loanDepot Announces Third Quarter 2024 Financial Results

Author's Avatar
1 day ago

loanDepot, Inc. (NYSE: LDI), (together with its subsidiaries, “loanDepot” or the “Company”), a leading provider of products and services that power the homeownership journey, today announced results for the third quarter ended September 30, 2024.

“Through the successful implementation of our Vision 2025 strategic program, loanDepot returned to profitability in the third quarter on modest improvements in market volumes, which resulted in higher revenue,” said President and Chief Executive Officer Frank Martell. “We are also realizing the benefits of our ongoing cost management and productivity programs, which helped to fund strategic investments in our platforms, solutions and people. These investments should help position the company for success in 2025 and beyond.

“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. The launch of Project North Star builds on the strategic pillars of Vision 2025, including our focus on durable revenue growth, positive operating leverage, productivity and investments in platforms and solutions that support our customer’s homeownership journey,” added Martell.

“We are pleased that the successful completion of the strategic objectives of Vision 2025 has delivered the company’s first profitable quarter since the beginning of the market downturn in the first quarter of 2022,” said David Hayes, Chief Financial Officer. “The third quarter served as validation of our strategy as we saw a modest improvement in the mortgage market, coupled with the company’s positive operating leverage fueled our return to profitability. 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.”

Third Quarter Highlights:

Financial Summary

Three Months Ended

Nine Months Ended

($ in thousands except per share data)

(Unaudited)

Sep 30,
2024

Jun 30,
2024

Sep 30,
2023

Sep 30,
2024

Sep 30,
2023

Rate lock volume

$

9,792,423

$

8,298,270

$

8,295,935

$

24,893,023

$

25,738,036

Pull-through weighted lock volume(1)

6,748,057

5,782,309

5,685,209

17,262,202

17,067,876

Loan origination volume

6,659,329

6,090,634

6,083,143

17,308,314

17,301,023

Gain on sale margin(2)

3.33

%

3.06

%

2.74

%

3.11

%

2.66

%

Pull-through weighted gain on sale margin(3)

3.29

%

3.22

%

2.93

%

3.12

%

2.69

%

Financial Results

Total revenue

$

314,598

$

265,390

$

265,661

$

802,772

$

745,395

Total expense

311,003

342,547

305,128

961,497

949,760

Net income (loss)

2,672

(65,853

)

(34,262

)

(134,685

)

(175,743

)

Diluted earnings (loss) per share

$

0.01

$

(0.18

)

$

(0.09

)

$

(0.36

)

$

(0.48

)

Non-GAAP Financial Measures(4)

Adjusted total revenue

$

329,499

$

278,007

$

261,116

$

838,318

$

755,852

Adjusted net income (loss)

7,077

(15,890

)

(29,211

)

(48,309

)

(124,417

)

Adjusted EBITDA

63,742

34,575

15,253

98,820

(8,399

)

(1)

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.

(2)

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.

(3)

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.

(4)

See “Non-GAAP Financial Measures” for a discussion of Non-GAAP Financial Measures and a reconciliation of these metrics to their closest GAAP measure.

Year-over-Year Operational Highlights

  • Non-volume related expenses decreased $11.4 million from the third quarter of 2023, primarily due to lower general and administrative expenses, offset somewhat by higher headcount related salary expenses and marketing costs.
  • Accrued a net benefit of $18.9 million primarily associated with expected insurance proceeds related to the settlement of class-action litigation related to the first quarter Cybersecurity Incident.
  • Incurred restructuring and impairment charges totaling $1.9 million, a decrease of $0.4 million from the third quarter of 2023.
  • Pull-through weighted lock volume of $6.7 billion for the third quarter of 2024, an increase of $1.1 billion or 19% from the third quarter of 2023.
  • Loan origination volume for the third quarter of 2024 was $6.7 billion, an increase of $0.6 billion or 9% from the third quarter of 2023.
  • Purchase volume totaled 66% of total loans originated during the third quarter, down slightly from 71% during the third quarter of 2023.
  • Our preliminary organic refinance consumer direct recapture rate1 increased to 71% from the third quarter 2023’s recapture rate of 69%.
  • Net income for the third quarter of 2024 of $2.7 million as compared to net loss of $34.3 million in the third quarter of 2023. Net income increased primarily due to higher revenue from increased volume and pull-through weighted gain on sale margin.
  • Adjusted net income for the third quarter of 2024 was $7.1 million as compared to adjusted net loss of $29.2 million for the third quarter of 2023.

Outlook for the fourth quarter of 2024

  • Origination volume of between $6 billion and $8 billion.
  • Pull-through weighted rate lock volume of between $5.5 billion and $7.5 billion.
  • Pull-through weighted gain on sale margin of between 285 basis points and 305 basis points.

Servicing

Three Months Ended

Nine Months Ended

Servicing Revenue Data:

($ in thousands)

(Unaudited)

Sep 30,
2024

Jun 30,
2024

Sep 30,
2023

Sep 30,
2024

Sep 30,
2023

Due to collection/realization of cash flows

$

(41,498

)

$

(42,285

)

$

(38,502

)

$

(119,783

)

$

(114,777

)

Due to changes in valuation inputs or assumptions

(52,557

)

15,623

68,651

(8,690

)

73,422

Realized gain (loss) on sale of servicing rights

32

(3,057

)

5,247

(2,980

)

12,411

Net gain (loss) from derivatives hedging servicing rights

37,624

(25,183

)

(69,353

)

(23,876

)

(96,290

)

Change in fair value of servicing rights, net of hedging gains and losses

(14,901

)

(12,617

)

4,545

(35,546

)

(10,457

)

Other realized losses on sales of servicing rights (1)

(164

)

(5,885

)

(1,731

)

(7,290

)

(1,734

)

Changes in fair value of servicing rights, net

$

(56,563

)

$

(60,787

)

$

(35,688

)

$

(162,619

)

$

(126,968

)

Servicing fee income (2)

$

124,133

$

125,082

$

120,911

$

373,273

$

360,329

(1)

Includes the (provision) recovery for sold MSRs and broker fees.

(2)

Servicing fee income for the three and nine months ended September 30, 2023, has been adjusted to incorporate earnings credits, which were previously classified as part of net interest income.

_________________________________

1 We define organic refinance consumer direct recapture rate as the total unpaid principal balance (“UPB”) of loans in our servicing portfolio that are paid in full for purposes of refinancing the loan on the same property, with the Company acting as lender on both the existing and new loan, divided by the UPB of all loans in our servicing portfolio that paid in full for the purpose of refinancing the loan on the same property. The recapture rate is finalized following the publication date of this release when external data becomes available.

Three Months Ended

Nine Months Ended

Servicing Rights, at Fair Value:

($ in thousands)

(Unaudited)

Sep 30,
2024

Jun 30,
2024

Sep 30,
2023

Sep 30,
2024

Sep 30,
2023

Balance at beginning of period

$

1,566,463

$

1,970,164

$

1,998,762

$

1,985,718

$

2,025,136

Additions

62,039

66,115

80,068

176,529

215,229

Sales proceeds

(8,466

)

(439,199

)

(73,972

)

(503,777

)

(171,167

)

Changes in fair value:

Due to changes in valuation inputs or assumptions

(52,557

)

15,623

68,651

(8,690

)

73,422

Due to collection/realization of cash flows

(41,498

)

(42,285

)

(38,502

)

(119,783

)

(114,777

)

Realized gains (losses) on sales of servicing rights

32

(3,955

)

3,647

(3,984

)

10,811

Total changes in fair value

(94,023

)

(30,617

)

33,796

(132,457

)

(30,544

)

Balance at end of period (1)

$

1,526,013

$

1,566,463

$

2,038,654

$

1,526,013

$

2,038,654

(1)

Balances are net of $16.7 million, $16.7 million, and $14.7 million of servicing rights liability as of September 30, 2024, June 30, 2024, and September 30, 2023, respectively.

% Change

Servicing Portfolio Data:

($ in thousands)

(Unaudited)

Sep 30,
2024

Jun 30,
2024

Sep 30,
2023

Sep-24

vs

Jun-24

Sep-24
vs
Sep-23

Servicing portfolio (unpaid principal balance)

$

114,915,206

$

114,278,549

$

143,959,705

0.6

%

(20.2

)%

Total servicing portfolio (units)

409,344

403,302

490,191

1.5

(16.5

)

60+ days delinquent ($)

$

1,654,955

$

1,457,098

$

1,235,443

13.6

34.0

60+ days delinquent (%)

1.4

%

1.3

%

0.9

%

Servicing rights, net to UPB

1.3

%

1.4

%

1.4

%

Balance Sheet Highlights

% Change

($ in thousands)

(Unaudited)

Sep 30,
2024

Jun 30,
2024

Sep 30,
2023

Sep-24
vs
Jun-24

Sep-24
vs
Sep-23

Cash and cash equivalents

$

483,048

$

533,153

$

717,196

(9.4

)%

(32.6

)%

Loans held for sale, at fair value

2,790,284

2,377,987

2,070,748

17.3

34.7

Loans held for investment, at fair value

122,066

120,287

1.5

NM

Servicing rights, at fair value

1,542,720

1,583,128

2,053,359

(2.6

)

(24.9

)

Total assets

6,417,627

5,942,777

6,078,529

8.0

5.6

Warehouse and other lines of credit

2,565,713

2,213,128

1,897,859

15.9

35.2

Total liabilities

5,825,578

5,363,839

5,309,594

8.6

9.7

Total equity

592,049

578,938

768,935

2.3

(23.0

)

An increase in loans held for sale at September 30, 2024, resulted in a corresponding increase in the balance on our warehouse lines of credit. Total funding capacity with our lending partners was $3.1 billion at September 30, 2024, and $3.9 billion at September 30, 2023. Available borrowing capacity was $0.5 billion at September 30, 2024.

Consolidated Statements of Operations

($ in thousands except per share data)

Three Months Ended

Nine Months Ended

Sep 30,
2024

Jun 30,
2024

Sep 30,
2023

Sep 30,
2024

Sep 30,
2023

(Unaudited)

(Unaudited)

REVENUES:

Interest income

$

38,673

$

35,052

$

37,253

$

104,650

$

98,271

Interest expense

(39,488

)

(35,683

)

(36,770

)

(106,837

)

(96,459

)

Net interest (expense) income

(815

)

(631

)

483

(2,187

)

1,812

Gain on origination and sale of loans, net

198,027

166,920

148,849

481,007

411,336

Origination income, net

23,675

19,494

17,740

56,775

48,088

Servicing fee income

124,133

125,082

120,911

373,273

360,329

Change in fair value of servicing rights, net

(56,563

)

(60,787

)

(35,688

)

(162,619

)

(126,968

)

Other income

26,141

15,312

13,366

56,523

50,798

Total net revenues

314,598

265,390

265,661

802,772

745,395

EXPENSES:

Personnel expense

161,330

141,036

141,432

436,683

440,258

Marketing and advertising expense

36,282

31,175

33,894

95,811

104,520

Direct origination expense

23,120

21,550

15,749

62,841

50,352

General and administrative expense

22,984

73,160

46,522

153,889

157,473

Occupancy expense

4,800

5,204

5,903

15,113

18,083

Depreciation and amortization

8,931

8,955

10,592

27,329

31,339

Servicing expense

8,427

8,467

8,532

25,155

19,116

Other interest expense

45,129

53,000

42,504

144,676

128,619

Total expenses

311,003

342,547

305,128

961,497

949,760

Income (loss) before income taxes

3,595

(77,157

)

(39,467

)

(158,725

)

(204,365

)

Income tax expense (benefit)

923

(11,304

)

(5,205

)

(24,040

)

(28,622

)

Net income (loss)

2,672

(65,853

)

(34,262

)

(134,685

)

(175,743

)

Net income (loss) attributable to noncontrolling interests

1,303

(33,642

)

(17,663

)

(69,588

)

(92,793

)

Net income (loss) attributable to loanDepot, Inc.

$

1,369

$

(32,211

)

$

(16,599

)

$

(65,097

)

$

(82,950

)

Basic income (loss) per share

$

0.01

$

(0.18

)

$

(0.09

)

$

(0.36

)

$

(0.48

)

Diluted income (loss) per share

$

0.01

$

(0.18

)

$

(0.09

)

$

(0.36

)

$

(0.48

)

Weighted average shares outstanding

Basic

185,385,271

182,324,046

175,962,804

183,041,489.00

173,568,986.00

Diluted

332,532,984

182,324,046

175,962,804

183,041,489.00

173,568,986.00

Consolidated Balance Sheets

($ in thousands)

Sep 30,
2024

Jun 30,
2024

Dec 31,
2023

(Unaudited)

ASSETS

Cash and cash equivalents

$

483,048

$

533,153

$

660,707

Restricted cash

95,593

98,057

85,149

Loans held for sale, at fair value

2,790,284

2,377,987

2,132,880

Loans held for investment, at fair value

122,066

120,287

Derivative assets, at fair value

68,647

59,779

93,574

Servicing rights, at fair value

1,542,720

1,583,128

1,999,763

Trading securities, at fair value

92,324

89,477

92,901

Property and equipment, net

62,974

64,631

70,809

Operating lease right-of-use asset

23,020

24,549

29,433

Loans eligible for repurchase

860,300

740,238

711,371

Investments in joint ventures

17,899

17,905

20,363

Other assets

258,752

233,586

254,098

Total assets

$

6,417,627

$

5,942,777

$

6,151,048

LIABILITIES AND EQUITY

LIABILITIES:

Warehouse and other lines of credit

$

2,565,713

$

2,213,128

$

1,947,057

Accounts payable and accrued expenses

381,543

375,319

379,971

Derivative liabilities, at fair value

22,143

17,856

84,962

Liability for loans eligible for repurchase

860,300

740,238

711,371

Operating lease liability

38,538

41,896

49,192

Debt obligations, net

1,957,341

1,975,402

2,274,011

Total liabilities

5,825,578

5,363,839

5,446,564

EQUITY:

Total equity

592,049

578,938

704,484

Total liabilities and equity

$

6,417,627

$

5,942,777

$

6,151,048

Loan Origination and Sales Data

($ in thousands)

(Unaudited)

Three Months Ended

Nine Months Ended

Sep 30,
2024

Jun 30,
2024

Sep 30,
2023

Sep 30,
2024

Sep 30,
2023

Loan origination volume by type:

Conventional conforming

$

3,254,702

$

3,232,905

$

3,158,107

$

8,991,282

$

9,375,605

FHA/VA/USDA

2,564,827

2,271,104

2,354,630

6,489,956

6,371,168

Jumbo

300,086

229,379

126,408

646,787

405,551

Other

539,714

357,246

443,998

1,180,289

1,148,699

Total

$

6,659,329

$

6,090,634

$

6,083,143

$

17,308,314

$

17,301,023

Loan origination volume by purpose:

Purchase

$

4,378,575

$

4,383,145

$

4,337,476

$

12,057,993

$

12,403,166

Refinance - cash out

1,954,071

1,562,827

1,660,578

4,660,580

4,599,564

Refinance - rate/term

326,683

144,662

85,089

589,741

298,293

Total

$

6,659,329

$

6,090,634

$

6,083,143

$

17,308,314

$

17,301,023

Loans sold:

Servicing retained

$

3,818,375

$

4,011,399

$

4,175,126

$

10,816,315

$

11,396,678

Servicing released

2,487,589

1,893,515

2,092,762

5,833,916

6,345,660

Total

$

6,305,964

$

5,904,914

$

6,267,888

$

16,650,231

$

17,742,338

Third Quarter Earnings Call

Management will host a conference call and live webcast today at 5:00 p.m. ET on loanDepot’s Investor Relations website, investors.loandepot.com, to discuss the Company’s earnings results.

The conference call can also be accessed by dialing (800) 715-9871, Conference ID: 9881136. Please call five minutes in advance to ensure that you are connected prior to the call. A webcast can also be accessed at https://events.q4inc.com/attendee/479196723.

A replay of the webcast will be made available on the Investor Relations website following the conclusion of the event.

For more information about loanDepot, please visit the company’s Investor Relations website: investors.loandepot.com.

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, 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 also exclude stock-based compensation expense, which is a non-cash expense, expenses directly related to the Cybersecurity Incident, net of expected insurance recoveries, 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, 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;
  • 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

($ in thousands)

(Unaudited)

Three Months Ended

Nine Months Ended

Sep 30,
2024

Jun 30,
2024

Sep 30,
2023

Sep 30,
2024

Sep 30,
2023

Total net revenue

$

314,598

$

265,390

$

265,661

$

802,772

$

745,395

Valuation changes in servicing rights, net of hedging gains and losses(1)

14,901

12,617

(4,545

)

35,546

10,457

Adjusted total revenue

$

329,499

$

278,007

$

261,116

$

838,318

$

755,852

(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.

Reconciliation of Net Income (Loss) to Adjusted Net Income (Loss)

($ in thousands)

(Unaudited)

Three Months Ended

Nine Months Ended

Sep 30,
2024

Jun 30,
2024

Sep 30,
2023

Sep 30,
2024

Sep 30,
2023

Net income (loss) attributable to loanDepot, Inc.

$

1,369

$

(32,211

)

$

(16,599

)

$

(65,097

)

$

(82,950

)

Net income (loss) from the pro forma conversion of Class C common shares to Class A common stock (1)

1,303

(33,642

)

(17,663

)

(69,588

)

(92,793

)

Net income (loss)

2,672

(65,853

)

(34,262

)

(134,685

)

(175,743

)

Adjustments to the (provision) benefit for income taxes(2)

(326

)

8,838

4,845

17,982

25,054

Tax-effected net income (loss)

2,346

(57,015

)

(29,417

)

(116,703

)

(150,689

)

Valuation changes in servicing rights, net of hedging gains and losses(3)

14,901

12,617

(4,545

)

35,546

10,457

Stock-based compensation expense

8,200

5,898

3,940

18,952

15,619

Restructuring charges(4)

1,853

3,127

2,007

7,105

8,357

Cybersecurity incident(5)

(18,880

)

26,942

22,760

Loss (gain) on extinguishment of debt

5,680

(1,651

)

5,680

(1,690

)

Loss (gain) on disposal of fixed assets

3

93

(25

)

1,105

Other impairment(6)

10

1,193

129

1,202

470

Tax effect of adjustments(7)

(1,356

)

(14,332

)

233

(22,826

)

(8,046

)

Adjusted net income (loss)

$

7,077

$

(15,890

)

$

(29,211

)

$

(48,309

)

$

(124,417

)

(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 the (provision) benefit for income taxes reflect the income tax rates below, and the pro forma assumption that loanDepot, Inc. owns 100% of LD Holdings.

Three Months Ended

Nine Months Ended

Sep 30,
2024

Jun 30,
2024

Sep 30,
2023

Sep 30,
2024

Sep 30,
2023

Statutory U.S. federal income tax rate

21.00 %

21.00 %

21.00 %

21.00 %

21.00 %

State and local income taxes (net of federal benefit)

4.01 %

5.27 %

6.43 %

4.84 %

6.00 %

Effective income tax rate

25.01 %

26.27 %

27.43 %

25.84 %

27.00 %

(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, 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.

(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 expected insurance recoveries, 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. During the three months ended September 30, 2024, the Company recorded a $20.0 million receivable for reimbursement from its insurers. During the nine months ended September 30, 2024, the Company recorded $35.0 million for an insurance reimbursement and receivable, and an accrual of $25.0 million in connection with class action litigation related to the Cybersecurity Incident.

(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 Adjusted Diluted Weighted Average Shares Outstanding to Diluted Weighted Average Shares Outstanding

($ in thousands except per share data)

(Unaudited)

Three Months Ended

Nine Months Ended

Sep 30,
2024

Jun 30,
2024

Sep 30,
2023

Sep 30,
2024

Sep 30,
2023

Net income (loss) attributable to loanDepot, Inc.

$

1,369

$

(32,211

)

$

(16,599

)

$

(65,097

)

$

(82,950

)

Adjusted net income (loss)

7,077

(15,890

)

(29,211

)

(48,309

)

(124,417

)

Share Data:

Diluted weighted average shares of Class A and Class D common stock outstanding

332,532,984

182,324,046

175,962,804

183,041,489

173,568,986

Assumed pro forma conversion of weighted average Class C shares to Class A common stock (1)

142,907,533

147,171,089

142,333,213

148,741,661

Adjusted diluted weighted average shares outstanding

332,532,984

325,231,579

323,133,893

325,374,702

322,310,647

(1)

Reflects the assumed pro forma exchange and conversion of anti-dilutive Class C common shares.

Reconciliation of Net Income (Loss) to Adjusted EBITDA (LBITDA)

($ in thousands)

(Unaudited)

Three Months Ended

Nine Months Ended

Sep 30,
2024

Jun 30,
2024

Sep 30,
2023

Sep 30,
2024

Sep 30,
2023

Net income (loss)

$

2,672

$

(65,853

)

$

(34,262

)

$

(134,685

)

$

(175,743

)

Interest expense - non-funding debt (1)

45,129

53,000

42,504

144,676

128,619

Income tax expense (benefit)

923

(11,304

)

(5,205

)

(24,040

)

(28,622

)

Depreciation and amortization

8,931

8,955

10,592

27,329

31,339

Valuation changes in servicing rights, net of

hedging gains and losses(2)

14,901

12,617

(4,545

)

35,546

10,457

Stock-based compensation expense

8,200

5,898

3,940

18,952

15,619

Restructuring charges(3)

1,853

3,127

2,007

7,105

8,357

Cybersecurity incident(4)

(18,880

)

26,942

22,760

Loss (gain) on disposal of fixed assets

3

93

(25

)

1,105

Other impairment(5)

10

1,193

129

1,202

470

Adjusted EBITDA (LBITDA)

$

63,742

$

34,575

$

15,253

$

98,820

$

(8,399

)

(1)

Represents other interest expense, which includes gain or loss on extinguishment of debt and amortization of debt issuance costs and debt discount, in the Company’s consolidated statements 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.

(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 expected insurance recoveries, that occurred in the first quarter of 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. During the three months ended September 30, 2024, the Company recorded a $20.0 million receivable for reimbursement from its insurers. During the nine months ended September 30, 2024, the Company recorded $35.0 million for an insurance reimbursement and receivable, and an accrual of $25.0 million in connection with class action litigation related to the Cybersecurity Incident.

(5)

Represents lease impairment on corporate and retail locations.

Forward-Looking Statements

This press release may contain "forward-looking statements," which reflect loanDepot's current views with respect to, among other things, our business strategies, including Project North Star, our progress toward run-rate profitability, ongoing cost management and productivity programs, our HELOC product, financial condition and liquidity, competitive position, industry and regulatory environment, potential growth opportunities, the effects of competition, the impact of the Cybersecurity Incident, operations and financial performance. These forward-looking statements can be identified by the fact that they do not relate strictly to historical or current facts and may contain the words “outlook,” “potential,” “believe,” “anticipate,” “expect,” “intend,” “plan,” “predict,” “estimate,” “project,” “will be,” “will continue,” “will likely result,” or other similar words and phrases or future or conditional verbs such as “will,” “may,” “might,” “should,” “would,” or “could” and the negatives of those terms. These forward-looking statements are based on current available operating, financial, economic and other information, and are not guarantees of future performance and are subject to risks, uncertainties and assumptions that are difficult to predict, including but not limited to, the following: our ability to achieve the expected benefits of Project North Star and the success of other business initiatives; our ability to achieve run-rate profitability; our loan production volume; our ability to maintain an operating platform and management system sufficient to conduct our business; our ability to maintain warehouse lines of credit and other sources of capital and liquidity; impacts of cybersecurity incidents, cyberattacks, information or security breaches and technology disruptions or failures, of ours or of our third party vendors; the outcome of legal proceedings to which we are a party; our ability to reach a definitive settlement agreement related to the Cybersecurity Incident; adverse changes in macroeconomic and U.S residential real estate and mortgage market conditions, including changes in interest rates; changing federal, state and local laws, as well as changing regulatory enforcement policies and priorities; and other risks detailed in the "Risk Factors" section of loanDepot, Inc.'s Annual Report on Form 10-K for the year ended December 31, 2023, and Quarterly Reports on Form 10-Q as well as any subsequent filings with the Securities and Exchange Commission. Therefore, current plans, anticipated actions, and financial results, as well as the anticipated development of the industry, may differ materially from what is expressed or forecasted in any forward-looking statement. loanDepot does not undertake any obligation to publicly update or revise any forward-looking statement to reflect future events or circumstances, except as required by applicable law.

About loanDepot

loanDepot (NYSE: LDI) is a leading provider of lending solutions that make the American dream of homeownership more accessible and achievable for all, especially the increasingly diverse communities of first-time homebuyers, through a broad suite of lending and real estate services that simplify one of life's most complex transactions. Since its launch in 2010, the company has been recognized as an innovator, using its industry-leading technology to deliver a superior customer experience. Our digital-first approach makes it easier, faster and less stressful to purchase or refinance a home. Today, as one of the largest non-bank lenders in the country, loanDepot and its mellohome operating unit offer an integrated platform of lending, loan servicing, real estate and home services that support customers along their entire homeownership journey. Headquartered in Southern California and with hundreds of local market offices nationwide, loanDepot’s passionate team is dedicated to making a positive difference in the lives of their customers every day.

LDI-IR

CT?id=bwnews&sty=20241105434727r1&sid=txguf&distro=ftp

View source version on businesswire.com: https://www.businesswire.com/news/home/20241105434727/en/