Biggest changeThe 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.
Biggest changeThe $14.4 million or 8.3% increase in other interest expense was the result of the $5.7 million loss on debt extinguishment of the 2025 Senior Notes compared to a $1.7 million gain on debt extinguishment in the prior year, $5.4 million increase related to other secured financings as a result of the loan securitization completed in th e second quarter of 2024, $4.6 million increase primarily related to the amortized discount of $5.6 million on the outstanding 2027 Senior Notes and a higher interest rate on outstanding Senior Notes, and $1.4 million increase related to Term Notes, offset by $4.4 million decrease related to secured credit facilities. 58 Table of Contents Balance Sheet Highlights December 31, 2024 Compared to December 31, 2023 December 31, Change $ Change % (Dollars in thousands) 2024 2023 ASSETS Cash and cash equivalents $ 421,576 $ 660,707 $ (239,131) (36.2) % Restricted cash 105,645 85,149 20,496 24.1 Loans held for sale, at fair value 2,603,735 2,132,880 470,855 22.1 Loans held for investment, at fair value 116,627 — 116,627 N/A Derivative assets, at fair value 44,389 93,574 (49,185) (52.6) Servicing rights, at fair value 1,633,661 1,999,763 (366,102) (18.3) Trading securities, at fair value 87,466 92,901 (5,435) (5.9) Property and equipment, net 61,079 70,809 (9,730) (13.7) Operating lease right-of-use assets 20,432 29,433 (9,001) (30.6) Loans eligible for repurchase 995,398 711,371 284,027 39.9 Investments in joint ventures 18,113 20,363 (2,250) (11.0) Other assets 235,907 254,098 (18,191) (7.2) Total assets 6,344,028 6,151,048 192,980 3.1 LIABILITIES AND EQUITY Warehouse and other lines of credit 2,377,127 1,947,057 430,070 22.1 Accounts payable, accrued expenses and other liabilities 379,439 379,971 (532) (0.1) Derivative liabilities, at fair value 25,060 84,962 (59,902) (70.5) Liability for loans eligible for repurchase 995,398 711,371 284,027 39.9 Operating lease liability 33,190 49,192 (16,002) (32.5) Debt obligations, net 2,027,203 2,274,011 (246,808) (10.9) Total equity 506,611 704,484 (197,873) (28.1) Total liabilities and equity $ 6,344,028 $ 6,151,048 $ 192,980 3.1 Cash and Cash Equivalents.
General and administrative expense includes professional fees, data processing expense, communications expense, and other operating expenses.
General and Administrative Expense . General and administrative expense includes professional fees, data processing expense, communications expense, and other operating expenses.
Adjustments to Diluted Weighted Average Shares Outstanding assumes the pro forma conversion of weighted average Class C shares to Class A common stock.
Adjustments to Diluted Weighted Average Shares Outstanding assumes the pro forma conversion of weighted average Class C common stock to Class A common stock.
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.
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.
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.
Rising interest rates cause our expected mortgage loan servicing revenues to increase due to a decline in mortgage loan prepayments which extends the average life of our servicing portfolio and increases the value of our servicing rights. Conversely, as interest rates decrease, our LHFS, LHFI and IRLCs generally increase in value while our Hedging Instruments decrease in value.
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.
We refer to such forward sales contracts, interest rate swap futures and put options collectively as “Hedging Instruments.” As interest rates increase, our LHFS, LHFI and IRLCs generally decrease in value while our Hedging Instruments utilized to hedge against interest rate risk typically increase in value.
Net interest income includes interest income earned on LHFS, offset by interest expense incurred on amounts borrowed under warehouse lines for loan financing as well as warehouse line commitment fees. These commitment fees are amortized on a straight-line basis over the duration of the warehouse line agreement.
Revenues Net Interest (Expense) Income. Net interest (expense) income includes interest income earned on LHFS, offset by interest expense incurred on amounts borrowed under warehouse lines for loan financing as well as warehouse line commitment fees. These commitment fees are amortized on a straight-line basis over the duration of the warehouse line agreement.
Change in Fair Value of Servicing Rights, Net . Change in fair value of servicing rights, net include (i) fair value gains or losses net of Hedging Instrument gains or losses; (ii) fallout and decay, which includes principal amortization and prepayments; and (iii) realized gains or losses on the sales of servicing rights.
Change in fair value of servicing rights, net includes (i) fair value gains or losses net of Hedging Instrument gains or losses; (ii) fallout and decay, which includes principal amortization and prepayments; and (iii) realized gains or losses on the sales of servicing rights.
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.
Financial Statements and Supplementary Data.” At December 31, 2024, the most critical of these significant accounting policies were policies related to the fair value of loans held for sale, servicing rights, and derivative financial instruments. As of the date of this report, there have been no significant changes to the Company's critical accounting policies or estimates.
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.
Off-Balance Sheet Arrangements As of December 31, 2024, we were party to mortgage loan participation purchase and sale agreements, pursuant to which we have access to uncommitted facilities that provide liquidity for recently sold MBS up to the MBS settlement date.
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.
A comparative discussion of results for 2023 compared to 2022 is provided in the "Results of Operations" section within the Company’s Annual Report of loanDepot, Inc. on Form 10-K for the year ended December 31, 2023.
The sensitivity of servicing rights to various changes in assumptions is also reflected in Note 4 - Servicing Rights, at Fair Value of the Notes to Consolidated Financial Statements included in “Item 8.
The sensitivity of servicing rights to various changes in assumptions is also reflected in Note 5 - Servicing Rights, at Fair Value of the Notes to Consolidated Financial Statements included in “Item 8.
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.
Because of these limitations, Adjusted Total Revenue, Adjusted Net Income (Loss), Adjusted Diluted Weighted Average Shares Outstanding, and Adjusted EBITDA (LBITDA) are not intended as alternatives to total revenue, net income (loss), net income (loss) attributable to the Company, or Diluted Earnings (Loss) Per Share or as an indicator of our operating performance and should not be considered as measures of discretionary cash available to us to invest in the growth of our business or as measures of cash that will be available to us to meet our obligations.
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.
Moreover, there may be reduced demand from investors to acquire our mortgage loans in the secondary market, further impacting our liquidity. Approximately 67% of the mortgage loans that we originated during the year ended December 31, 2024 were sold in the secondary mortgage market either directly to Fannie Mae and Freddie Mac or securitized into MBS guaranteed by Ginnie Mae.
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.
When reading our consolidated financial statements, you should consider our selection of critical accounting policies, the judgment and other uncertainties affecting the application of such policies and the sensitivity of reported results to changes in 63 Table of Contents conditions and assumptions. Refer to “Item 7A.
Our ability to pay dividends depends on our receipt of cash dividends from our operating subsidiaries, which may further restrict our ability to pay dividends as a result of the laws of their jurisdiction of organization or agreements of our subsidiaries, including agreements governing our indebtedness. Future agreements may also limit our ability to pay dividends.
Our ability to pay dividends depends on our receipt of cash dividends from our operating subsidiaries, which may further restrict our ability to pay dividends as a result of the laws of their jurisdiction of organization or agreements of our subsidiaries, including agreements governing our indebtedness.
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.
This is somewhat offset by purchase loan originations sourced from our joint ventures which typically experience their highest level of activity during November and December as home builders focus on completing and selling homes prior to year- 53 Table of Contents end.
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.
The majority of our assets are subject to interest rate risk, including LHFS, LHFI, IRLCs, trading securities, servicing rights, forward sales contracts, interest rate swap futures and put options.
(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.
(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.
We exclude from these non-GAAP financial measures the change in fair value of MSRs and related hedging gains and losses as they represent non-cash, unrealized adjustments resulting from changes in valuation assumptions, mostly due to changes in market interest rates, and are not indicative of the Company’s operating performance or results of operation.
We 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.
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.
We compensate for these limitations by using Adjusted Total Revenue, Adjusted Net Income (Loss), Adjusted Diluted Weighted Average Shares Outstanding, and Adjusted EBITDA 64 Table of Contents (LBITDA) along with other comparative tools, together with U.S. GAAP measurements, to assist in the evaluation of operating performance. See below for a reconciliation of these non-GAAP measures to their most comparable U.S.
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.
We also sell loans to many private investors. As of December 31, 2024, we maintained revolving lines of credit with nine counterparties providing warehouse and other securitization facilities with a total borrowing capacity of $3.7 billion, of which $951.0 million was committed.
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.
As of December 31, 2024, unrestricted cash and cash equivalents were $421.6 million and committed and uncommitted available capacity under our warehouse and other lines of credit was $1.2 billion.
The size of servicing advance balances is influenced by delinquency rates and prepayment speeds. As of December 31, 2023, the outstanding balance on our servicing advance facilities was $27.9 million secured by servicing advance receivables totaling $84.5 million.
The size of servicing advance balances is influenced by delinquency rates and prepayment speeds. As of December 31, 2024, the outstanding balance on our servicing advance facilities was $72.5 million secured by servicing advance receivables totaling $76.5 million.
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.
Gain on sale margin represents the total of (i) gain on origination and sale of loans, net, and (ii) origination income, net, divided by loan origination volume during period. 54 Table of Contents Pull through weighted gain on sale margin represents the total of (i) gain on origination and sale of loans, net, and (ii) origination income, net, divided by the pull through weighted rate lock volume.
(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 .
(5) Amounts represent the fair value of servicing rights, net, divided by the weighted average annualized servicing fee. 55 Table of Contents Results of Operations Year Ended December 31, 2024 Compared to Year Ended December 31, 2023 The following table sets forth our consolidated financial statement data for 2024 compared to 2023 .
As of December 31, 2023, we had a total of $7.0 million in restricted cash posted as collateral with our warehouse and securitization facilities, of which $4.3 million was the minimum requirement. Debt Obligations MSR facilities and Term Notes provide financing for our servicing portfolio investments.
As of December 31, 2024, we had a total of $15.6 million in restricted cash posted as collateral with our warehouse and securitization facilities, of which $4.8 million was the minimum requirement. Debt Obligations 61 Table of Contents MSR facilities and Term Notes provide financing for our servicing portfolio investments.
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.
Refer to Note 6- Derivative Financial Instruments and Hedging Activities and Note 20 - Commitments & Contingencies of the Notes to Consolidated Financial Statements included in Item 8 for further discussion on derivatives and other contractual commitments.
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.
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.
As of December 31, 2023 there were outstanding securities financing facilities of $76.0 million, secured by trading securities with a fair value of $92.9 million. Servicing advance facilities provide financing for our servicing agreements.
As of December 31, 2024 there were outstanding securities financing facilities of $82.5 million, secured by trading securities with a fair value of $87.5 million. Servicing advance facilities provide financing for our servicing agreements.
(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.
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.
This was partially offset by stock-based compensation of $22.0 million and an increase to additional paid in capital of $2.8 million, primarily related to deferred taxes. Liquidity and Capital Resources Liquidity Our liquidity reflects our ability to meet current and potential cash requirements. We forecast the need to have adequate liquid funds available to operate and grow our business.
This was partially offset by stock-based compensation of $24.9 million. Liquidity and Capital Resources Liquidity Our liquidity reflects our ability to meet current and potential cash requirements. We forecast the need to have adequate liquid funds available to operate and grow our business.
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 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.
Year Ended December 31, (Dollars in thousands) 2023 2022 2021 IRLCs $ 32,155,455 $ 68,553,340 $ 166,263,478 IRLCs (units) 105,143 211,647 506,176 Pull through weighted lock volume $ 21,475,262 $ 45,164,915 $ 116,628,597 Pull through weighted gain on sale margin 2.75 1.94 3.07 Loan originations by purpose: Purchase $ 16,474,927 $ 29,333,525 $ 39,321,538 Refinance 6,196,804 24,444,931 97,679,209 Total loan originations $ 22,671,731 $ 53,778,456 $ 137,000,747 Gain on sale margin 2.60 % 1.63 % 2.61 % Loan originations (units) 76,847 161,496 392,737 Licensed loan officers 1,573 1,902 3,373 Loans sold: Servicing-retained $ 15,222,156 $ 38,461,896 $ 117,934,385 Servicing-released 7,918,029 20,855,416 18,148,290 Total loans sold (1) $ 23,140,185 $ 59,317,312 $ 136,082,675 Loans sold (units) 77,372 175,633 392,213 Servicing metrics Total servicing portfolio (unpaid principal balance) $ 145,090,199 $ 141,170,931 $ 162,112,965 Total servicing portfolio (units) 496,894 471,022 524,992 60+ days delinquent ($) (2) $ 1,392,606 $ 1,421,722 $ 1,510,261 60+ days delinquent (%) 0.96 % 1.01 % 0.93 % Servicing rights at fair value, net (3) $ 1,985,718 $ 2,025,136 $ 1,999,402 Weighted average servicing fee (4) 0.29 % 0.30 % 0.29 % Multiple (4)(5) 5.0x 5.2x 4.4x (1) Original principal balance (2) The UPB of loans that are 60 or more days past due as of the dates presented, according to the contractual due date, or are in foreclosure.
Year Ended December 31, (Dollars in thousands) 2024 2023 2022 IRLCs $ 32,541,852 $ 32,155,455 $ 68,553,340 IRLCs (units) 110,528 105,143 211,647 Pull-through weighted lock volume $ 22,854,729 $ 21,475,262 $ 45,164,915 Pull-through weighted gain on sale margin 3.17 % 2.75 % 1.94 % Loan originations by purpose: Purchase $ 16,197,535 $ 16,474,927 $ 29,333,525 Refinance 8,298,965 6,196,804 24,444,931 Total loan originations $ 24,496,500 $ 22,671,731 $ 53,778,456 Gain on sale margin 2.96 % 2.60 % 1.63 % Loan originations (units) 84,328 76,847 161,496 Licensed loan officers 1,728 1,573 1,902 Loans sold: Servicing-retained $ 15,238,250 $ 15,222,156 $ 38,461,896 Servicing-released 8,771,900 7,918,029 20,855,416 Total loans sold (1) $ 24,010,150 $ 23,140,185 $ 59,317,312 Loans sold (units) 82,672 77,372 175,633 Servicing metrics Total servicing portfolio (unpaid principal balance) $ 115,971,984 $ 145,090,199 $ 141,170,931 Total servicing portfolio (units) 417,875 496,894 471,022 60+ days delinquent ($) (2) $ 1,826,105 $ 1,392,606 $ 1,421,722 60+ days delinquent (%) 1.57 % 0.96 % 1.01 % Servicing rights at fair value, net (3) $ 1,615,510 $ 1,985,718 $ 2,025,136 Weighted average servicing fee (4) 0.30 % 0.29 % 0.30 % Multiple (4)(5) 4.9x 5.0x 5.2x (1) Original principal balance (2) The UPB of loans that are 60 or more days past due as of the dates presented, according to the contractual due date, or are in foreclosure.
Simultaneously, there is an agreement in place where the counterparties commit to transferring the loans back to us, either at the date the loans are sold or upon our request, and we provide the funds in return. We do not recognize these transfers as sales for accounting purposes.
Under these facilities, we transfer specific loans to our counterparties and receive funds from them. Simultaneously, there is an agreement in place where the counterparties commit to transferring the loans back to us, either at the date the loans are sold or upon our request, and we provide the funds in return.
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 .
Direct origination expense reflects the unreimbursed portion of direct out-of-pocket expenses that we incur in the loan origination process, including underwriting, appraisal, credit report, loan document and other expenses paid to non-affiliates. The $17.1 million or 25.5% increase in direct origination expense was the result of increased credit reporting pricing industry-wide and an increase in loan originations during the period.
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.
Year Ended December 31, 2024 2023 2022 Statutory U.S. federal income tax rate 21.00 % 21.00 % 21.00 % State and local income taxes (net of federal benefit) 4.17 5.22 6.37 Effective income tax rate 25.17 % 26.22 % 27.37 % (3) Represents the change in the fair value of servicing rights due to changes in valuation inputs or assumptions, net of gains or losses from derivatives hedging servicing rights, and gains (losses) from the sale of MSRs.
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).
These non-GAAP measures include our Adjusted Total Revenue, Adjusted Net Income (Loss), Adjusted Diluted Weighted Average Shares Outstanding, and Adjusted EBITDA (LBITDA).
As of December 31, 2023, we were in compliance with these financial requirements. 61 FHFA also requires an annual capital and liquidity plan effective March 31, 2024 and Ginnie Mae is implementing a risk-based capital requirement effective December 31, 2024.
FHFA also requires an annual capital and liquidity plan effective March 31, 2024 and Ginnie Mae has implemented a risk-based capital requirement effective December 31, 2024. As of December 31, 2024, we were in compliance with these financial requirements. Warehouse and Other Lines of Credit We primarily finance mortgage loans through borrowings under our warehouse and other lines of credit.
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.
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.
Debt obligations are further discussed in Note 12- Debt Obligations of the Notes to Consolidated Financial Statements contained in Item 8. Dividends and Distributions As part of our balance sheet and capital management strategies, we suspended our regular quarterly dividend effective March 31, 2022 and for the foreseeable future.
Dividends and Distributions As part of our balance sheet and capital management strategies, we suspended our regular quarterly dividend effective March 31, 2022 and for the foreseeable future.
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.
As of December 31, 2024, we had 4,675 employees, as compared to 4,250 employees as of December 31, 2023. Marketing and Advertising Expense. With elevated interest rates, we adapted our marketing strategy to target increased purchase and cash-out refinance volume.
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.
At this time, we currently believe that our cash on hand, as well as the sources of liquidity described above, will be sufficient to maintain our current operations and fund our loan originations capital commitments for the next twelve months. 60 Table of Contents However, we will continue to review our liquidity needs in light of current and anticipated mortgage market conditions and we are taking various steps to align our cost structure with current and expected mortgage origination volumes.
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 decision on amount of debt to be reduced or repurchased depends on several factors, including market conditions, trading levels of our debt, our cash positions, compliance with debt covenants, and other relevant considerations.
The $37.7 million, or 1.8%, decrease comprised a $180.7 million reduction from the sale of $181.8 million in UPB and $149.2 million from principal amortization and prepayments, partially offset by $277.4 million of capitalized servicing rights from servicing-retained loan sales, and an increase in fair value. Warehouse and Other Lines of Credit.
The $366.1 million, or 18.3%, decrease comprised a $514.8 million reduction from the bulk sale of servicing rights associated with $31.9 billion in UPB and $163.0 million from principal amortization and prepayments, partially offset by $252.1 million of capitalized servicing rights from servicing-retained loan sales and $59.5 million increase in fair value. Warehouse and Other Lines of Credit.
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.
Other income includes our pro rata share of the net earnings from joint ventures and fee income from title, escrow, and settlement services for mortgage loan transactions performed by LDSS, fair value gains or losses on trading securities, interest income on cash deposits and interest income and fair value gains or losses from loans held for investment. 57 Table of Contents The decrease of $2.6 million, or 3.6%, in other income between periods was attributable to a $5.4 million decrease in income from joint ventures, $3.5 million decrease in trading securities fair value gains, and a decrease in bank interest income of $2.4 million, partially offset by $5.5 million in income related to loans held for investment and a $3.2 million increase in title and escrow fees.
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.
Reconciliation of Net Loss to Adjusted Net Loss (Dollars in thousands) (Unaudited): Year Ended December 31, 2024 2023 2022 Net loss attributable to loanDepot, Inc. $ (98,331) $ (110,142) $ (273,020) Net loss from the pro forma conversion of Class C common stock to Class A common stock (1) (103,820) (125,370) (337,365) Net loss (202,151) (235,512) (610,385) Adjustments to the benefit for income taxes (2) 26,131 32,872 92,337 Tax-effected net loss from the pro forma conversion of Class C common shares to Class A common stock (176,020) (202,640) (518,048) Valuation changes in servicing rights, net of hedging gains and losses (3) 44,675 33,226 (51,418) Stock-based compensation expense 24,919 21,993 20,583 Restructuring charges (4) 7,199 11,811 25,126 Cybersecurity incident (5) 24,628 — — Loss (gain) on extinguishment of debt 5,680 (1,690) (10,528) Loss on disposal of fixed assets 8 1,430 12,594 Goodwill impairment — — 40,736 Other impairment (6) 511 925 17,500 Tax effect of adjustments (7) (26,423) (16,696) (2,617) Adjusted net loss $ (94,823) $ (151,641) $ (466,072) (1) Reflects net loss to Class A common stock and Class D common stock from the pro forma exchange of Class C common stock.
Our approach still relies on selected online lead aggregators, alongside search engine optimization, pay-per-click advertising, banner advertising, and organic content generation to cultivate organic online leads. Direct Origination Expense.
Our approach relies on selected online lead aggregators, alongside search engine optimization, pay-per-click advertising, banner advertising, and organic content generation to cultivate organic online leads. Marketing and advertising expenses remained relatively unchanged with a $0.2 million or 0.2% decrease which reflects cost savings affecting lead aggregators and a decrease in market refinance volume. Direct Origination Expense.
During the year ended December 31, 2023, our loans remained on warehouse lines for an average of 18 days. Our warehouse facilities are generally short-term borrowings and our securitization facility, with an original three-year term, is scheduled to mature in October 2024.
We do not recognize these transfers as sales for accounting purposes. During the year ended December 31, 2024, our loans remained on warehouse lines for an average of 19 days. Our warehouse facilities are generally short-term borrowings with maturities of one year and our securitization facility has a two year term.
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.
Gain on origination and sale of loans, net was comprised of the following components: Year Ended December 31, Change $ Change % (Dollars in thousands) 2024 2023 Premium (discount) from loan sales $ 66,489 $ (135,943) $ 202,432 148.9 % Fair value of servicing rights additions 252,076 277,387 (25,311) (9.1) Fair value (losses) gains on IRLC and LHFS (49,302) 89,290 (138,592) (155.2) Fair value gains (losses) from Hedging Instruments 35,778 (4,149) 39,927 962.3 Discount points, rebates and lender paid costs 330,689 306,115 24,574 8.0 Recovery (provision) for loan loss obligation for loans sold 6,348 (8,179) 14,527 177.6 Total gain on origination and sale of loans, net $ 642,078 $ 524,521 $ 117,557 22.4 Gain on origination and sale of loans, net includes several key components.
Reconciliation of Total Revenue to Adjusted Total Revenue (Dollars in thousands) (Unaudited): Year Ended December 31, 2023 2022 2021 Total net revenue $ 974,022 $ 1,255,796 $ 3,724,704 Change in fair value of servicing rights, net of hedging gains and losses (1) 45,692 (39,755) 14,478 Adjusted total revenue $ 1,019,714 $ 1,216,041 $ 3,739,182 (1) Represents the change in the fair value of servicing rights attributable to changes in assumptions, net of hedging gains and losses.
Reconciliation of Total Revenue to Adjusted Total Revenue (Dollars in thousands) (Unaudited): Year Ended December 31, 2024 2023 2022 Total net revenue $ 1,060,235 $ 974,022 $ 1,255,796 Valuation changes in servicing rights, net of hedging gains and losses (1) 44,675 33,226 (51,418) Adjusted total revenue $ 1,104,910 $ 1,007,248 $ 1,204,378 (1) Represents the change in the fair value of servicing rights due to changes in valuation inputs or assumptions, net of gains or losses from derivatives hedging servicing rights.
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.
Warehouse and other lines of credit are further discussed in Note 12- Warehouse and Other Lines of Credit of the Notes to Consolidated Financial Statements contained in Item 8. When we draw on our warehouse and securitization facilities we must pledge eligible loan collateral.
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.
Expenses Personnel Expense. Personnel expense includes salaries, commissions, incentive compensation, benefits, and other employee costs. The $27.5 million or 4.8% increase in personnel expense included volume-related increases in commissions of $28.2 million. A decrease of $0.7 million to salaries & benefits primarily related to a decrease in severance expenses offset by an increase in salary expense related to headcount.
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.
Equity . The decrease of $197.9 million, or 28.1%, was primarily attributed to a net loss of $202.2 million, an increase to additional paid in capital of $15.8 million, primarily related to the TRA liability and deferred taxes, and the repurchase of treasury shares at cost of $3.8 million to net settle and withhold tax on vested RSUs.
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 .
Lender credits typically include rebates or concessions to borrowers for certain loan origination costs. The $17.1 million, or 26.2%, increase in origination income was primarily the result of an increase in loan origination volume as well as an increase in HELOC fees associated with the growth in HELOC volume. Servicing Fee Income .
Loans held for sale, at fair value, primarily consist of fixed and variable rate, 15- to 30-year term first-lien loans secured by residential property. The decrease of $240.5 million, or 10.1%, reflects $23.1 billion in loan sales, partly offset by $22.7 billion in loan originations, and a $64.9 million increase in fair value. Servicing Rights, at Fair Value.
The $470.9 million or 22.1% increase reflects $24.1 billion in loan originations and $666.3 million in repurchases, partially offset by $23.9 billion in loan sales, $218.7 million in principal payments and a $122.5 million transfer of loans to loan held for investment. Loans Held for Investment, at Fair Value.
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.
Year Ended December 31, Change $ Change % (Dollars in thousands) 2024 2023 REVENUES: Net interest (expense) income $ (843) $ 3,118 $ (3,961) (127.0) % Gain on origination and sale of loans, net 642,078 524,521 117,557 22.4 Origination income, net 82,290 65,209 17,081 26.2 Servicing fee income 481,699 492,811 (11,112) (2.3) Change in fair value of servicing rights, net (215,138) (184,417) (30,721) (16.7) Other income 70,149 72,780 (2,631) (3.6) Total net revenues 1,060,235 974,022 86,213 8.9 EXPENSES: Personnel expense 600,483 573,010 27,473 4.8 Marketing and advertising expense 132,671 132,880 (209) (0.2) Direct origination expense 84,234 67,141 17,093 25.5 General and administrative expense 204,231 212,732 (8,501) (4.0) Occupancy expense 19,434 23,516 (4,082) (17.4) Depreciation and amortization 36,108 41,261 (5,153) (12.5) Servicing expense 37,373 27,687 9,686 35.0 Other interest expense 188,550 174,103 14,447 8.3 Total expenses 1,303,084 1,252,330 50,754 4.1 Loss before income taxes (242,849) (278,308) 35,459 12.7 Income tax benefit (40,698) (42,796) 2,098 4.9 Net loss (202,151) (235,512) 33,361 14.2 Net loss attributable to noncontrolling interests (103,820) (125,370) 21,550 17.2 Net loss attributable to loanDepot, Inc. $ (98,331) $ (110,142) $ 11,811 10.7 Net loss of $202.2 million for 2024 reflects a decrease of $33.4 million compared to net loss of $235.5 million for 2023.
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.
Financial Covenants Our lenders require us to comply with various financial covenants including tangible net worth, liquidity, leverage ratios and profitability. As of December 31, 2024, we were in full compliance with all financial covenants.
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.
Changes in fair value of our servicing rights are recorded as unrealized gains and losses in changes in fair value of servicing rights, net, in our consolidated statements of operations. Beginning in early 2022, long-term interest rates began a period of sustained increases.
MSR facilities are secured by Ginnie Mae, Fannie Mae, or Freddie Mac MSRs, which amounted to $1.3 billion as of December 31, 2023 and Term Notes are secured by specific participation certificates relating to Ginnie Mae MSRs totaling $617.9 million as of the same date. Securities financing facilities provide financing for the retained interest securities associated with our securitizations.
As of December 31, 2024, our Ginnie Mae MSR facility had an outstanding balance of $193.8 million in variable funding notes and $200.0 million in Term Notes, secured by Ginnie Mae MSRs totaling $625.7 million. Securities financing facilities provide financing for the retained interest securities associated with our securitizations.
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.
Reconciliation of Net Loss to Adjusted EBITDA (LBITDA) (Dollars in thousands) (Unaudited): Year Ended December 31, 2024 2023 2022 Net loss $ (202,151) $ (235,512) $ (610,385) Interest expense — non-funding debt (1) 188,550 174,103 124,060 Income tax benefit (40,698) (42,796) (79,592) Depreciation and amortization 36,108 41,261 42,195 Valuation changes in servicing rights, net of hedging gains and losses (2) 44,675 33,226 (51,418) Stock compensation expense 24,919 21,993 20,583 Restructuring charges (3) 7,199 11,811 25,126 Cybersecurity incident (4) 24,628 — — Loss on disposal of fixed assets 8 1,430 12,594 Goodwill impairment — — 17,500 Other impairment (5) 511 925 40,736 Adjusted EBITDA (LBITDA) $ 83,749 $ 6,441 $ (458,601) (1) Represents other interest expense, which includes gain on extinguishment of debt and amortization of debt issuance costs and debt discount, in the Company’s consolidated statement of operations.
(2) loanDepot, Inc. is subject to federal, state and local income taxes.
(2) loanDepot, Inc. is subject to federal, state and local income taxes. Adjustments to the benefit for income taxes reflect the income tax rates below, and the pro forma assumption that loanDepot, Inc. owns 100% of LD Holdings.
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.
The decrease is primarily attributable to an increase in total net revenues of $86.2 million due to a 42 basis point increase in pull-through weighted gain on sale margin and a 6.4% increase in pull-through weighted lock volume that resulted in a $117.6 million increase in gain on origination and sale of loans.
(4) Management fees were discontinued after 2021. During 2021, Management fees were $0.2 million. (5) Reflects employee severance expense and professional services associated with restructuring efforts subsequent to the announcement of Vision 2025 in July 2022. (6) Amounts represent the income tax effect using the aforementioned effective income tax rates, excluding certain discrete tax items.
Refer to Note 5 - Servicing Rights, at Fair Value. 65 Table of Contents (4) Reflects employee severance expense and professional services associated with restructuring efforts subsequent to the announcement of Vision 2025 in July 2022.
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.
Future agreements may also limit our ability to pay dividends. 62 Table of Contents Contractual Obligations and Commitments Our estimated contractual obligations as of December 31, 2024 are as follows: Payments Due by Period (Dollars in thousands) Total Less than 1 Year 1-3 years 3-5 Years More than 5 Years Warehouse lines $ 2,377,127 $ 2,077,127 $ 300,000 $ — $ — Debt obligations (1) Secured credit facilities 917,495 423,687 493,808 — — Term Notes 200,000 200,000 — — — Senior Notes 859,816 19,795 301,916 538,105 — Other secured financings (2) 106,733 — — — 106,733 Operating lease obligations (3) 40,808 14,891 22,914 3,003 — Naming and promotional rights agreements 52,324 22,324 12,000 12,000 6,000 Total contractual obligations $ 4,554,303 $ 2,757,824 $ 1,130,638 $ 553,108 $ 112,733 (1) Amounts exclude deferred financing costs.
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.
The decrease of $11.1 million, or 2.3%, in servicing income between periods was the result of a decrease in servicing fee collections due to a decrease of $15.8 billion in the average UPB of our servicing portfolio as a result of bulk sales completed during the second quarter of 2024. Change in Fair Value of Servicing Rights, Net .
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 increase in total net revenues was partially offset by a $50.8 million increase in total expenses, including personnel, direct origination, servicing, and other interest expense. Total originations were $24.5 billion for the year ended December 31, 2024, compared to $22.7 billion for the year ended December 31, 2023, representing an increase of $1.8 billion or 8.0%.
The increase of $9.9 million reflects an $81.2 million decrease in prepayments due to the higher rate environment and a $14.1 million increase in gain on sales of servicing rights, partially offset by an $85.4 million decrease in fair value gains, net of hedging losses. Other Income.
The decrease of $30.7 million reflects an increased loss of $11.4 million in fair value, net of hedge, an increase in the provision for losses of $6.1 million due to the two bulk sales completed during the second quarter of 2024, and a $13.8 million increase in fallout and decay. Other Income.
The $52.9 million or 19.9% decrease in general and administrative expense included a $28.2 million decrease in real estate exit costs, an $8.9 million decrease in office and equipment expenses, a $5.9 million decrease in communications expense, a $5.3 million decrease in professional and consulting services, and a $1.3 million decrease in data processing expense. Servicing Expense.
The $8.5 million or 4.0% decrease in general and administrative expense included a $19.6 million reduction in loss contingency expense, a $4.9 million decrease in office and equipment expenses related to software subscriptions, a $1.8 million decrease in lease impairment and loss on disposal and a $1.2 million decrease in repairs and maintenance related to the consolidation and reduction of office leases and associated expenses, offset by Cybersecurity related costs of $18.8 million.