goodwill impairment, and other impairment charges to intangible assets and operating lease right-of-use assets, as well as certain costs associated with our restructuring efforts, as management does not consider these costs to be indicative of our performance or results of operations. Adjusted EBITDA (LBITDA) includes interest expense on funding facilities, which are recorded as a component of “net interest income (expense)”, as these expenses are a direct operating expense driven by loan origination volume. By contrast, interest expense on our non-funding debt is a function of our capital structure and is therefore excluded from Adjusted EBITDA (LBITDA). Adjustments for income taxes are made to reflect historical results of operations on the basis that it was taxed as a corporation under the Internal Revenue Code, and therefore subject to U.S. federal, state and local income taxes. Adjustments to Diluted Weighted Average Shares Outstanding assumes the pro forma conversion of weighted average Class C shares to Class A common stock. These non-GAAP measures have limitations as analytical tools, and should not be considered in isolation or as a substitute for revenue, net income, or any other operating performance measure calculated in accordance with GAAP, and may not be comparable to a similarly titled measure reported by other companies. Some of these limitations are:
•they do not reflect every cash expenditure, future requirements for capital expenditures or contractual commitments;
64
•Adjusted EBITDA (LBITDA) does not reflect the significant interest expense or the cash requirements necessary to service interest or principal payment on our debt;
•although depreciation and amortization are non-cash charges, the assets being depreciated and amortized will often have to be replaced or require improvements in the future, and Adjusted Total Revenue, Adjusted Net Income (Loss), and Adjusted EBITDA (LBITDA) do not reflect any cash requirement for such replacements or improvements; and
•they are not adjusted for all non-cash income or expense items that are reflected in our statements of cash flows.
Because of these limitations, Adjusted Total Revenue, Adjusted Net Income (Loss), Adjusted Diluted Earnings (Loss) Per Share, and Adjusted EBITDA (LBITDA) are not intended as alternatives to total revenue, net income (loss), net income (loss) attributable to the Company, or Diluted Earnings (Loss) Per Share or as an indicator of our operating performance and should not be considered as measures of discretionary cash available to us to invest in the growth of our business or as measures of cash that will be available to us to meet our obligations. We compensate for these limitations by using Adjusted Total Revenue, Adjusted Net Income (Loss), Adjusted Diluted Earnings (Loss) Per Share, and Adjusted EBITDA (LBITDA) along with other comparative tools, together with U.S. GAAP measurements, to assist in the evaluation of operating performance. See below for a reconciliation of these non-GAAP measures to their most comparable U.S. GAAP measures.
| Reconciliation of Total Revenue to Adjusted Total Revenue (Dollars in thousands)(Unaudited): | Year Ended December 31, | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | 2021 | |||||||||
| Total net revenue | $ | 974,022 | $ | 1,255,796 | $ | 3,724,704 | |||||
| Change in fair value of servicing rights, net of hedging gains and losses(1) | 45,692 | (39,755) | 14,478 | ||||||||
| Adjusted total revenue | $ | 1,019,714 | $ | 1,216,041 | $ | 3,739,182 |
(1)Represents the change in the fair value of servicing rights attributable to changes in assumptions, net of hedging gains and losses.
| Reconciliation of Net Income (Loss) to Adjusted Net Income (Loss) (Dollars in thousands)(Unaudited): | Year Ended December 31, | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | 2021 | |||||||||
| Net loss attributable to loanDepot, Inc. | $ | (110,142) | $ | (273,020) | $ | 113,524 | |||||
| Net loss from the pro forma conversion of Class C common shares to Class A common shares(1) | (125,370) | (337,365) | 509,622 | ||||||||
| Net loss | (235,512) | (610,385) | 623,146 | ||||||||
| Adjustments to the benefit (provision) for income taxes(2) | 32,872 | 92,337 | (132,502) | ||||||||
| Tax-effected net loss from the pro forma conversion of Class C common shares to Class A common stock | (202,640) | (518,048) | 490,644 | ||||||||
| Change in fair value of servicing rights, net of hedging gains and losses(3) | 45,692 | (39,755) | 14,478 | ||||||||
| Change in fair value - contingent consideration | — | — | (77) | ||||||||
| Stock-based compensation expense and management fees(4) | 21,993 | 20,583 | 67,304 | ||||||||
| IPO expenses | — | — | 6,041 | ||||||||
| Restructuring charges(5) | 11,811 | 25,126 | — | ||||||||
| Gain on extinguishment of debt | (1,690) | (10,528) | — | ||||||||
| Loss on disposal of fixed assets | 1,430 | 12,594 | — | ||||||||
| Goodwill impairment | — | 40,736 | — | ||||||||
| Other impairment | 925 | 17,500 | — | ||||||||
| Tax effect of adjustments(6) | (19,964) | (5,809) | (22,814) | ||||||||
| Adjusted net loss | $ | (142,443) | $ | (457,601) | $ | 555,576 |
(1)Reflects net loss to Class A common stock and Class D common stock from the pro forma exchange of Class C common stock.
(2)loanDepot, Inc. is subject to federal, state and local income taxes. Adjustments to the benefit (provision) for income taxes reflect the income tax rates below, and the pro forma assumption that loanDepot, Inc. owns 100% of LD Holdings.
65
| Year Ended December 31, | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | 2021 | ||||||||
| Statutory U.S. federal income tax rate | 21.00 | % | 21.00 | % | 21.00 | % | ||||
| State and local income taxes (net of federal benefit) | 5.22 | 6.37 | 5.00 | |||||||
| Combined federal and state rate (less federal benefit) | 26.22 | % | 27.37 | % | 26.00 | % |
(3)Represents the change in the fair value of servicing rights due to changes in valuation inputs or assumptions, net of gains or losses from derivatives hedging servicing rights.
(4)Management fees were discontinued after 2021. During 2021, Management fees were $0.2 million.
(5)Reflects employee severance expense and professional services associated with restructuring efforts subsequent to the announcement of Vision 2025 in July 2022.
(6)Amounts represent the income tax effect using the aforementioned effective income tax rates, excluding certain discrete tax items.
| Reconciliation of Adjusted Diluted Weighted Average Shares Outstanding to Diluted Weighted Average Shares Outstanding(Dollars in thousands except per share)(Unaudited) | Year Ended December 31, | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | 2021 | |||||||||||||||
| Net (loss) income attributable to loanDepot, Inc. | $ | (110,142) | $ | (273,020) | $ | 113,524 | |||||||||||
| Adjusted net (loss) income | (142,443) | (457,601) | 555,576 | ||||||||||||||
| Share Data: | |||||||||||||||||
| Diluted weighted average shares of Class A and Class D common stock outstanding | 174,906,063 | 156,030,350 | 129,998,894 | ||||||||||||||
| Assumed pro forma conversion of Class C shares to Class A common stock | 147,789,060 | 163,541,101 | 192,465,222 | ||||||||||||||
| Adjusted diluted weighted average shares outstanding | 322,695,123 | 319,571,451 | 322,464,116 |
| Reconciliation of Net (Loss) Income to Adjusted (LBITDA) EBITDA(Dollars in thousands)(Unaudited): | Year Ended December 31, | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | 2021 | |||||||||
| Net (loss) income | $ | (235,512) | $ | (610,385) | $ | 623,146 | |||||
| Interest expense — non-funding debt (1) | 174,103 | 124,060 | 79,564 | ||||||||
| Income tax (benefit) expense | (42,796) | (79,592) | 43,371 | ||||||||
| Depreciation and amortization | 41,261 | 42,195 | 35,541 | ||||||||
| Change in fair value of servicing rights, net of hedging gains and losses (2) | 45,692 | (39,755) | 14,478 | ||||||||
| Change in fair value - contingent consideration | — | — | (77) | ||||||||
| Stock compensation expense and management fees | 21,993 | 20,583 | 67,304 | ||||||||
| IPO expenses | — | — | 6,041 | ||||||||
| Restructuring charges | 11,811 | 25,126 | — | ||||||||
| Loss on disposal of fixed assets | 1,430 | 12,594 | — | ||||||||
| Goodwill impairment | — | 40,736 | — | ||||||||
| Other impairment | 925 | 17,500 | — | ||||||||
| Adjusted EBITDA (LBITDA) | $ | 18,907 | $ | (446,938) | $ | 869,368 |
(1)Represents other interest expense, which includes gain on extinguishment of debt and amortization of debt issuance costs, in the Company’s consolidated statement of operations.
(2)Represents the change in the fair value of servicing rights due to changes in valuation inputs or assumptions, net of gains or losses from derivatives hedging servicing rights.
FY 2022 10-K MD&A
SEC filing source: 0001831631-23-000089.
Item 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The following discussion and analysis of our financial condition and results of operations should be read in conjunction with our consolidated financial statements and the accompanying notes included under Part II. Item 8 of this report. The results of operations described below are not necessarily indicative of the results to be expected for any future periods. This discussion includes forward-looking information that involves risks and assumptions which could cause actual results to differ materially from management’s expectations. See our cautionary language at the beginning of this report under “Special Note Regarding Forward-Looking Statements” and for a more complete discussion of the factors that could affect our future results refer to Part I. “Item IA. Risk Factors”
Overview
We are a customer-centric, technology-empowered residential mortgage platform. Our goal is to be the lender of choice for consumers and the employer of choice by being a company that operates on sound principles of exceptional value, ethics, and transparency. Since our inception, we have significantly expanded our origination platform as well as developed an in-house servicing platform. Our primary sources of revenue are derived from the origination of conventional and government mortgage loans, servicing conventional and government mortgage loans, and providing ancillary services.
Key Factors Influencing Our Results of Operations
Market and Economic Environment
The consumer lending market and the associated loan origination volumes for mortgage loans are influenced by interest rates and economic conditions. While borrower demand for consumer credit has typically remained strong in most economic environments, general market conditions, including the interest rate environment, unemployment rates, home price appreciation and consumer confidence may affect borrower willingness to seek financing and investor desire and ability to invest in loans. For example, a significant interest rate increase or rise in unemployment could cause potential borrowers to defer seeking financing as they wait for interest rates to stabilize or the general economic environment to improve. Additionally, if the economy weakens and actual or expected default rates increase, loan investors may postpone or reduce their investments in loan products.
The volume of mortgage loan originations associated with home purchases is generally affected by broader economic factors as well as the overall strength of the economy, housing prices, and interest rate fluctuations. Increases in interest rates may affect affordability and the ability for potential home buyers to qualify for a mortgage loan. Purchase mortgage loan origination volume can be subject to seasonal trends as home sales typically rise during the spring and summer seasons and decline in the fall and winter seasons. This is somewhat offset by purchase loan originations sourced from our joint ventures which experience their highest level of activity during November and December as home builders focus on completing and selling homes prior to year-end. Seasonality has less of an impact on mortgage loan refinancing volumes, which are primarily driven by fluctuations in mortgage loan interest rates.
Interest Rates
Our mortgage loan refinancing volumes (and to a lesser degree, our purchase volumes), balance sheets, and results of operations are influenced by changes in interest rates and how we effectively manage the related interest rate risk. As interest rates decline, mortgage loan refinance volumes tend to increase, while an increasing interest rate environment may cause a decrease in refinance volumes and purchase volumes. In addition, the majority of our assets are subject to interest rate risk, including LHFS, IRLCs, servicing rights and mandatory trades, forward sales contracts, interest rate swap futures and put options. We refer to such mandatory trades, forward sales contracts, interest rate swap futures and put options collectively as “Hedging Instruments.” As interest rates increase, our LHFS and IRLCs generally decrease in value while our Hedging Instruments utilized to hedge against interest rate risk typically increase in value. Rising interest rates cause our expected mortgage loan servicing revenues to increase due to a decline in mortgage loan prepayments which extends the average life of our servicing portfolio and increases the value of our servicing rights. Conversely, as interest rates decline, our LHFS and IRLCs generally increase in value while our Hedging Instruments decrease in value. In a declining interest rate environment, borrowers tend to refinance their mortgage loans, which increases prepayment speed and causes our expected mortgage loan
53
servicing revenues to decrease, which reduces the average life of our servicing portfolio and decreases the value of our servicing rights. The changes in fair value of our servicing rights are recorded as unrealized gains and losses in changes in fair value of servicing rights, net, in our consolidated statements of operations.
As interest rates increase, rate and term refinancings become less attractive to consumers. However, rising interest rates during periods of inflationary pressures can make real assets, including real estate, an attractive investment. Demand for real estate may result in ongoing support for purchase mortgages and increasing home price appreciation creating borrower equity that may result in increasing opportunities for cash-out refinancings or home equity loans.
Current Market Conditions
In February 2023, the Federal Reserve raised the Federal Funds rate by another 0.25 percentage points for a total increase of 4.50 percentage points since the beginning of 2022. The resulting increase in mortgage interest rates have impacted mortgage transaction volumes which are expected to continue to decline through 2023. According to MBA’s Mortgage Finance Forecast published February 21, 2023, annual one-to-four family residential mortgage origination volumes are expected to decrease by $0.4 trillion, or 17% to $1.9 trillion by December 31, 2023. The primary driver of this decrease is refinance volume.
As a result of market conditions, we implemented our Vision 2025 Plan. The plan’s four primary elements include: 1) Increase focus on purchase transactions while serving increasingly diverse communities across the country; 2) Execute previously announced growth-generating initiatives; 3) Centralize management of loan originations and loan fulfillment to enhance quality and effectiveness; and 4) Aggressively rightsize our cost structure.
During the year 2022, we consolidated our retail and corporate locations which resulted in $16.1 million lease impairment, $12.6 million loss on disposal of fixed assets, and $2.9 million of lease closure costs. Additionally, we completed an evaluation of goodwill and other intangible assets during the second quarter of 2022 and recorded a non-cash impairment charge of $42.1 million. We also completed the exit of our wholesale business. In early 2023, we completed the transition of our servicing portfolio to our in-house platform lowering our servicing expense, and we launched our digital HELOC platform.
Key Performance Indicators
We manage and assess the performance of our business by evaluating a variety of metrics. Selected key performance metrics include loan originations and sales and servicing metrics.
Loan Origination and Sales
Loan originations and sales by volume and units are a measure of how successful we are at growing sales of mortgage loan products and a metric used by management in an attempt to isolate how effectively we are performing. We believe that originations and sales are an indicator of our market penetration in mortgage loans and that this provides useful information because it allows investors to better assess the strength of our core business. Loan originations and sales include brokered loan originations not funded by us. We enter into IRLCs to originate loans, at specified interest rates, with customers who have applied for a mortgage and meet certain credit and underwriting criteria. We believe the volume of our IRLCs is another measure of our overall market share.
Gain on sale margin represents the total of (i) gain on origination and sale of loans, net, and (ii) origination income, net, divided by loan origination volume during period.
Pull through weighted gain on sale margin represents the total of (i) gain on origination and sale of loans, net, and (ii) origination income, net, divided by the pull through weighted rate lock volume. Pull through weighted rate lock volume is the unpaid principal balance of loans subject to interest rate lock commitments, net of a pull-through factor for the loan funding probability.
Servicing Metrics
Servicing metrics include the unpaid principal balance of our servicing portfolio and servicing portfolio units, which represent the number of mortgage loan customers we service. We believe that the net additions to our portfolio and number of units are indicators of the growth of our mortgage loans serviced and our servicing income, but may be offset by sales of servicing rights.
54
| Year Ended December 31, | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands except per share amounts) | 2022 | 2021 | 2020 | ||||||||||||
| Financial statement data | |||||||||||||||
| Total revenue | $ | 1,255,796 | $ | 3,724,704 | $ | 4,312,174 | |||||||||
| Total expenses | 1,945,773 | 3,058,187 | 2,296,816 | ||||||||||||
| Net (loss) income | (610,385) | 623,146 | 2,013,110 | ||||||||||||
| (Loss) Earnings per share of Class A and Class D common stock | |||||||||||||||
| Basic | $ | (1.75) | $0.87 | N/A | |||||||||||
| Diluted | $ | (1.75) | $0.87 | N/A | |||||||||||
| Non-GAAP financial measures(1) | |||||||||||||||
| Adjusted total revenue | $ | 1,216,041 | $ | 3,739,182 | $ | 4,253,276 | |||||||||
| Adjusted net (loss) income | (475,850) | 555,576 | 1,486,137 | ||||||||||||
| Adjusted (LBITDA) EBITDA | (472,064) | 869,368 | 2,084,905 | ||||||||||||
| Adjusted diluted (loss) earnings per share | N/A | N/A | N/A | ||||||||||||
| Loan origination and sales | |||||||||||||||
| Loan originations by purpose: | |||||||||||||||
| Purchase | $ | 29,333,525 | $ | 39,321,538 | $ | 28,301,076 | |||||||||
| Refinance | 24,444,931 | 97,679,209 | 72,459,075 | ||||||||||||
| Total loan originations | $ | 53,778,456 | $ | 137,000,747 | $ | 100,760,151 | |||||||||
| Loan originations (units) | 161,496 | 392,737 | 297,450 | ||||||||||||
| Licensed loan officers | 1,902 | 3,373 | 2,612 | ||||||||||||
| Loans sold: | |||||||||||||||
| Servicing-retained | $ | 38,461,896 | $ | 117,934,385 | $ | 87,186,118 | |||||||||
| Servicing-released | 20,855,416 | 18,148,290 | 10,353,541 | ||||||||||||
| Total loans sold | $ | 59,317,312 | $ | 136,082,675 | $ | 97,539,659 | |||||||||
| Loans sold (units) | 175,633 | 392,213 | 289,512 | ||||||||||||
| Gain on sale margin | 1.63 | % | 2.61 | % | 4.13 | % | |||||||||
| Pull through weighted gain on sale margin | 1.94 | 3.07 | 3.65 | ||||||||||||
| IRLCs | $ | 68,553,340 | $ | 166,263,478 | $ | 160,984,531 | |||||||||
| IRLCs (units) | 211,647 | 506,176 | 471,723 | ||||||||||||
| Pull through weighted lock volume | $ | 45,164,915 | $ | 116,628,597 | $ | 114,205,923 | |||||||||
| Servicing metrics | |||||||||||||||
| Total servicing portfolio (unpaid principal balance) | $ | 141,170,931 | $ | 162,112,965 | $ | 102,931,258 | |||||||||
| Total servicing portfolio (units) | 471,022 | 524,992 | 342,600 | ||||||||||||
| 60+ days delinquent ($) | $ | 1,421,722 | $ | 1,510,261 | $ | 2,162,585 | |||||||||
| 60+ days delinquent (%) | 1.01 | % | 0.93 | % | 2.10 | % | |||||||||
| Servicing rights at fair value, net(2) | $ | 2,025,136 | $ | 1,999,402 | $ | 1,124,302 | |||||||||
| Weighted average servicing fee (3) | 0.30 | % | 0.29 | % | 0.31 | % | |||||||||
| Multiple (3)(4) | 5.2x | 4.4x | 3.2x |
(1)Refer to the section titled “Non-GAAP Financial Measures” for a discussion and reconciliation of our Non-GAAP financial measures.
(2)Amount represents the fair value of servicing rights, net of servicing liabilities, which are included in accounts payable, accrued expenses, and other liabilities in the consolidated balance sheets.
(3)Agency only.
(4)Amounts represent the fair value of servicing rights, net, divided by the weighted average annualized servicing fee.
55
Results of Operations
The following table sets forth our consolidated financial statement data for 2022 compared to 2021. A comparative discussion of results for 2021 compared to 2020 is provided in the "Results of Operations" section within the Company’s Annual Report of loanDepot, Inc. on Form 10-K for the year ended December 31, 2021.
| Year Ended December 31, | Change $ | Change % | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | 2022 | 2021 | |||||||||||||||||
| REVENUES: | |||||||||||||||||||
| Net interest income | $ | 49,307 | $ | 44,021 | $ | 5,286 | 12.0 | % | |||||||||||
| Gain on origination and sale of loans, net | 748,540 | 3,213,351 | (2,464,811) | (76.7) | |||||||||||||||
| Origination income, net | 129,736 | 362,257 | (232,521) | (64.2) | |||||||||||||||
| Servicing fee income | 449,150 | 393,680 | 55,470 | 14.1 | |||||||||||||||
| Change in fair value of servicing rights, net | (194,357) | (445,862) | 251,505 | 56.4 | |||||||||||||||
| Other income | 73,420 | 157,257 | (83,837) | (53.3) | |||||||||||||||
| Total net revenues | 1,255,796 | 3,724,704 | (2,468,908) | (66.3) | |||||||||||||||
| EXPENSES: | |||||||||||||||||||
| Personnel expense | 1,027,008 | 1,929,752 | (902,744) | (46.8) | |||||||||||||||
| Marketing and advertising expense | 236,828 | 467,590 | (230,762) | (49.4) | |||||||||||||||
| Direct origination expense | 120,854 | 193,264 | (72,410) | (37.5) | |||||||||||||||
| General and administrative expense | 265,680 | 214,965 | 50,715 | 23.6 | |||||||||||||||
| Occupancy expense | 35,306 | 38,443 | (3,137) | (8.2) | |||||||||||||||
| Depreciation and amortization | 42,195 | 35,541 | 6,654 | 18.7 | |||||||||||||||
| Servicing expense | 53,106 | 99,068 | (45,962) | (46.4) | |||||||||||||||
| Other interest expense | 124,060 | 79,564 | 44,496 | 55.9 | |||||||||||||||
| Goodwill impairment | 40,736 | — | 40,736 | 100.0 | |||||||||||||||
| Total expenses | 1,945,773 | 3,058,187 | (1,112,414) | (36.4) | |||||||||||||||
| (Loss) income before income taxes | (689,977) | 666,517 | (1,356,494) | (203.5) | |||||||||||||||
| Income tax (benefit) expense | (79,592) | 43,371 | (122,963) | (283.5) | |||||||||||||||
| Net (loss) income | (610,385) | 623,146 | (1,233,531) | (198.0) | |||||||||||||||
| Net (loss) income attributable to noncontrolling interests | (337,365) | 509,622 | (846,987) | (166.2) | |||||||||||||||
| Net (loss) income attributable to loanDepot, Inc. | $ | (273,020) | $ | 113,524 | $ | (386,544) | (340.5) |
Net loss of $610.4 million for 2022 reflects a decrease of $1.2 billion from net income of $623.1 million for 2021. The decrease reflects lower demand for mortgage loans from the rapid increase in interest rates. Total revenue decreased $2.5 billion from a 61.3% decrease in pull-through weighted lock volume that resulted in a $2.5 billion decrease in gain on origination and sale of loans.
The $1.1 billion decline in total expense reflects previously announced cost savings initiatives in personnel, marketing, and servicing expense as well as volume-related reductions from the decline in loan originations. Total originations were $53.8 billion for the year ended December 31, 2022, as compared to $137.0 billion for the year ended December 31, 2021, representing a decrease of $83.2 billion or 60.7%.
Revenues
Net Interest Income. Net interest income is earned on LHFS offset by interest expense on amounts borrowed under warehouse lines to finance such loans until sold. The increase in net interest income reflects higher rates on LHFS.
56
Gain on Origination and Sale of Loans, Net. Gain on origination and sale of loans, net was comprised of the following components:
| Year Ended December 31, | Change $ | Change % | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | 2022 | 2021 | |||||||||||||
| (Discount) premium from loan sales | $ | (933,545) | $ | 1,882,557 | $ | (2,816,102) | (149.6) | % | |||||||
| Servicing rights | 647,716 | 1,610,596 | (962,880) | (59.8) | |||||||||||
| Fair value losses on IRLC and LHFS | (342,141) | (571,137) | 228,996 | 40.1 | |||||||||||
| Fair value gains from Hedging Instruments | 1,237,522 | 505,236 | 732,286 | 144.9 | |||||||||||
| Discount points, rebates and lender paid costs | 275,981 | (206,716) | 482,697 | 233.5 | |||||||||||
| Provision for loan loss obligation for loans sold | (136,993) | (7,185) | (129,808) | (1806.7) | |||||||||||
| Total gain on origination and sale of loans, net | $ | 748,540 | $ | 3,213,351 | $ | (2,464,811) | (76.7) |
The decrease in gain on origination and sale of loans, net was primarily driven by a reduction in volume and margins due to higher interest rates and lower demand, partially offset by fair value gains from Hedging Instruments. The increase in our provision for loan loss obligations for loans sold reflects increased repurchases and severity for loans that were originated at interest rates lower than current market rates.
Origination Income, Net. Origination income, net, reflects the fees that we earn, net of lender credits we pay, from originating loans. Origination income includes loan origination fees, processing fees, underwriting fees, and other fees collected from the borrower at the time of funding. Lender credits typically include rebates or concessions to borrowers for certain loan origination costs. The $232.5 million or 64.2%, decrease in origination income was the result of lower loan origination volume.
Servicing Fee Income. Servicing fee income reflects contractual servicing fees and ancillary and other fees (including late charges) related to the servicing of mortgage loans. The increase of $55.5 million or 14.1% in servicing income between periods was the result of an increase of $14.9 billion in the average UPB of our servicing portfolio due to servicing-retained loan sales and an increase in the weighted average service fee.
Change in Fair Value of Servicing Rights, Net. Change in fair value of servicing rights, net include (i) fair value gains or losses net of Hedging Instrument gains or losses; (ii) fallout and decay, which includes principal amortization and prepayments; and (iii) realized gains or losses on the sales of servicing rights. The $251.5 million decrease in net loss was due to a decrease in fallout and decay of $191.2 million and a $54.2 million increase in fair value, net of hedge.
Other Income. Other income includes our pro rata share of the net earnings from joint ventures and fee income from title, escrow and settlement services for mortgage loan transactions performed by LDSS. The decrease of $83.8 million or 53.3% in other income between periods was primarily the result of a decrease of $86.3 million in escrow and title fee income due to decreased mortgage loan settlement services.
Expenses
Personnel Expense. Personnel expense includes salaries, commissions, incentive compensation, benefits, and other employee costs. The $902.7 million or 46.8% decrease in personnel expense included volume-related declines in commissions of $585.1 million. The remaining decrease of $317.6 million was attributable to lower salaries & benefits partially offset by higher severance from the 54.1% decrease in headcount. As of December 31, 2022, we had 5,194 employees, as compared to 11,307 employees as of December 31, 2021.
Marketing and Advertising Expense. The $230.8 million or 49.4% decrease in marketing expense reflects cost savings measures affecting national television campaigns, lead aggregators, and print ads. As interest rates increased we adjusted our marketing strategy to attract more purchase and cash-out refinance volume. We continue to utilize certain online lead aggregators, search engine optimization, pay-per-click, banner advertising and organic content to generate organic online leads.
57
Direct Origination Expense. Direct origination expense reflects the unreimbursed portion of direct out-of-pocket expenses that we incur in the loan origination process, including underwriting, appraisal, credit report, loan document and other expenses paid to non-affiliates. The $72.4 million or 37.5% decrease in direct origination expense was the result of decreased loan originations during the period.
General and Administrative Expense. General and administrative expense includes professional fees, data processing expense, communications expense, and other operating expenses. The $50.7 million or 23.6% increase in general and administrative expense included $31.6 million of real estate exit costs, $22.8 million of software and subscription charges, and $6.8 million in professional and consulting services that included Vision 2025 related efforts.
Servicing Expense. In early 2023, we completed the transition of our servicing portfolio to our in-house platform. The decrease of $46.0 million or 46.4% in servicing expense reflects our shift to in-house servicing.
Other Interest Expense. The $44.5 million or 55.9% increase in other interest expense was the result of an $898.0 million increase in average balances and higher rates on secured credit facilities, partially offset by a $10.5 million gain on extinguishment of debt from the repurchase of $97.5 million of the 2028 Senior Notes during the first quarter of 2022.
Income Tax Expense (Benefit). Benefit for income taxes of $79.6 million for the year ended December 31, 2022, as compared to expense of $43.4 million for the year ended December 31, 2021 reflects net losses, partially offset by non-deductible impairment of goodwill and other intangible assets for the year ended December 31, 2022 compared to net income for the year ended December 31, 2021.
58
Balance Sheet Highlights
| December 31, | Change $ | Change % | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | 2022 | 2021 | |||||||||||||
| ASSETS | |||||||||||||||
| Cash and cash equivalents | $ | 863,956 | $ | 419,571 | $ | 444,385 | 105.9 | % | |||||||
| Restricted cash | 116,545 | 201,025 | (84,480) | (42.0) | |||||||||||
| Accounts receivable, net | 145,279 | 56,183 | 89,096 | 158.6 | |||||||||||
| Loans held for sale, at fair value | 2,373,427 | 8,136,817 | (5,763,390) | (70.8) | |||||||||||
| Derivative assets, at fair value | 39,411 | 194,665 | (155,254) | (79.8) | |||||||||||
| Servicing rights, at fair value | 2,037,447 | 2,006,712 | 30,735 | 1.5 | |||||||||||
| Trading securities, at fair value | 94,243 | 72,874 | 21,369 | 29.3 | |||||||||||
| Property and equipment, net | 92,889 | 104,262 | (11,373) | (10.9) | |||||||||||
| Operating lease right-of-use assets | 35,668 | 55,646 | (19,978) | (35.9) | |||||||||||
| Prepaid expenses and other assets | 155,982 | 140,315 | 15,667 | 11.2 | |||||||||||
| Loans eligible for repurchase | 634,677 | 363,373 | 271,304 | 74.7 | |||||||||||
| Investments in joint ventures | 20,410 | 18,553 | 1,857 | 10.0 | |||||||||||
| Goodwill and intangible assets, net | — | 42,317 | (42,317) | (100.0) | |||||||||||
| Total assets | 6,609,934 | 11,812,313 | (5,202,379) | (44.0) | |||||||||||
| LIABILITIES AND EQUITY | |||||||||||||||
| Warehouse and other lines of credit | 2,146,602 | 7,457,199 | (5,310,597) | (71.2) | |||||||||||
| Accounts payable, accrued expenses and other liabilities | 488,696 | 624,444 | (135,748) | (21.7) | |||||||||||
| Derivative liabilities, at fair value | 67,492 | 37,797 | 29,695 | 78.6 | |||||||||||
| Liability for loans eligible for repurchase | 634,677 | 363,373 | 271,304 | 74.7 | |||||||||||
| Operating lease liability | 61,675 | 71,932 | (10,257) | (14.3) | |||||||||||
| Debt obligations, net | 2,289,319 | 1,628,208 | 661,111 | 40.6 | |||||||||||
| Total equity | 921,473 | 1,629,360 | (707,887) | (43.4) | |||||||||||
| Total liabilities and equity | $ | 6,609,934 | $ | 11,812,313 | $ | (5,202,379) | (44.0) |
Cash and Cash Equivalents. The $444.4 million or 105.9% increase in cash and cash equivalents included $703.8 million in proceeds from the bulk sale of MSRs and increased utilization of MSR facilities, partially offset by the repurchase of $97.5 million of 2028 Senior Notes, $119.3 million of dividends and distributions, funding additional loans with cash, and net losses for the year.
Loans Held for Sale, at Fair Value. Loans held for sale, at fair value, are primarily fixed and variable rate, 15- to 30-year term first-lien loans that are secured by residential property. The $5.8 billion or 70.8% decrease reflects $59.3 billion in loan sales, partially offset by $53.8 billion in loan originations.
Derivative Assets, at Fair Value. The $155.3 million or 79.8% decrease reflects a $155.0 million decrease in IRLCs from lower volume and a $0.2 million decrease in Hedging Instruments.
Servicing Rights, at Fair Value. The $30.7 million or 1.5% increase included $647.7 million in capitalized servicing rights from the sale of loans on a servicing-retained basis and a $363.1 million increase in estimated fair value due to a decrease in prepayment speed assumptions from increased interest rates, partially offset by a $754.6 million decrease in servicing rights from the sale of $43.3 billion in UPB of servicing rights and $230.4 million of principal amortization and prepayments.
59
Trading Securities, at Fair Value. The $21.4 million or 29.3% increase represents the Mello Mortgage Capital Acceptance securitizations completed in 2022, partially offset by principal collections and fair value losses. We retained a five percent economic interest in the credit risk of the assets collateralizing the securitization pursuant to the U.S. credit risk retention rules.
Operating lease right-of-use assets. The $20.0 million or 35.9% decrease reflects amortization of $20.8 million and impairment of $16.1 million, partially offset by new additions of $16.9 million. Impairment charges of $16.1 million were related to branch and corporate office consolidation efforts associated with Vision 2025.
Goodwill and intangible assets, net. The impact of rising interest rates on the mortgage industry and the Company’s stock performance triggered an interim evaluation of goodwill and other intangible assets during the second quarter of 2022. Based upon the results of these evaluations, a non-cash impairment charge of $42.1 million was recognized to write-off the balance of goodwill and other intangible assets. The impairment charge was driven predominantly by stock market valuations and the price of our common stock, which adversely impacted the valuation of our goodwill and other intangible assets, net.
Warehouse and Other Lines of Credit. The decrease of $5.3 billion or 71.2% was the result of loan sales outpacing originations by $5.5 billion during the year ended December 31, 2022, partially offset by an increase in loans funded with cash.
Derivative Liabilities, at Fair Value. The increase of $29.7 million or 78.6% reflects a $27.7 million increase in Hedging Instrument liabilities and a $2.0 million increase in IRLCs due to increasing interest rates.
Debt Obligations, net. The increase of $661.1 million or 40.6% included an increase in secured credit facilities of $753.3 million, partially offset by the repurchase of $97.5 million of our 2028 Senior Notes.
Equity. Total equity was $921.5 million and $1.6 billion as of December 31, 2022 and December 31, 2021, respectively. The decrease was primarily attributed to a net loss of $610.4 million and dividends and distributions totaling $88.3 million.
Liquidity and Capital Resources
Liquidity
Our liquidity reflects our ability to meet our current obligations, including our operating expenses and, when applicable, the retirement of our debt and margin calls relating to our Hedging Instruments, warehouse and other lines of credit, secured credit facilities, fund new originations and purchases, meet servicing advance requirements, and make investments as we identify them. We forecast the need to have adequate liquid funds available to operate and grow our business. As of December 31, 2022, unrestricted cash and cash equivalents were $864.0 million and committed and uncommitted available capacity under our warehouse and other lines of credit was $1.8 billion.
We fund substantially all of the mortgage loans we close through borrowings under our warehouse and other lines of credit. Our mortgage origination liquidity could be affected as our lenders reassess their exposure to the mortgage origination industry and either curtail access to uncommitted mortgage warehouse financing capacity or impose higher costs to access such capacity. Our liquidity may be further constrained as there may be less demand by investors to acquire our mortgage loans in the secondary market.
As a servicer, we are required to advance principal and interest to the investor for up to four months on GSE backed mortgages and longer on other government agency backed mortgages on behalf of clients who have entered a forbearance plan. As of December 31, 2022, approximately 0.2%, or $257.0 million UPB, of our servicing portfolio was in active forbearance.
Sources and Uses of Cash
Our primary sources of liquidity have been as follows: (i) funds obtained from our warehouse and other lines of credit; (ii) proceeds from debt obligations; (iii) proceeds received from the sale and securitization of loans; (iv) proceeds from the sale of servicing rights; (v) loan fees from the origination of loans; (vi) servicing fees; (vii) title and escrow fees from settlement services; (viii) real estate referral fees; and (ix) interest income from LHFS.
60
Our primary uses of funds for liquidity have included the following: (i) funding mortgage loans; (ii) funding loan origination costs; (iii) payment of warehouse line haircuts required at loan origination; (iv) payment of interest expense on warehouse and other lines of credit; (v) payment of interest expense under debt obligations; (vi) payment of operating expenses; (vii) repayment of warehouse and other lines of credit; (viii) repayment of debt obligations; (ix) funding of servicing advances; (x) margin calls on warehouse and other lines of credit or Hedging Instruments; (xi) payment of tax distributions to holders of Holdco Units; (xii) payments of cash dividends or distributions subject to the discretion of our board of directors, (xiii) repurchases of loans under representation and warranty breaches; and (xiv) costs relating to servicing.
We rely on the secondary mortgage market as a source of long-term capital to support our mortgage lending operations. Approximately 77% of the mortgage loans that we originated during the year ended December 31, 2022 were sold in the secondary mortgage market to Fannie Mae or Freddie Mac or, in the case of MBS guaranteed by Ginnie Mae, are mortgage loans insured or guaranteed by the FHA or VA. We also sell loans to many private investors.
At this time, we currently believe that our cash on hand, as well as the sources of liquidity described above, will be sufficient to maintain our current operations and fund our loan operations and capital commitments for the next twelve months. However, we will continue to review our liquidity needs in light of current and anticipated mortgage market conditions and we have taken various steps to align our cost structure with current and expected mortgage origination volumes.
Warehouse Lines and Debt Obligations
Warehouse lines are discussed in Note 12- Warehouse and Other Lines of Credit and debt obligations are discussed in Note 13- Debt Obligations of the Notes to Consolidated Financial Statements contained in “Item 8. Financial Statements and Supplementary Data.”
Our lenders require us to comply with various financial covenants including tangible net worth, liquidity, leverage ratios and profitability. As a result of net losses during 2022, we were required to amend certain of our warehouse lines or debt obligations or obtain waivers of profitability related to financial covenants in certain of our debt obligations. We expect that we will need to further amend or obtain waivers in order to maintain compliance with such financial covenants. Our lenders are not required to grant any such amendments or waivers and may determine not to do so. As of December 31, 2022, following certain amendments, we were in full compliance with all financial covenants. Although these financial covenants limit the amount of indebtedness that we may incur and affect our liquidity through minimum cash reserve requirements, we believe that these covenants currently provide us with sufficient flexibility to operate our business and obtain the financing necessary to achieve that purpose.
We finance most of our loan originations on a short-term basis using our warehouse and other lines of credit. Under these facilities, we agree to transfer certain loans to our counterparties against the transfer of funds by them, with a simultaneous agreement by the counterparties to transfer the loans back to us at the date loans are sold, or on demand by us, against the transfer of funds from us. We do not recognize these transfers as sales for accounting purposes. During 2022, our loans remained on warehouse lines for an average of 18 days. Our warehouse facilities are generally short-term borrowings with original maturities between one and two years. Our securitization facilities are generally two or three year terms. We utilize both committed and uncommitted loan funding facilities and we evaluate our needs under these facilities based on forecasted volume of loan originations and sales.
As of December 31, 2022, we maintained revolving lines of credit with nine counterparties providing warehouse and securitization facilities with borrowing capacity totaling $4.1 billion of which $1.4 billion was committed. Our $4.1 billion of capacity as of December 31, 2022 was comprised of $3.6 billion with maturities staggered throughout 2023 and $0.5 billion maturing in 2024. As of December 31, 2022, we had $2.1 billion of borrowings outstanding and $1.8 billion of additional availability under our facilities.
When we draw on our warehouse and securitization facilities we must pledge eligible loan collateral. Our warehouse line providers require us to make a capital investment, or “haircut.” upon financing the loan, which is generally based on product types and the market value of the loans. The haircuts are normally recovered from sales proceeds. As of December 31, 2022, we had a total of $11.0 million in restricted cash posted as collateral with our warehouse and securitization facilities, of which $4.3 million was the minimum requirement.
61
In addition to our warehouse lines, we fund our balance sheet through our secured and unsecured debt obligations. The availability and cost of funds to us can vary depending on market conditions. From time to time, and subject to any applicable laws or regulations, we may take steps to reduce or repurchase our debt through redemptions, tender offers, cash purchases, prepayments, refinancing, exchange offers, open market or privately-negotiated transactions. The amount of debt, if any, that may be reduced or repurchased will depend on various factors, such as market conditions, trading levels of our debt, our cash positions, our compliance with debt covenants, and other considerations.
Secured debt obligations as of December 31, 2022 included secured credit facilities and Term Notes that totaled $1.3 billion net of $1.4 million of deferred financing costs. Secured credit facilities are secured by Ginnie Mae, Fannie Mae, or Freddie Mac MSRs, certain servicing advance receivables, or trading securities. Term Notes are secured by certain participation certificates relating to Ginnie Mae MSRs.
Unsecured debt obligations as of December 31, 2022 consisted of Senior Notes totaling $1.0 billion net of $10.7 million of deferred financing costs. During the first quarter of 2022, we repurchased $97.5 million of 2028 Senior Notes at an average purchase price of 87.9% of par which resulted in a $10.5 million gain on extinguishment of debt recorded in other interest expense on the consolidated statement of operations.
Dividends and Distributions
During the year ended December 31, 2022, we paid dividends and distributions of $119.3 million.
On December 13, 2021, we declared a regular cash dividend of $0.08 per share on our Class A common stock and Class D common stock. The board of directors of LD Holdings authorized a simultaneous cash distribution on its units. The dividend was paid on January 18, 2022 to the Company's stockholders of record as of the close of business on January 3, 2022.
On March 14, 2022, we declared a regular cash dividend of $0.08 per share on our Class A common stock and Class D common stock. The board of directors of LD Holdings authorized a simultaneous cash distribution on its units. The dividend was paid on April 18, 2022 to the Company's stockholders of record as of the close of business on April 4, 2022.
Cash dividends are subject to the discretion of our board of directors and our compliance with applicable law, and depend on, among other things, our results of operations, financial condition, level of indebtedness, capital requirements, contractual restrictions, including the satisfaction of our obligations under the TRA, restrictions in our debt agreements, business prospects and other factors that our board of directors may deem relevant.
Our ability to pay dividends depends on our receipt of cash dividends from our operating subsidiaries, which may further restrict our ability to pay dividends as a result of the laws of their jurisdiction of organization or agreements of our subsidiaries, including agreements governing our indebtedness. Future agreements may also limit our ability to pay dividends.
As part of our balance sheet and capital management strategies, we suspended our regular quarterly dividend effective March 31, 2022 and for the foreseeable future.
62
Contractual Obligations and Commitments
Our estimated contractual obligations as of December 31, 2022 are as follows:
| Payments Due by Period | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | Total | Less than 1 Year | 1-3 years | 3-5 Years | More than 5 Years | ||||||||||||||
| Warehouse lines | $ | 2,146,602 | $ | 1,646,602 | $ | 500,000 | $ | — | $ | — | |||||||||
| Debt obligations(1) | |||||||||||||||||||
| Secured credit facilities | 1,098,853 | 750,871 | 347,982 | — | — | ||||||||||||||
| Term Notes | 200,000 | 200,000 | — | — | — | ||||||||||||||
| Senior Notes | 1,002,475 | — | 500,000 | — | 502,475 | ||||||||||||||
| Operating lease obligations(2) | 69,146 | 23,576 | 29,895 | 13,433 | 2,242 | ||||||||||||||
| Naming and promotional rights agreements | 88,319 | 14,193 | 44,126 | 12,000 | 18,000 | ||||||||||||||
| Total contractual obligations | $ | 4,605,395 | $ | 2,635,242 | $ | 1,422,003 | $ | 25,433 | $ | 522,717 |
(1) Amounts exclude deferred financing costs
(2) Represents lease obligations for office space under non-cancelable operating lease agreements.
In addition to the above contractual obligations, we also have interest rate lock commitments, forward sale contracts, loan loss obligation for sold loans and obligation for sold MSRs. Commitments to originate loans or repurchase loans do not necessarily reflect future cash requirements as some commitments are expected to expire without being drawn upon and, therefore, those commitments have been excluded from the table above. Refer to Note 5- Derivative Financial Instruments and Hedging Activities and Note 20 - Commitments & Contingencies of the Notes to Consolidated Financial Statements included in “Item 8. Financial Statements and Supplementary Data” for further discussion on derivatives and other contractual commitments..
Off-Balance Sheet Arrangements
As of December 31, 2022, we were party to mortgage loan participation purchase and sale agreements, pursuant to which we have access to uncommitted facilities that provide liquidity for recently sold MBS up to the MBS settlement date. These facilities, which we refer to as gestation facilities, are a component of our financing strategy and are off-balance sheet arrangements.
Critical Accounting Policies and Estimates
We prepare our consolidated financial statements in accordance with GAAP, which requires us to make judgments, estimates and assumptions that affect: (i) the reported amounts of our assets and liabilities; (ii) the disclosure of our contingent assets and liabilities at the end of each reporting period; and (iii) the reported amounts of revenues and expenses during each reporting period. We continually evaluate these judgments, estimates and assumptions based on our own historical experience, knowledge and assessment of current business and other conditions and our expectations regarding the future based on available information which together form our basis for making judgments about matters that are not readily apparent from other sources. Since the use of estimates is an integral component of the financial reporting process, our actual results could differ from those estimates. Some of our accounting policies require a higher degree of judgment than others in their application. Our accounting policies are described in Note 1 of the Notes to Consolidated Financial Statements included in “Item 8. Financial Statements and Supplementary Data.” At December 31, 2022, the most critical of these significant accounting policies were policies related to the fair value of loans held for sale, servicing rights, and derivative financial instruments. As of the date of this report, there have been no significant changes to the Company's critical accounting policies or estimates.
When reading our consolidated financial statements, you should consider our selection of critical accounting policies, the judgment and other uncertainties affecting the application of such policies and the sensitivity of reported results to changes in conditions and assumptions.
63
Recent Accounting Pronouncements
Refer to Note 1- Recent Accounting Pronouncements of the Notes to Consolidated Financial Statements included in “Item 8. Financial Statements and Supplementary Data” for a discussion of recently issued accounting guidance.
Non-GAAP Financial Measures
To provide investors with information in addition to our results as determined by GAAP, we disclose certain non-GAAP measures to assist investors in evaluating our financial results. We believe these non-GAAP measures provide useful information to investors regarding our results of operations because each measure assists both investors and management in analyzing and benchmarking the performance and value of our business. They facilitate company-to-company operating performance comparisons by backing out potential differences caused by variations in hedging strategies, changes in valuations, capital structures (affecting interest expense on non-funding debt), taxation, the age and book depreciation of facilities (affecting relative depreciation expense), the amortization of intangibles, and other cost or benefit items which may vary for different companies for reasons unrelated to operating performance. These non-GAAP measures include our Adjusted Total Revenue, Adjusted Net Income (Loss), Adjusted Diluted Earnings (Loss) Per Share, and Adjusted EBITDA (LBITDA). We exclude from each of these non-GAAP financial measures the change in fair value of MSRs and related hedging gains and losses as they add volatility and are not indicative of the Company’s operating performance or results of operation. We also exclude stock compensation expense, which is a non-cash expense, management fees, IPO expenses, gains or losses on extinguishment of debt and disposal of fixed assets, non-cash goodwill impairment, and other impairment charges to intangible assets and operating lease right-of-use assets as management does not consider these costs to be indicative of our performance or results of operations. Adjusted EBITDA (LBITDA) includes interest expense on funding facilities, which are recorded as a component of “net interest income (expense)”, as these expenses are a direct operating expense driven by loan origination volume. By contrast, interest expense on our non-funding debt is a function of our capital structure and is therefore excluded from Adjusted EBITDA (LBITDA). Adjustments for income taxes are made to reflect historical results of operations on the basis that it was taxed as a corporation under the Internal Revenue Code, and therefore subject to U.S. federal, state and local income taxes. These non-GAAP measures have limitations as analytical tools, and should not be considered in isolation or as a substitute for revenue, net income, or any other operating performance measure calculated in accordance with GAAP, and may not be comparable to a similarly titled measure reported by other companies. Some of these limitations are:
•they do not reflect every cash expenditure, future requirements for capital expenditures or contractual commitments;
•Adjusted EBITDA (LBITDA) does not reflect the significant interest expense or the cash requirements necessary to service interest or principal payment on our debt;
•although depreciation and amortization are non-cash charges, the assets being depreciated and amortized will often have to be replaced or require improvements in the future, and Adjusted Total Revenue, Adjusted Net Income (Loss), and Adjusted EBITDA (LBITDA) do not reflect any cash requirement for such replacements or improvements; and
•they are not adjusted for all non-cash income or expense items that are reflected in our statements of cash flows.
Because of these limitations, Adjusted Total Revenue, Adjusted Net Income (Loss), Adjusted Diluted Earnings (Loss) Per Share, and Adjusted EBITDA (LBITDA) are not intended as alternatives to total revenue, net income (loss), net income (loss) attributable to the Company, or Diluted Earnings (Loss) Per Share or as an indicator of our operating performance and should not be considered as measures of discretionary cash available to us to invest in the growth of our business or as measures of cash that will be available to us to meet our obligations. We compensate for these limitations by using Adjusted Total Revenue, Adjusted Net Income (Loss), Adjusted Diluted Earnings (Loss) Per Share, and Adjusted EBITDA (LBITDA) along with other comparative tools, together with U.S. GAAP measurements, to assist in the evaluation of operating performance. See below for a reconciliation of these non-GAAP measures to their most comparable U.S. GAAP measures.
64
| Reconciliation of Total Revenue to Adjusted Total Revenue (Dollars in thousands)(Unaudited): | Year Ended December 31, | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | 2020 | |||||||||
| Total net revenue | $ | 1,255,796 | $ | 3,724,704 | $ | 4,312,174 | |||||
| Change in fair value of servicing rights, net of hedging gains and losses(1) | (39,755) | 14,478 | (58,898) | ||||||||
| Adjusted total revenue | $ | 1,216,041 | $ | 3,739,182 | $ | 4,253,276 |
(1)Represents the change in the fair value of servicing rights attributable to changes in assumptions, net of hedging gains and losses.
| Reconciliation of Net (Loss) Income to Adjusted Net (Loss) Income (Dollars in thousands)(Unaudited): | Year Ended December 31, | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | 2020 | |||||||||
| Net (loss) income attributable to loanDepot, Inc. | $ | (273,020) | $ | 113,524 | $ | — | |||||
| Net (loss) income from the pro forma conversion of Class C common shares to Class A common shares(1) | (337,365) | 509,622 | 2,013,110 | ||||||||
| Net (loss) income | (610,385) | 623,146 | 2,013,110 | ||||||||
| Adjustments to the benefit (provision) for income taxes(2) | 92,337 | (132,502) | (516,485) | ||||||||
| Tax-effected net (loss) income | (518,048) | 490,644 | 1,496,625 | ||||||||
| Change in fair value of servicing rights, net of hedging gains and losses(3) | (39,755) | 14,478 | (58,898) | ||||||||
| Change in fair value - contingent consideration | — | (77) | 32,650 | ||||||||
| Stock-based compensation expense and management fees | 20,583 | 67,304 | 9,565 | ||||||||
| IPO expenses | — | 6,041 | 2,560 | ||||||||
| Gain on extinguishment of debt | (10,528) | — | — | ||||||||
| Loss on disposal of fixed assets | 12,594 | — | — | ||||||||
| Goodwill impairment | 40,736 | — | — | ||||||||
| Other impairment | 17,500 | — | — | ||||||||
| Tax effect of adjustments(4) | 1,068 | (22,814) | 3,635 | ||||||||
| Adjusted net (loss) income | (475,850) | 555,576 | 1,486,137 |
(1)Reflects net income (loss) to Class A common stock and Class D common stock from the pro forma exchange of Class C common stock.
(2)loanDepot, Inc. is subject to federal, state and local income taxes. Adjustments to income tax (benefit) reflect the effective income tax rates below, and the pro forma assumption that loanDepot, Inc. owns 100% of LD Holdings.
| Year Ended December 31, | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | 2020 | ||||||||
| Statutory U.S. federal income tax rate | 21.00 | % | 21.00 | % | 21.00 | % | ||||
| State and local income taxes (net of federal benefit) | 6.37 | 5.00 | 4.74 | |||||||
| Effective income tax rate | 27.37 | % | 26.00 | % | 25.74 | % |
(3)Represents the change in the fair value of servicing rights attributable to changes in assumptions, net of hedging gains and losses.
(4)Amounts represent the income tax effect using the aforementioned effective income tax rates, excluding certain discrete tax items.
65
| Reconciliation of Adjusted Diluted Weighted Average Shares Outstanding to Diluted Weighted Average Shares Outstanding (1)(Dollars in thousands except per share)(Unaudited) | Year Ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | ||||||||||||
| Net (loss) income attributable to loanDepot, Inc. | $ | (273,020) | $ | 113,524 | |||||||||
| Adjusted net (loss) income | (475,850) | 555,576 | |||||||||||
| Share Data: | |||||||||||||
| Diluted weighted average shares of Class A and Class D common stock outstanding | 156,030,350 | 129,998,894 | |||||||||||
| Assumed pro forma conversion of Class C shares to Class A common stock (1) | 163,541,101 | 192,465,222 | |||||||||||
| Adjusted diluted weighted average shares outstanding | 319,571,451 | 322,464,116 | |||||||||||
| Diluted (loss) earnings per share | $ | (1.75) | $ | 0.87 | |||||||||
| Adjusted diluted (loss) earnings per share (2) | N/A | N/A |
(1)Reflects the assumed pro forma conversion of all outstanding shares of Class C common stock to Class A common stock.
(2)Omitted adjusted diluted (loss) earnings per share measures that included the impact of the assumed exchange of shares to the extent the exchange was antidilutive.
| Reconciliation of Net (Loss) Income to Adjusted (LBITDA) EBITDA(Dollars in thousands)(Unaudited): | Year Ended December 31, | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | 2020 | |||||||||
| Net (loss) income | $ | (610,385) | $ | 623,146 | $ | 2,013,110 | |||||
| Interest expense — non-funding debt (1) | 124,060 | 79,564 | 48,001 | ||||||||
| Income tax (benefit) expense | (79,592) | 43,371 | 2,248 | ||||||||
| Depreciation and amortization | 42,195 | 35,541 | 35,669 | ||||||||
| Change in fair value of servicing rights, net of hedging gains and losses (2) | (39,755) | 14,478 | (58,898) | ||||||||
| Change in fair value - contingent consideration | — | (77) | 32,650 | ||||||||
| Stock compensation expense and management fees | 20,583 | 67,304 | 9,565 | ||||||||
| IPO expenses | — | 6,041 | 2,560 | ||||||||
| Loss on disposal of fixed assets | 12,594 | — | — | ||||||||
| Goodwill impairment | 40,736 | — | — | ||||||||
| Other impairment | 17,500 | — | — | ||||||||
| Adjusted (LBITDA) EBITDA | $ | (472,064) | $ | 869,368 | $ | 2,084,905 |
(1)Represents other interest expense, which includes gain on extinguishment of debt and amortization of debt issuance costs, in the Company’s consolidated statement of operations.
(2)Represents the change in the fair value of servicing rights attributable to changes in assumptions, net of hedging gains and losses.
FY 2021 10-K MD&A
SEC filing source: 0001831631-22-000073.
Item 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The following discussion and analysis of our financial condition and results of operations should be read in conjunction with our consolidated financial statements and the accompanying notes included under Part II. Item 8 of this report. The results of operations described below are not necessarily indicative of the results to be expected for any future periods. This discussion includes forward-looking information that involves risks and assumptions which could cause actual results to differ materially from management’s expectations. See our cautionary language at the beginning of this report under “Special Note Regarding Forward-Looking Statements” and for a more complete discussion of the factors that could affect our future results refer to Part I. “Item IA. Risk Factors”
Overview
loanDepot is a customer-centric and technology-enabled residential mortgage platform. We launched our business in 2010 to provide mortgage loan solutions to consumers who were dissatisfied with the services offered by banks and other traditional market participants. Since our inception, we have significantly expanded our origination platform both in terms of size and capabilities. Our primary sources of revenue are derived from the origination of conventional and government mortgage loans, servicing conventional and government mortgage loans, and providing a growing suite of ancillary services.
On February 11, 2021 we completed the IPO of 3,850,000 shares of Class A common stock, $0.001 par value per share, at an offering price of $14.00 per share, pursuant to a Registration Statement on Form S-1. We are a publicly traded company whose Class A common stock is traded on the New York Stock Exchange under the ticker symbol “LDI.”
A summary of our critical accounting policies and estimates is included in Critical Accounting Policies and Estimates.
Key Factors Influencing Our Results of Operations
Market and Economic Environment
The consumer lending market and the associated loan origination volumes for mortgage loans are influenced by interest rates and economic conditions. While borrower demand for consumer credit has typically remained strong in most economic environments, general market conditions, including the interest rate environment, unemployment rates, home price appreciation and consumer confidence may affect borrower willingness to seek financing and investor desire and ability to invest in loans. For example, a significant interest rate increase or rise in unemployment could cause potential borrowers to defer seeking financing as they wait for interest rates to stabilize or the general economic environment to improve. Additionally, if the economy weakens and actual or expected default rates increase, loan investors may postpone or reduce their investments in loan products.
The volume of mortgage loan originations associated with home purchases is generally less affected by interest rate fluctuations and more sensitive to broader economic factors as well as the overall strength of the economy and housing prices. Purchase mortgage loan origination volume can be subject to seasonal trends as home sales typically rise during the spring and summer seasons and decline in the fall and winter seasons. This is somewhat offset by purchase loan originations sourced from our joint ventures which experience their highest level of activity during November and December as home builders focus on completing and selling homes prior to year-end. Seasonality has less of an impact on mortgage loan refinancing volumes, which are primarily driven by fluctuations in mortgage loan interest rates.
Current Market Conditions:
Residential mortgages represent the largest segment of the broader United States consumer finance market. According to the MBA’s Mortgage Finance Forecast published February 22, 2022, there was approximately $11.6 trillion of residential mortgage debt outstanding in the United States at December 31, 2021 that is forecasted to increase to $12.3 trillion by the end of 2022. During 2021, annual one-to-four family residential mortgage origination volume remained elevated at $4.0 trillion, of this $2.3 trillion was comprised of refinance volume driven by lower interest rates. Annual one-to-four family residential mortgage origination volumes are expected to decrease by 34% to $2.6 trillion in 2022. The primary driver of this decrease is refinance volume, which is expected to decrease by $1.5 trillion during the year. Purchase volume however, is expected to
54
remain strong and increase by $127.0 billion over the prior year driven by continued strong housing fundamentals and home price appreciation.
Looking forward, we expect to continue our growth in market share driven by ongoing strength in the residential housing market supported by increasing homeowners’ equity creating demand for cash-out refinance transactions; decreasing number of borrowers experiencing distress, with lower delinquencies and fewer borrowers in forbearance; and a sharper focus on expansion of ancillary products and services from expanded customer engagement points that will result in additional revenue sources.
Impact of the COVID-19 Pandemic
The financial markets demonstrated significant volatility due to the economic impacts of COVID-19 as interest rates fell to historic lows during 2020, which resulted in increased mortgage refinance originations and favorable margins during 2020. Our efficient and scalable platform enabled us to respond quickly to the increased market demand which resulted in increased loan originations throughout 2021. During 2021, the COVID-19 pandemic continued to bring some risk and uncertainty to the economy, including the risk of unemployment, borrower delinquency rates, increased servicing advances, the health and safety of our workers, and our overall profitability and liquidity. As a servicer, we are required to advance principal and interest to the investor for up to four months on GSE backed mortgages and longer on other government agency backed mortgages on behalf of clients who have entered into forbearance plans including those under the Coronavirus Aid, Relief, and Economic Security Act (“CARES Act”). As of December 31, 2021, approximately 0.6%, or $1.0 billion UPB, of our servicing portfolio was in active forbearance. While these advance requirements may be somewhat higher levels of forbearance, we believe we are well-positioned in terms of our liquidity.
Fluctuations in Interest Rates
Our mortgage loan refinancing volumes (and to a lesser degree, our purchase volumes), balance sheets, and results of operations are influenced by changes in interest rates and how we effectively manage the related interest rate risk. As interest rates decline, mortgage loan refinance volumes tend to increase, while an increasing interest rate environment may cause a decrease in refinance volumes and purchase volumes. In addition, the majority of our assets are subject to interest rate risk, including LHFS, which consist of mortgage loans held on our consolidated balance sheets for a short period of time after origination until we are able to sell them, IRLCs, servicing rights and mandatory trades, forward sales contracts, interest rate swap futures and put options that we enter into to manage interest rate risk created by IRLCs and uncommitted LHFS. We refer to such mandatory trades, forward sales contracts, interest rate swap futures and put options collectively as “Hedging Instruments.” As interest rates increase, our LHFS and IRLCs generally decrease in value while our Hedging Instruments utilized to hedge against interest rate risk typically increase in value. Rising interest rates cause our expected mortgage loan servicing revenues to increase due to a decline in mortgage loan prepayments which extends the average life of our servicing portfolio and increases the value of our servicing rights. Conversely, as interest rates decline, our LHFS and IRLCs generally increase in value while our Hedging Instruments decrease in value. In a declining interest rate environment, borrowers tend to refinance their mortgage loans, which increases prepayment speed and causes our expected mortgage loan servicing revenues to decrease, which reduces the average life of our servicing portfolio and decreases the value of our servicing rights. The changes in fair value of our servicing rights are recorded as unrealized gains and losses in changes in fair value of servicing rights, net, in our consolidated statements of operations.
When interest rates rise, rate and term refinancings become less attractive to consumers after a historically long period of low interest rates. However, rising interest rates are also indicative of overall economic growth and inflation that should create more opportunities with respect to cash-out refinancings. In addition, inflation which may result from increases in asset prices and stronger economic growth (leading to higher consumer confidence) typically should generate more purchase-focused transactions requiring loans and greater opportunities for home equity loans, which we expect may offset, at least in part, any decline in rate and term refinancings in a rising interest rate environment.
Key Performance Indicators
We manage and assess the performance of our business by evaluating a variety of metrics. Selected key performance metrics include loan originations and sales and servicing metrics.
Loan Origination and Sales
55
Loan originations and sales by volume and units are a measure of how successful we are at growing sales of mortgage loan products and a metric used by management in an attempt to isolate how effectively we are performing. We believe that originations and sales are an indicator of our market penetration in mortgage loans and that this provides useful information because it allows investors to better assess the underlying growth rate of our core business. Loan originations and sales include brokered loan originations not funded by us. We enter into IRLCs to originate loans, at specified interest rates, with customers who have applied for a mortgage and meet certain credit and underwriting criteria. We believe the volume of our IRLCs is another measure of our growth in originations.
Gain on sale margin represents the total of (i) gain on origination and sale of loans, net, and (ii) origination income, net, divided by loan origination volume during period. Gain on the origination and sale of loans, net was adjusted to exclude the change in fair value of forward sale contracts, including pair-offs, hedging MSRs, which are now included in the change in fair value of servicing rights, net on the consolidated statements of operations. We determined that this change would more appropriately reflect the hedged item and better align with industry practices. Gain on origination and sale of loans, net and change in fair value of servicing rights, net, in the current and prior periods along with the related disclosures have been adjusted to reflect this reclassification.
Pull through weighted gain on sale margin represents the total of (i) gain on origination and sale of loans, net, and (ii) origination income, net, divided by the pull through weighted rate lock volume. Pull through weighted rate lock volume is the unpaid principal balance of loans subject to interest rate lock commitments, net of a pull-through factor for the loan funding probability.
Servicing Metrics
Servicing metrics include the unpaid principal balance of our servicing portfolio and servicing portfolio units, which represent the number of mortgage loan customers we service. We believe that the net additions to our portfolio and number of units are indicators of the growth of our mortgage loans serviced and our servicing income, but may be offset by sales of servicing rights.
| Year Ended December 31, | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands except per share amounts) | 2021 | 2020 | 2019 | ||||||||||||
| Financial statement data | |||||||||||||||
| Total revenue | $ | 3,724,704 | $ | 4,312,174 | $ | 1,337,131 | |||||||||
| Total expenses | 3,058,187 | 2,296,816 | 1,304,460 | ||||||||||||
| Net income | 623,146 | 2,013,110 | 34,420 | ||||||||||||
| Earnings per share of Class A and Class D common stock | |||||||||||||||
| Basic | $ | 0.87 | N/A | N/A | |||||||||||
| Diluted | $ | 0.87 | N/A | N/A | |||||||||||
| Non-GAAP financial measures(1) | |||||||||||||||
| Adjusted total revenue | $ | 3,739,182 | $ | 4,253,276 | $ | 1,345,624 | |||||||||
| Adjusted net income | 555,576 | 1,486,137 | 34,535 | ||||||||||||
| Adjusted EBITDA | 869,368 | 2,084,905 | 123,451 | ||||||||||||
| Adjusted Diluted EPS | $ | 1.72 | N/A | N/A | |||||||||||
| Loan origination and sales | |||||||||||||||
| Loan originations by channel: | |||||||||||||||
| Retail | $ | 108,708,990 | $ | 80,256,666 | $ | 32,700,837 | |||||||||
| Partner | 28,291,757 | 20,503,485 | 12,623,189 | ||||||||||||
| Total | $ | 137,000,747 | $ | 100,760,151 | $ | 45,324,026 | |||||||||
| Loan originations by purpose: | |||||||||||||||
| Purchase | $ | 39,321,538 | $ | 28,301,076 | $ | 18,513,555 | |||||||||
| Refinance | 97,679,209 | 72,459,075 | 26,810,471 | ||||||||||||
| Total | $ | 137,000,747 | $ | 100,760,151 | $ | 45,324,026 | |||||||||
| Loan originations (units) | 392,737 | 297,450 | 152,588 |
56
| Year Ended December 31, | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands except per share amounts) | 2021 | 2020 | 2019 | ||||||||||||
| Licensed loan officers: | |||||||||||||||
| Retail | 3,102 | 2,385 | 2,040 | ||||||||||||
| Partner | 271 | 227 | 197 | ||||||||||||
| Total | 3,373 | 2,612 | 2,237 | ||||||||||||
| Loans sold: | |||||||||||||||
| Servicing-retained | $ | 117,934,385 | $ | 87,186,118 | $ | 20,360,739 | |||||||||
| Servicing-released | 18,148,290 | 10,353,541 | 23,134,883 | ||||||||||||
| Total | $ | 136,082,675 | $ | 97,539,659 | $ | 43,495,622 | |||||||||
| Loans sold (units) | 392,213 | 289,512 | 148,426 | ||||||||||||
| Gain on sale margin | 2.61 | % | 4.13 | % | 2.77 | % | |||||||||
| Gain on sale margin - retail | 2.93 | 4.41 | 3.39 | ||||||||||||
| Gain on sale margin - partner | 1.38 | 3.06 | 1.16 | ||||||||||||
| Pull through weighted gain on sale margin | 3.07 | 3.65 | 2.76 | ||||||||||||
| IRLCs | $ | 166,263,478 | $ | 160,984,531 | $ | 75,262,459 | |||||||||
| IRLCs (units) | 506,176 | 471,723 | 268,692 | ||||||||||||
| Pull through weighted lock volume | $ | 116,628,597 | $ | 114,205,923 | $ | 45,482,929 | |||||||||
| Servicing metrics | |||||||||||||||
| Total servicing portfolio (unpaid principal balance) | $ | 162,112,965 | $ | 102,931,258 | $ | 36,336,126 | |||||||||
| Total servicing portfolio (units) | 524,992 | 342,600 | 148,750 | ||||||||||||
| 60+ days delinquent ($) | $ | 1,510,261 | $ | 2,162,585 | $ | 383,272 | |||||||||
| 60+ days delinquent (%) | 0.93 | % | 2.10 | % | 1.05 | % | |||||||||
| Servicing rights at fair value, net(2) | $ | 1,999,402 | $ | 1,124,302 | $ | 444,443 | |||||||||
| Weighted average servicing fee (3) | 0.29 | % | 0.31 | % | 0.35 | % | |||||||||
| Multiple (3)(4) | 4.4x | 3.2x | 3.6x |
(1)Refer to the section titled “Non-GAAP Financial Measures” for a discussion and reconciliation of our Non-GAAP financial measures.
(2)Amount represents the fair value of servicing rights, net of servicing liabilities, which are included in accounts payable, accrued expenses, and other liabilities in the consolidated balance sheets.
(3)Agency only.
(4)Amounts represent the fair value of servicing rights, net, divided by the weighted average annualized servicing fee.
57
Results of Operations
The following table sets forth our consolidated financial statement data for 2021 compared to 2020. A comparative discussion of results for 2020 compared to 2019 is provided in the "Results of Operations" section within the Company’s Annual Report of loanDepot, Inc. on Form 10-K for the year ended December 31, 2020.
| Year Ended December 31, | Change $ | Change % | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | 2021 | 2020 | |||||||||||||||||
| REVENUES: | |||||||||||||||||||
| Net interest income | $ | 44,021 | $ | 11,436 | $ | 32,585 | 284.9 | % | |||||||||||
| Gain on origination and sale of loans, net | 3,213,351 | 3,905,986 | (692,635) | (17.7) | |||||||||||||||
| Origination income, net | 362,257 | 258,807 | 103,450 | 40.0 | |||||||||||||||
| Servicing fee income | 393,680 | 185,895 | 207,785 | 111.8 | |||||||||||||||
| Change in fair value of servicing rights, net | (445,862) | (144,348) | (301,514) | (208.9) | |||||||||||||||
| Other income | 157,257 | 94,398 | 62,859 | 66.6 | |||||||||||||||
| Total net revenues | 3,724,704 | 4,312,174 | (587,470) | (13.6) | |||||||||||||||
| EXPENSES: | |||||||||||||||||||
| Personnel expense | 1,929,752 | 1,531,371 | 398,381 | 26.0 | |||||||||||||||
| Marketing and advertising expense | 467,590 | 264,337 | 203,253 | 76.9 | |||||||||||||||
| Direct origination expense | 193,264 | 124,754 | 68,510 | 54.9 | |||||||||||||||
| General and administrative expense | 214,965 | 171,712 | 43,253 | 25.2 | |||||||||||||||
| Occupancy expense | 38,443 | 39,262 | (819) | (2.1) | |||||||||||||||
| Depreciation and amortization | 35,541 | 35,669 | (128) | (0.4) | |||||||||||||||
| Subservicing expense | 99,068 | 81,710 | 17,358 | 21.2 | |||||||||||||||
| Other interest expense | 79,564 | 48,001 | 31,563 | 65.8 | |||||||||||||||
| Total expenses | 3,058,187 | 2,296,816 | 761,371 | 33.1 | |||||||||||||||
| Income before income taxes | 666,517 | 2,015,358 | (1,348,841) | (66.9) | |||||||||||||||
| Income tax expense | 43,371 | 2,248 | 41,123 | 1,829.3 | |||||||||||||||
| Net income | 623,146 | 2,013,110 | (1,389,964) | (69.0) | |||||||||||||||
| Net income attributable to noncontrolling interests | 509,622 | 2,013,110 | (1,503,488) | (74.7) | |||||||||||||||
| Net income (loss) attributable to loanDepot, Inc. | $ | 113,524 | $ | — | $ | 113,524 | N/M |
Net income was $623.1 million for the year ended December 31, 2021, a decrease of $1.4 billion, compared to $2.0 billion for the year ended December 31, 2020. The decrease between periods was primarily driven by higher expenses of $761.4 million that included higher personnel expense to support increased loan originations and marketing expense to grow brand awareness. Total originations were $137.0 billion for the year ended December 31, 2021, as compared to $100.8 billion for the year ended December 31, 2020, representing an increase of $36.2 billion or 36.0%. Of the total originations for the year ended December 31, 2021, our Retail and Partner Channels originated $108.7 billion and $28.3 billion, respectively, as compared to $80.3 billion and $20.5 billion, respectively, for the year ended December 31, 2020.
Revenues
Net Interest Income (Expense). Net interest income is earned on LHFS offset by interest expense on amounts borrowed under warehouse lines to finance such loans until sold. The increase in net interest income reflects a $4.6 billion increase in the average balances of LHFS and a $4.2 billion increase in the average balance of warehouse lines. A reduction in cost of funds also contributed to the increase in net interest income.
Gain on Origination and Sale of Loans, Net. Gain on origination and sale of loans, net was comprised of the following components:
58
| Year Ended December 31, | Change $ | Change % | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | 2021 | 2020 | |||||||||||||
| Premium from loan sales | $ | 1,882,557 | $ | 3,178,213 | $ | (1,295,656) | (40.8) | % | |||||||
| Servicing rights | 1,610,596 | 986,050 | 624,546 | 63.3 | |||||||||||
| Fair value (losses) gains on IRLC and LHFS | (571,137) | 704,721 | (1,275,858) | (181.0) | |||||||||||
| Fair value gains (losses) from Hedging Instruments | 505,236 | (788,507) | 1,293,743 | 164.1 | |||||||||||
| Discount points, rebates and lender paid costs | (206,716) | (148,518) | (58,198) | (39.2) | |||||||||||
| Provision for loan loss obligation for loans sold | (7,185) | (25,973) | 18,788 | 72.3 | |||||||||||
| $ | 3,213,351 | $ | 3,905,986 | $ | (692,635) | (17.7) |
•Premiums on loan sales represent the net premium or discount we receive or pay in excess of the loan principal amount and certain fees charged by investors upon sale of the loans. The decrease in premiums from loan sales was a result of margin compression. Gain on sale margin for 2021 was 2.61% compared to 4.13% for 2020.
•Servicing rights represent the fair value of servicing rights generated by loans sold on a servicing-retained basis. The increase of $624.5 million or 63.3% was driven by an increase in volume of servicing-retained loan sales to $117.9 billion for the year ended December 31, 2021, as compared to $87.2 billion for the year ended December 31, 2020.
•Fair value gains or losses on IRLC and LHFS represent the change in fair value of LHFS and IRLC, the decrease of $1.3 billion or 181.0% was primarily due to increasing interest rates and decreasing margins during the year ended December 31, 2021 compared to decreasing market rates during the year ended December 31, 2020, partially offset by the increase in volume between periods.
•Fair value gains or losses on Hedging Instruments represent the unrealized gains or losses on mandatory trades, forward sales contracts, interest rate swap futures, and put options hedging IRLCs and LHFS as well as realized gains or losses from pair-off settlements. Fair value gains on Hedging Instruments of $505.2 million for the year ended December 31, 2021 reflect increasing interest rates and volumes compared to fair value losses of $788.5 million and decreasing market rates for the year ended December 31, 2020.
•Discount points, rebates, and lender paid costs represent discount points collected, rebates paid to borrowers, and lender paid costs for the origination of loans (including broker fee compensation paid to independent wholesale brokers and brokerage fees paid to our joint ventures for referred loans). The increase of $58.2 million or 39.2% was primarily related to the increase in origination volumes between periods;
•Provision for loan loss obligation related to loans sold represents the provision to establish our estimated liability for loan losses that we may experience as a result of a breach of representation or warranty provided to the purchasers or insurers of loans that we have sold. The decrease of $18.8 million or 72.3% included an $8.0 million reversal during the first quarter of 2021 due to a decrease in estimated losses on repurchase requests and decreased severity of losses on repurchased loans.
Origination Income, Net. Origination income, net, reflects the fees that we earn, net of lender credits we pay, from originating loans. Origination income includes loan origination fees, processing fees, underwriting fees, and other fees collected from the borrower at the time of funding. Lender credits typically include rebates or concessions to borrowers for certain loan origination costs. The $103.5 million or 40.0%, increase in origination income was the result of increased loan originations.
Servicing Fee Income. Servicing fee income reflects contractual servicing fees and ancillary and other fees (including late charges) related to the servicing of mortgage loans. The increase of $207.8 million or 111.8% in servicing income between periods was the result of an increase of $71.9 billion in the average UPB of our servicing portfolio due to an increase in servicing-retained loan sales.
59
Change in Fair Value of Servicing Rights, Net. Change in fair value of servicing rights, net include (i) fair value gains or losses net of Hedging Instrument gains or losses; (ii) fallout and decay, which includes principal amortization and prepayments; and (iii) realized gains or losses on the sales of servicing rights. Change in fair value of servicing rights, net was a loss of $445.9 million for the year ended December 31, 2021 and $144.3 million for the year ended December 31, 2020, the increase in loss was primarily due to an increase in fallout and decay of $221.1 million and a $73.4 million increase in fair value loss net of hedge.
Other Income. Other income includes our pro rata share of the net earnings from joint ventures and fee income from title, escrow and settlement services for mortgage loan transactions performed by LDSS. The increase of $62.9 million or 66.6% in other income between periods was primarily the result of an increase of $64.3 million in escrow and title fee income due to increased mortgage loan settlement services.
Expenses
Personnel Expense. Personnel expense reflects employee compensation related to salaries, commissions, incentive compensation, benefits, and other employee costs. The $398.4 million or 26.0% increase in personnel expense between periods was primarily the result of an increase of $191.5 million in commissions due to the increase in loan origination volumes, coupled with increases in salaries and benefits expense of $206.8 million due to the increase in headcount to support the increased loan origination volumes. As of December 31, 2021, we had 11,307 employees, as compared to 9,892 employees as of December 31, 2020, representing an increase of 14.3%.
Marketing and Advertising Expense. Marketing and advertising expense primarily reflects online advertising costs, including fees paid to search engines, television, print and radio, distribution partners, master service agreements with brokers, and desk rental agreements with realtors. The $203.3 million or 76.9% increase in marketing expense was primarily the result of acquired leads, partnerships with Major League Baseball and the Miami Marlins, and national television campaigns to increase brand awareness.
Direct Origination Expense. Direct origination expense reflects the unreimbursed portion of direct out-of-pocket expenses that we incur in the loan origination process, including underwriting, appraisal, credit report, loan document and other expenses paid to non-affiliates. The $68.5 million or 54.9% increase in direct origination expense was attributable to increased costs for underwriting, credit reports, appraisals, loan documents, and other loan origination costs associated with increased loan origination volumes during the period.
General and Administrative Expense. General and administrative expense reflects professional fees, data processing expense, communications expense, and other operating expenses. The $43.3 million or 25.2% increase in general and administrative expense included a $31.2 million increase in professional and consulting services driven by production related processing and other services to support the 36.0% increase in loan originations and a $6.0 million increase in IPO related expenses.
Subservicing Expense. Subservicing expense reflects servicing costs as well as amounts that we pay to our subservicers to service our mortgage loan servicing portfolio. The $17.4 million or 21.2% increase in subservicing expense was the result of the $71.9 billion increase in our average servicing portfolio to $134.0 billion for the year ended December 31, 2021, as compared to $62.1 billion for the year ended December 31, 2020.
Other Interest Expense. The $31.6 million or 65.8% increase in other interest expense between periods was the result of a $649.0 million or 92.3% increase in average outstanding debt obligations primarily resulting from increases of $600.0 million in Senior Notes and $323.1 million in secured credit facilities. The increase in average outstanding debt obligations were partially offset by decreases in 30-day LIBOR between periods.
Income Tax Expense (Benefit). Income tax expense was $43.4 million for the year ended December 31, 2021, as compared to $2.2 million for the year ended December 31, 2020. The increase represents the Company’s share of net taxable income of LD Holdings following the IPO and Reorganization that was completed in February 2021.
60
BBalance Sheet Highlights
| December 31, | Change $ | Change % | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | 2021 | 2020 | |||||||||||||
| Cash and cash equivalents | $ | 419,571 | $ | 284,224 | $ | 135,347 | 47.6 | % | |||||||
| Loans held for sale, at fair value | 8,136,817 | 6,955,424 | 1,181,393 | 17.0 | |||||||||||
| Derivative assets, at fair value | 194,665 | 647,939 | (453,274) | (70.0) | |||||||||||
| Servicing rights, at fair value | 2,006,712 | 1,127,866 | 878,846 | 77.9 | |||||||||||
| Trading securities, at fair value | 72,874 | — | 72,874 | N/M | |||||||||||
| Total assets | 11,812,313 | 10,893,228 | 919,085 | 8.4 | |||||||||||
| Warehouse and other lines of credit | 7,457,199 | 6,577,429 | 879,770 | 13.4 | |||||||||||
| Derivative liabilities, at fair value | 37,797 | 168,169 | (130,372) | (77.5) | |||||||||||
| Debt obligations, net | 1,628,208 | 712,466 | 915,742 | 128.5 | |||||||||||
| Total liabilities | 10,182,953 | 9,236,615 | 946,338 | 10.2 | |||||||||||
| Total equity | 1,629,360 | 1,656,613 | (27,253) | (1.6) |
Cash and Cash Equivalents. The $135.3 million or 47.6% increase in cash and cash equivalents included net proceeds from the bulk sale of MSRs and net proceeds from debt obligations, partially offset by dividends and distributions.
Loans Held for Sale, at Fair Value. Loans held for sale, at fair value, are primarily fixed and variable rate, 15- to 30-year term first-lien loans that are secured by residential property. The $1.2 billion or 17.0%. increase was primarily the result of originations totaling $137.0 billion, partially offset by $136.1 billion in sales.
Derivative Assets, at Fair Value. The $453.3 million or 70.0% decrease in derivative assets, at fair value was primarily the result of a $463.0 million decrease in fair value of IRLCs due to a reduction in volume as well as an increase in interest rates, partially offset by a $9.7 million increase in Hedging Instruments. At December 31, 2021, derivative assets included IRLCs with fair value of $184.4 million compared to $647.3 million at December 31, 2020.
Servicing Rights, at Fair Value. The $878.8 million or 77.9% increase in servicing rights, at fair value included $1.6 billion from servicing-retained loan sales and a $68.4 million increase in estimated fair value due to a decrease in prepayment speed assumptions from increased interest rates, partially offset by a $382.3 million decrease from the sale of $30.0 billion in UPB of servicing rights and a $421.6 million decrease from principal amortization and prepayments.
Trading Securities. Trading securities of $72.9 million as of December 31, 2021 are associated with our Mello Mortgage Capital Acceptance securitizations completed in 2021. We retained a five percent economic interest in the credit risk of the assets collateralizing the securitization pursuant to the U.S. credit risk retention rules.
Warehouse and Other Lines of Credit. The increase of $879.8 million or 13.4% in warehouse and other lines of credit was primarily the result of loan originations outpacing sales by $918.1 million during the year ended December 31, 2021.
Derivative Liabilities, at Fair Value. The decrease of $130.4 million or 77.5% in derivative liabilities, at fair value reflects a $133.8 million decrease in Hedging Instrument liabilities due to the rising rate environment during the year ended December 31, 2021, partially offset by a $3.5 million increase in interest rate lock liabilities.
Debt Obligations, net. The increase of $915.7 million or 128.5%, in debt obligations, net reflects the issuance of $600.0 million 2028 Senior Notes, $67.6 million Securities Financing, and a $248.0 million increase in the Original Secured Credit Facility.
Equity. Total equity was $1.6 billion and $1.7 billion as of December 31, 2021 and December 31, 2020, respectively. The decrease was attributed to dividends and distributions totaling $501.4 million, reductions to additional paid in capital of
61
$203.2 million for deferred tax liabilities and other tax adjustments associated with the IPO and reorganization, and the repurchase of treasury shares, at cost of $12.9 million to net settle and withhold tax on vested RSUs, partially offset by net income of $623.1 million and stock-based compensation of $67.1 million.
Liquidity and Capital Resources
Liquidity
Our liquidity reflects our ability to meet our current obligations (including our operating expenses and, when applicable, the retirement of our debt and margin calls relating to our Hedging Instruments, warehouse lines and secured credit facilities), fund new originations and purchases, meet servicing requirements, and make investments as we identify them. We forecast the need to have adequate liquid funds available to operate and grow our business. As of December 31, 2021, unrestricted cash and cash equivalents were $419.6 million and committed and uncommitted available capacity under our warehouse lines was $4.3 billion.
We fund substantially all of the mortgage loans we close through borrowings under our warehouse lines. The impact of the COVID-19 pandemic on the financial markets could continue to result in an increase in our liquidity demands. Our mortgage origination liquidity could also be affected as our lenders reassess their exposure to the mortgage origination industry and either curtail access to uncommitted mortgage warehouse financing capacity or impose higher costs to access such capacity. Our liquidity may be further constrained as there may be less demand by investors to acquire our mortgage loans in the secondary market. In response to the COVID-19 pandemic, we increased our cash position and total loan funding capacity with our current and new lending partners.
As a servicer, we are required to advance principal and interest to the investor for up to four months on GSE backed mortgages and longer on other government agency backed mortgages on behalf of clients who have entered a forbearance plan. As of December 31, 2021, approximately 0.6%, or $1.0 billion UPB, of our servicing portfolio was in active forbearance. While these advance requirements have decreased from the higher levels during 2020, the economic impact of COVID-19 could continue to result in additional advance requirements related to forbearance plans.
Sources and Uses of Cash
Our primary sources of liquidity have been as follows: (i) funds obtained from our warehouse lines; (ii) proceeds from debt obligations; (iii) proceeds received from the sale and securitization of loans; (iv) proceeds from the sale of servicing rights; (v) loan fees from the origination of loans; (vi) servicing fees; (vii) title and escrow fees from settlement services; (viii) real estate referral fees; and (ix) interest income from LHFS.
Our primary uses of funds for liquidity have included the following: (i) funding mortgage loans; (ii) funding loan origination costs; (iii) payment of warehouse line haircuts required at loan origination; (iv) payment of interest expense on warehouse lines; (v) payment of interest expense under debt obligations; (vi) payment of operating expenses; (vii) repayment of warehouse lines; (viii) repayment of debt obligations; (ix) funding of servicing advances; (x) margin calls on warehouse lines or Hedging Instruments; (xi) payment of tax distributions to holders of Holdco Units; (xii) payments of cash dividends subject to the discretion of our board of directors, (xiii) repurchases of loans under representation and warranty breaches; (xiv) earnout payments from acquisitions; and (xv) costs relating to servicing and subservicing.
We rely on the secondary mortgage market as a source of long-term capital to support our mortgage lending operations. Approximately 87% of the mortgage loans that we originated during the year ended December 31, 2021 were sold in the secondary mortgage market to Fannie Mae or Freddie Mac or, in the case of MBS guaranteed by Ginnie Mae, are mortgage loans insured or guaranteed by the FHA or VA. We also sell loans to many private investors.
At this time, we believe that there are no material market trends that would affect our access to long-term or short-term borrowings sufficient to maintain our current operations, or that would likely cause us to cease to be in compliance with applicable covenants for our indebtedness or that would inhibit our ability to fund our loan operations and capital commitments for the next twelve months. However, should those trends change, we believe we could retain less or sell additional servicing rights, scale back growth or take other actions to mitigate any significant increase in demands on our liquidity.
62
Warehouse Lines and Debt Obligations
Warehouse lines are discussed in Note 12- Warehouse and Other Lines of Credit and debt obligations are discussed in Note 13- Debt Obligations of the Notes to Consolidated Financial Statements contained in “Item 8. Financial Statements and Supplementary Data.”
We finance most of our loan originations on a short-term basis using our warehouse lines. Under our warehouse lines, we agree to transfer certain loans to our counterparties against the transfer of funds by them, with a simultaneous agreement by the counterparties to transfer the loans back to us at the date loans are sold, or on demand by us, against the transfer of funds from us. We do not recognize these transfers as sales for accounting purposes. On average, loans are repurchased within 16 days of funding. Our warehouse lines are short-term borrowings which mature in less than one year with the exception of our securitization facilities which have terms of two and three years. We utilize both committed and uncommitted loan funding facilities and we evaluate our needs under these facilities based on forecasted volume of loan originations and sales.
As of December 31, 2021, we maintained warehouse lines with fifteen counterparties, our borrowing capacity was $11.8 billion, of which $3.9 billion was committed. During 2021 our borrowing capacity under our warehouse lines increased by $3.7 billion from $8.1 billion at December 31, 2020, primarily due to the addition of four new facilities and a $1.0 billion increase in existing facilities, partially offset by the repayment of three facilities. Our $11.8 billion of capacity as of December 31, 2021 was comprised of $7.8 billion with maturities staggered throughout 2022, $2.5 billion maturing in 2023 and $1.5 billion maturing in 2024. As of December 31, 2021, we had $7.5 billion of borrowings outstanding and $4.3 billion of additional availability under our warehouse lines.
When we draw on the warehouse lines, we must pledge eligible loan collateral and make a capital investment, or “haircut,” upon financing the loans, which is generally determined by the type of collateral provided and the warehouse line terms. Our warehouse line providers require a haircut based on product types and the market value of the loans. The haircuts are normally recovered from sales proceeds. As of December 31, 2021, we had $122.4 million in restricted cash posted as additional collateral with our warehouse lenders and securitization facilities, as compared to $190.6 million as of December 31, 2020.
Interest on our warehouse lines varies by facility and depends on the type of loan that is being financed or the period of time that a loan is transferred to our warehouse line counterparty. As of December 31, 2021, interest expense under our warehouse lines was generally based on 30-day LIBOR, or other alternative base rate such as SOFR, plus a margin and in some cases a minimum interest rate and certain commitment and utilization fees apply. Interest is generally payable monthly in arrears or on the repurchase date of a loan, and outstanding principal is payable upon receipt of loan sale proceeds or on the repurchase date of a loan. Outstanding principal related to a particular loan must also be repaid after the expiration of a contractual period of time or, if applicable, upon the occurrence of certain events of default with respect to the underlying loan.
Our warehouse lines require us to comply with various financial covenants including tangible net worth, liquidity, leverage ratios and net income. As of December 31, 2021, we were in compliance with all of our warehouse lending covenants. Although these financial covenants limit the amount of indebtedness that we may incur and affect our liquidity through minimum cash reserve requirements, we believe that these covenants currently provide us with sufficient flexibility to successfully operate our business and obtain the financing necessary to achieve that purpose.
In addition to our warehouse lines, we fund our balance sheet through our secured and unsecured debt obligations. The availability and cost of funds to us can vary depending on market conditions. From time to time, and subject to any applicable laws or regulations, we may take steps to reduce or repurchase our debt through redemptions, tender offers, cash purchases, prepayments, refinancing, exchange offers, open market or privately-negotiated transactions. The amount of debt, if any, that may be reduced or repurchased will depend on various factors, such as market conditions, trading levels of our debt, our cash positions, our compliance with debt covenants, and other considerations.
Secured debt obligations as of December 31, 2021 totaled $542.9 million net of $2.7 million of deferred financing costs, as compared to $221.2 million net of $2.4 million of deferred financing costs as of December 31, 2020. Secured debt obligations as of December 31, 2021 included our Original Secured Credit Facility, GMSR VFN, 2020-VF1 Notes, Securities Financing, and Term Notes. The Original Secured Credit Facility is secured by servicing rights and matures in June 2022. The GMSR VFN is secured by Ginnie Mae mortgage servicing rights and matures in November 2022. The 2020-VF1 Notes are
63
secured by loanDepot.com, LLC’s rights to reimbursement for advances made pursuant to Fannie Mae and Freddie Mac requirements and mature in September 2022 (unless earlier redeemed in accordance with their terms). The Securities Financing is secured by the trading securities which represent our retained interest in the credit risk of the assets collateralizing certain securitization transactions. The Term Notes are secured by certain participation certificates relating to Ginnie Mae mortgage servicing rights pursuant to the terms of a base indenture and mature in October 2023. Our secured debt obligations require us to satisfy certain financial covenants and we were in compliance with all such covenants as of December 31, 2021 and December 31, 2020.
Unsecured debt obligations as of December 31, 2021 totaled $1.1 billion net of $14.7 million of deferred financing costs, as compared to $491.3 million net of $8.7 million of deferred financing costs as of December 31, 2020. Unsecured debt obligations as of December 31, 2021 consisted of our Senior Notes. The increase in unsecured debt obligations was due to the issuance of the 2028 Senior Notes.
Dividends and Distributions
During the year ended December 31, 2021, we paid dividends and distributions of $463.3 million.
On April 21, 2021, we declared a special cash dividend on our Class A common stock and Class D common stock. LD Holdings,, a subsidiary of the Company declared a simultaneous special cash dividend on its units. The aggregate amount of the special dividend paid by the Company and LD Holdings is $200.0 million, or $0.612 per share or $0.615 per unit, as applicable (the “Special Dividend”). The Special Dividend was paid on May 18, 2021 to the Company’s stockholders and LD Holdings’ members of record as of the close of business on May 3, 2021.
On May 13, 2021, we declared a regular cash dividend of $0.08 per share on our Class A common stock and Class D common stock. The board of directors of LD Holdings authorized a simultaneous cash dividend on its units. The dividend was paid on July 16, 2021 to the Company's stockholders of record as of the close of business on July 1, 2021.
On September 23, 2021, we declared a regular cash dividend of $0.08 per share on our Class A common stock and Class D common stock. The board of directors of LD Holdings authorized a simultaneous cash dividend on its units. The dividend was paid on October 18, 2021 to the Company's stockholders of record as of the close of business on October 4, 2021.
On December 13, 2021, we declared a regular cash dividend of $0.08 per share on our Class A common stock and Class D common stock. The board of directors of LD Holdings authorized a simultaneous cash dividend on its units. The dividend was paid on January 18, 2022 to the Company's stockholders of record as of the close of business on January 3, 2022.
Cash dividends are subject to the discretion of our board of directors and our compliance with applicable law, and depend on, among other things, our results of operations, financial condition, level of indebtedness, capital requirements, contractual restrictions, including the satisfaction of our obligations under the TRA, restrictions in our debt agreements, business prospects and other factors that our board of directors may deem relevant.
Our ability to pay dividends depends on our receipt of cash dividends from our operating subsidiaries, which may further restrict our ability to pay dividends as a result of the laws of their jurisdiction of organization or agreements of our subsidiaries, including agreements governing our indebtedness. Future agreements may also limit our ability to pay dividends.
64
Contractual Obligations and Commitments
Our estimated contractual obligations as of December 31, 2021 are as follows:
| Payments Due by Period | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | Total | Less than 1 Year | 1-3 years | 3-5 Years | More than 5 Years | ||||||||||||||
| Warehouse lines | $ | 7,457,199 | $ | 4,046,832 | $ | 3,410,367 | $ | — | $ | — | |||||||||
| Debt obligations(1) | |||||||||||||||||||
| Secured credit facilities | 345,596 | 345,596 | — | — | — | ||||||||||||||
| Term Notes | 200,000 | — | 200,000 | — | — | ||||||||||||||
| Senior Notes | 1,100,000 | — | — | 500,000 | 600,000 | ||||||||||||||
| Operating lease obligations(2) | 82,758 | 28,713 | 34,473 | 13,228 | 6,344 | ||||||||||||||
| Naming and promotional rights agreements | 119,107 | 15,840 | 44,889 | 30,378 | 28,000 | ||||||||||||||
| Total contractual obligations | $ | 9,304,660 | $ | 4,436,981 | $ | 3,689,729 | $ | 543,606 | $ | 634,344 |
(1) Amounts exclude $17.4 million in deferred financing costs at December 31, 2021.
(2) Represents lease obligations for office space under non-cancelable operation lease agreements.
In addition to the above contractual obligations, we also have interest rate lock commitments and forward sale contracts. Commitments to originate loans do not necessarily reflect future cash requirements as some commitments are expected to expire without being drawn upon and, therefore, those commitments have been excluded from the table above. Refer to Note 7- Derivative Financial Instruments and Hedging Activities of the Notes to Consolidated Financial Statements included in “Item 8. Financial Statements and Supplementary Data” for further discussion on derivatives.
Off-Balance Sheet Arrangements
As of December 31, 2021, we were party to mortgage loan participation purchase and sale agreements, pursuant to which we have access to uncommitted facilities that provide liquidity for recently sold MBS up to the MBS settlement date. These facilities, which we refer to as gestation facilities, are a component of our financing strategy and are off-balance sheet arrangements.
Critical Accounting Policies and Estimates
We prepare our consolidated financial statements in accordance with GAAP, which requires us to make judgments, estimates and assumptions that affect: (i) the reported amounts of our assets and liabilities; (ii) the disclosure of our contingent assets and liabilities at the end of each reporting period; and (iii) the reported amounts of revenues and expenses during each reporting period. We continually evaluate these judgments, estimates and assumptions based on our own historical experience, knowledge and assessment of current business and other conditions and our expectations regarding the future based on available information which together form our basis for making judgments about matters that are not readily apparent from other sources. Since the use of estimates is an integral component of the financial reporting process, our actual results could differ from those estimates. Some of our accounting policies require a higher degree of judgment than others in their application. Our accounting policies are described in Note 1 of the Notes to Consolidated Financial Statements included in “Item 8. Financial Statements and Supplementary Data.” At December 31, 2021, the most critical of these significant accounting policies were policies related to the fair value of loans held for sale, servicing rights, and derivative financial instruments. As of the date of this report, there have been no significant changes to the Company's critical accounting policies or estimates.
When reading our consolidated financial statements, you should consider our selection of critical accounting policies, the judgment and other uncertainties affecting the application of such policies and the sensitivity of reported results to changes in conditions and assumptions.
65
Recent Accounting Pronouncements
Refer to Note 2- Recent Accounting Pronouncements of the Notes to Consolidated Financial Statements included in “Item 8. Financial Statements and Supplementary Data” for a discussion of recently issued accounting guidance.
Non-GAAP Financial Measures
To provide investors with information in addition to our results as determined by GAAP, we disclose Adjusted Total Revenue, Adjusted EBITDA, and Adjusted Net Income as non-GAAP measures. We believe Adjusted Total Revenue, Adjusted EBITDA, and Adjusted Net Income provide useful information to investors regarding our results of operations because each measure assists both investors and management in analyzing and benchmarking the performance and value of our business. They facilitate company-to-company operating performance comparisons by backing out potential differences caused by variations in hedging strategies, changes in valuations, capital structures (affecting net interest expense), taxation, the age and book depreciation of facilities (affecting relative depreciation expense) and the amortization of intangibles, which may vary for different companies for reasons unrelated to operating performance, as well as certain historical cost (benefit) items which may vary for different companies for reasons unrelated to operating performance. These measures are not financial measures calculated in accordance with GAAP and should not be considered as a substitute for revenue, net income, or any other operating performance measure calculated in accordance with GAAP, and may not be comparable to a similarly titled measure reported by other companies.
We define “Adjusted Total Revenue” as total revenues, net of the change in fair value of mortgage servicing rights (“MSRs”) and the related hedging gains and losses. We define “Adjusted EBITDA” as earnings before interest expense and amortization of debt issuance costs on non-funding debt, income taxes, depreciation and amortization, change in fair value of MSRs, net of the related hedging gains and losses, change in fair value of contingent consideration, stock compensation expense and management fees, and IPO related expense. We define “Adjusted Net Income” as tax-effected earnings before stock compensation expense and management fees, IPO expense, and the change in fair value of MSRs, net of the related hedging gains and losses, and the tax effects of those adjustments. Adjustments for income taxes are made to reflect LD Holdings historical results of operations on the basis that it was taxed as a corporation under the Internal Revenue Code, and therefore subject to U.S. federal, state and local income taxes. We exclude from each of these non-GAAP measures the change in fair value of MSRs and related hedging gains and losses as this represents a non-cash non-realized adjustment to our total revenues, reflecting changes in assumptions including discount rates and prepayment speed assumptions, mostly due to changes in market interest rates, which is not indicative of our performance or results of operations. We also exclude stock compensation expense, which is a non-cash expense, management fees and IPO expenses as management does not consider these costs to be indicative of our performance or results of operations. Adjusted EBITDA includes interest expense on funding facilities, which are recorded as a component of “net interest income (expense)”, as these expenses are a direct operating expense driven by loan origination volume. By contrast, interest and amortization expense on non-funding debt is a function of our capital structure and is therefore excluded from Adjusted EBITDA.
Adjusted Total Revenue, Adjusted EBITDA, and Adjusted Net Income have limitations as analytical tools, and you should not consider them in isolation or as a substitute for analysis of our results as reported under U.S. GAAP. Some of these limitations are:
•they do not reflect every cash expenditure, future requirements for capital expenditures or contractual commitments;
•Adjusted EBITDA does not reflect the significant interest expense or the cash requirements necessary to service interest or principal payment on our debt;
•although depreciation and amortization are non-cash charges, the assets being depreciated and amortized will often have to be replaced or require improvements in the future, and Adjusted Total Revenue, Adjusted Net Income, and Adjusted EBITDA do not reflect any cash requirement for such replacements or improvements; and
•they are not adjusted for all non-cash income or expense items that are reflected in our statements of cash flows.
Because of these limitations, Adjusted Total Revenue, Adjusted EBITDA and Adjusted Net Income are not intended as alternatives to total revenue, net income (loss), or net income attributable to the Company or as an indicator of our operating performance and should not be considered as measures of discretionary cash available to us to invest in the growth of our business or as measures of cash that will be available to us to meet our obligations. We compensate for these limitations by using Adjusted Total Revenue, Adjusted Net Income, and Adjusted EBITDA along with other comparative tools, together with
66
U.S. GAAP measurements, to assist in the evaluation of operating performance. See below for a reconciliation of these non-GAAP measures to their most comparable U.S. GAAP measures.
| Reconciliation of Total Revenue to Adjusted Total Revenue (Dollars in thousands)(Unaudited): | Year Ended December 31, | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | 2019 | |||||||||
| Total net revenue | $ | 3,724,704 | $ | 4,312,174 | $ | 1,337,131 | |||||
| Change in fair value of servicing rights net, of hedging gains and losses(1) | 14,478 | (58,898) | 8,493 | ||||||||
| Adjusted total revenue | $ | 3,739,182 | $ | 4,253,276 | $ | 1,345,624 |
(1)Represents the change in the fair value of servicing rights attributable to changes in assumptions, net of hedging gains and losses.
| Reconciliation of Net Income to Adjusted Net Income (Dollars in thousands)(Unaudited): | Year Ended December 31, | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | 2019 | |||||||||
| Net income attributable to loanDepot, Inc. | $ | 113,524 | $ | — | $ | — | |||||
| Net income from the pro forma conversion of Class C common shares to Class A common shares(1) | 509,622 | 2,013,110 | 34,420 | ||||||||
| Net income | 623,146 | 2,013,110 | 34,420 | ||||||||
| Adjustments to the provision for income taxes (2) | (132,502) | (516,485) | (8,860) | ||||||||
| Tax-effected net income | 490,644 | 1,496,625 | 25,560 | ||||||||
| Change in fair value of servicing rights, net of hedging gains and losses (3) | 14,478 | (58,898) | 8,493 | ||||||||
| Change in fair value of contingent consideration | (77) | 32,650 | 2,374 | ||||||||
| Stock compensation expense and management fees | 67,304 | 9,565 | 1,219 | ||||||||
| IPO expenses | 6,041 | 2,560 | — | ||||||||
| Tax effect of adjustments (4) | (22,814) | 3,635 | (3,111) | ||||||||
| Adjusted net income | $ | 555,576 | $ | 1,486,137 | $ | 34,535 |
(1)Reflects net income to Class A common stock and Class D common stock from the pro forma exchange of Class C common stock.
(2)loanDepot, Inc. is subject to federal, state and local income taxes. Adjustments to the provision or benefit from income tax reflect the effective income tax rates below:
| Year Ended December 31, | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | 2019 | ||||||||
| Statutory U.S. federal income tax rate | 21.00 | % | 21.00 | % | 21.00 | % | ||||
| State and local income taxes (net of federal benefit) | 5.00 | 4.74 | 4.74 | |||||||
| Effective income tax rate | 26.00 | % | 25.74 | % | 25.74 | % |
(3)Represents the change in the fair value of servicing rights attributable to changes in assumptions, net of hedging gains and losses.
(4)Amounts represent the income tax effect of (a) change in fair value of servicing rights, net of hedging gains and losses, (b) change in fair value of contingent consideration (c) stock-based compensation expense and management fees, and (d) IPO expense at the aforementioned effective income tax rates.
67
| Reconciliation of Adjusted Diluted Weighted Average Shares Outstanding to Diluted Weighted Average Shares Outstanding (1)(Dollars in thousands except per share)(Unaudited) | Year Ended | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| December 31, 2021 | |||||||||
| Net income attributable to loanDepot, Inc. | $ | 113,524 | |||||||
| Adjusted net income | 555,576 | ||||||||
| Share Data: | |||||||||
| Diluted weighted average shares of Class A and Class D common stock outstanding | 129,998,894 | ||||||||
| Assumed pro forma conversion of Class C shares to Class A common stock (2) | 192,465,222 | ||||||||
| Adjusted diluted weighted average shares outstanding | 322,464,116 | ||||||||
| Diluted EPS | $ | 0.87 | |||||||
| Adjusted Diluted EPS | 1.72 |
(1)This non-GAAP measures was not applicable for the years ended December 31, 2020 or 2019 as the IPO and reorganization transaction had not yet occurred.
(2)Reflects the assumed pro forma conversion of all outstanding shares of Class C common stock to Class A common stock.
| Reconciliation of Net Income to Adjusted EBITDA(Dollars in thousands)(Unaudited): | Year Ended December 31, | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | 2019 | |||||||||
| Net income | $ | 623,146 | $ | 2,013,110 | $ | 34,420 | |||||
| Interest expense — non-funding debt (1) | 79,564 | 48,001 | 41,294 | ||||||||
| Income tax expense (benefit) | 43,371 | 2,248 | (1,749) | ||||||||
| Depreciation and amortization | 35,541 | 35,669 | 37,400 | ||||||||
| Change in fair value of servicing rights, net of hedging gains and losses (2) | 14,478 | (58,898) | 8,493 | ||||||||
| Change in fair value - contingent consideration | (77) | 32,650 | 2,374 | ||||||||
| Stock compensation expense and management fees | 67,304 | 9,565 | 1,219 | ||||||||
| IPO expenses | 6,041 | 2,560 | — | ||||||||
| Adjusted EBITDA | $ | 869,368 | $ | 2,084,905 | $ | 123,451 |
(1)Represents other interest expense, which include amortization of debt issuance costs, in the Company's consolidated statement of operations.
(2)Represents the change in the fair value of servicing rights attributable to changes in assumptions, net of hedging gains and losses.