Biggest changeWe 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.
Biggest changeYear 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.
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.
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.
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.
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.
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 . 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.
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.
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.
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.
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.
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.
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.
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.
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.
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.
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.
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.
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.
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.
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.
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.
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.
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.
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.
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..
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.
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.
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.
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 .
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 .
These non-GAAP measures include our Adjusted Total Revenue, Adjusted Net Income (Loss), Adjusted Diluted Earnings (Loss) Per Share, and Adjusted EBITDA (LBITDA).
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).
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.
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.
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.
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.
(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.
(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.
(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 .
(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 .
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.
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 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.
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.
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.
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.
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.
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.
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.
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.
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.
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.
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.
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.
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.
(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.
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 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.
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.
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.
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.
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.
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.
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.
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.
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.
(2) Represents the change in the fair value of servicing rights attributable to changes in assumptions, net of hedging gains and losses.
(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.
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.
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.
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.
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.
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 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.
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.
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.
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.
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.
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.
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.
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.
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.
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.
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.
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 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.
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.
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.
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.
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.
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.
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.
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.
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.
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).
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).
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.
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.
The decrease of $46.0 million or 46.4% in servicing expense reflects our shift to in-house servicing. Other Interest 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.
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.
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.
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.
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.
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.
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.
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 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.
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.
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 .
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.
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.
The increase in net interest income reflects higher rates on LHFS. 56 Gain on Origination and Sale of Loans, Net .
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 .
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.
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.
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.
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.
(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.
(2) loanDepot, Inc. is subject to federal, state and local income taxes.
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.
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.
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.
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.
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.
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 $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.
General and administrative expense includes professional fees, data processing expense, communications expense, and other operating expenses.
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.
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 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.
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.
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 .
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.
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.
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.
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 $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.
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.
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.
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.
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.
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.
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.
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.
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.
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.
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.
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.
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.
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.
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.
The decrease was primarily attributed to a net loss of $610.4 million and dividends and distributions totaling $88.3 million.
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.