Biggest changeYear Ended December 31, 2022 2021 2020 Average Balance Interest Income/ Expense Average Yield/ Rate Average Balance Interest Income/ Expense Average Yield/ Rate Average Balance Interest Income/ Expense Average Yield/ Rate Interest-earning assets (1) Cash, cash equivalents, restricted cash and other $ 987,833 $ 18,579 1.88 % $ 754,920 $ 1,170 0.16 % $ 395,734 $ 1,053 0.27 % Securities available for sale at fair value 370,277 16,116 4.35 % 288,545 11,025 3.82 % 217,189 12,125 5.58 % Loans held for sale 162,760 26,183 16.09 % 218,349 29,540 13.53 % 489,750 72,876 14.88 % Loans and leases held for investment at amortized cost: Unsecured personal loans (2) 2,967,410 410,222 13.82 % 863,266 122,807 15.52 % — — — % Secured consumer loans 301,023 11,093 3.69 % 485,195 17,105 3.85 % — — — % Commercial loans and leases 669,907 36,167 5.40 % 617,483 30,731 5.43 % — — — % PPP loans 138,575 7,968 5.75 % 487,435 18,334 4.10 % — — — % Loans and leases held for investment at amortized cost 4,076,915 465,450 11.42 % 2,453,379 188,977 8.40 % — — — % Loans held for investment at fair value 91,057 12,877 14.14 % 34,938 4,436 12.70 % 60,093 7,688 12.79 % Total loans and leases held for investment 4,167,972 478,327 11.48 % 2,488,317 193,413 7.77 % 60,093 7,688 12.79 % Retail and certificate loans held for investment at fair value 128,047 18,135 14.16 % 406,406 57,684 14.19 % 815,255 115,952 14.20 % Total interest-earning assets 5,816,889 557,340 9.58 % 4,156,537 292,832 7.46 % 1,978,021 209,694 10.59 % Cash and due from banks and restricted cash 72,764 112,012 114,105 Allowance for loan and lease losses (234,532) (77,223) — Other non-interest earning assets 547,388 426,323 339,746 Total assets $ 6,202,509 $ 4,617,649 $ 2,431,872 Interest-bearing liabilities Interest-bearing deposits: Checking and money market accounts 2,205,691 16,464 0.75 % $ 2,071,640 $ 5,954 0.31 % $ — $ — — % Savings accounts and certificates of deposit 2,123,037 43,987 2.07 % 383,447 1,274 0.36 % — — — % Interest-bearing deposits (2) 4,328,728 60,451 1.40 % 2,455,087 7,228 0.32 % — — — % Short-term borrowings 10,437 1,002 9.60 % 68,032 3,677 5.40 % 387,958 17,837 4.60 % Advances from PPPLF 141,528 503 0.36 % 365,976 1,183 0.35 % — — — % Retail notes, certificates and secured borrowings 128,047 18,135 14.16 % 407,471 57,684 14.16 % 816,010 115,952 14.21 % Structured Program borrowings 20,962 1,508 7.19 % 110,579 9,638 8.72 % 162,688 16,204 9.96 % 59 LENDINGCLUB CORPORATION Management’s Discussion and Analysis of Financial Condition and Results of Operations (Tabular Amounts in Thousands, Except Share and Per Share Data and Ratios, or as Noted) Year Ended December 31, 2022 2021 2020 Average Balance Interest Income/ Expense Average Yield/ Rate Average Balance Interest Income/ Expense Average Yield/ Rate Average Balance Interest Income/ Expense Average Yield/ Rate Other long-term debt 15,219 916 6.02 % 16,355 591 3.61 % 6,824 373 5.47 % Total interest-bearing liabilities 4,644,921 82,515 1.78 % 3,423,500 80,001 2.36 % 1,373,480 150,366 10.95 % Non-interest bearing deposits 264,099 126,982 — Other liabilities 274,209 289,163 272,164 Total liabilities $ 5,183,229 $ 3,839,645 $ 1,645,644 Total equity $ 1,019,280 $ 778,004 $ 786,228 Total liabilities and equity $ 6,202,509 $ 4,617,649 $ 2,431,872 Interest rate spread 7.80 % 5.10 % (0.36) % Net interest income and net interest margin $ 474,825 8.16 % $ 212,831 5.56 % $ 59,328 3.00 % (1) Nonaccrual loans and any related income are included in their respective loan categories.
Biggest changeYear Ended December 31, 2023 2022 2021 Average Balance Interest Income/ Expense Average Yield/ Rate Average Balance Interest Income/ Expense Average Yield/ Rate Average Balance Interest Income/ Expense Average Yield/ Rate Interest-earning assets (1) Cash, cash equivalents, restricted cash and other $ 1,293,047 $ 65,917 5.10 % $ 987,833 $ 18,579 1.88 % $ 754,920 $ 1,170 0.16 % Securities available for sale at fair value 652,047 40,235 6.17 % 370,277 16,116 4.35 % 288,545 11,025 3.82 % Loans held for sale at fair value 252,519 35,655 14.12 % 162,760 26,183 16.09 % 218,349 29,540 13.53 % Loans and leases held for investment at amortized cost: Unsecured personal loans (2) 4,143,482 549,256 13.26 % 2,967,410 410,222 13.82 % 863,266 122,807 15.52 % Secured consumer loans 402,668 16,963 4.21 % 301,023 11,093 3.69 % 485,195 17,105 3.85 % Commercial loans and leases 722,419 48,307 6.69 % 669,907 36,167 5.40 % 617,483 30,731 5.43 % PPP loans 26,114 2,209 8.46 % 138,575 7,968 5.75 % 487,435 18,334 4.10 % Loans and leases held for investment at amortized cost 5,294,683 616,735 11.65 % 4,076,915 465,450 11.42 % 2,453,379 188,977 8.40 % Loans held for investment at fair value 538,577 69,866 12.97 % 91,057 12,877 14.14 % 34,938 4,436 12.70 % Total loans and leases held for investment 5,833,260 686,601 11.77 % 4,167,972 478,327 11.48 % 2,488,317 193,413 7.77 % Retail and certificate loans held for investment at fair value 28,927 4,222 14.60 % 128,047 18,135 14.16 % 406,406 57,684 14.19 % Total interest-earning assets 8,059,800 832,630 10.33 % 5,816,889 557,340 9.58 % 4,156,537 292,832 7.46 % Cash and due from banks and restricted cash 70,653 72,764 112,012 Allowance for loan and lease losses (345,434) (234,532) (77,223) Other non-interest earning assets 676,335 547,388 426,323 Total assets $ 8,461,354 $ 6,202,509 $ 4,617,649 Interest-bearing liabilities Interest-bearing deposits: Checking and money market accounts 1,344,431 34,462 2.56 % $ 2,205,691 $ 16,464 0.75 % $ 2,071,640 $ 5,954 0.31 % Savings accounts and certificates of deposit 5,345,734 231,094 4.32 % 2,123,037 43,987 2.07 % 383,447 1,274 0.36 % Interest-bearing deposits (2) 6,690,165 265,556 3.97 % 4,328,728 60,451 1.40 % 2,455,087 7,228 0.32 % Retail notes and certificates 28,927 4,222 14.60 % 128,047 18,135 14.16 % 407,471 57,684 14.16 % Other interest-bearing liabilities 40,193 1,014 2.52 % 188,146 3,929 2.09 % 560,942 15,089 2.69 % Total interest-bearing liabilities 6,759,285 270,792 4.01 % 4,644,921 82,515 1.78 % 3,423,500 80,001 2.36 % 61 LENDINGCLUB CORPORATION Management’s Discussion and Analysis of Financial Condition and Results of Operations (Tabular Amounts in Thousands, Except Share and Per Share Data and Ratios, or as Noted) Year Ended December 31, 2023 2022 2021 Average Balance Interest Income/ Expense Average Yield/ Rate Average Balance Interest Income/ Expense Average Yield/ Rate Average Balance Interest Income/ Expense Average Yield/ Rate Non-interest bearing deposits 236,618 264,099 126,982 Other liabilities 261,401 274,209 289,163 Total liabilities $ 7,257,304 $ 5,183,229 $ 3,839,645 Total equity $ 1,204,050 $ 1,019,280 $ 778,004 Total liabilities and equity $ 8,461,354 $ 6,202,509 $ 4,617,649 Interest rate spread 6.32 % 7.80 % 5.10 % Net interest income and net interest margin $ 561,838 6.97 % $ 474,825 8.16 % $ 212,831 5.56 % (1) Nonaccrual loans and any related income are included in their respective loan categories.
Loans and Leases Held for Investment at Amortized Cost, Net of Allowance For Loan and Lease Losses .” 63 LENDINGCLUB CORPORATION Management’s Discussion and Analysis of Financial Condition and Results of Operations (Tabular Amounts in Thousands, Except Share and Per Share Data and Ratios, or as Noted) Non-interest Expense Non-interest expense primarily consists of (i) compensation and benefits , which include salaries and wages, benefits and stock-based compensation expense, (ii) marketing, which includes costs attributable to borrower and deposit customer acquisition efforts and building general brand awareness, (iii) equipment and software, (iv) occupancy, which includes rent expense and all other costs related to occupying our office spaces, (v) depreciation and amortization and (vi) professional services, which primarily consist of consulting fees.
Loans and Leases Held for Investment at Amortized Cost, Net of Allowance For Loan and Lease Losses .” 64 LENDINGCLUB CORPORATION Management’s Discussion and Analysis of Financial Condition and Results of Operations (Tabular Amounts in Thousands, Except Share and Per Share Data and Ratios, or as Noted) Non-interest Expense Non-interest expense primarily consists of (i) compensation and benefits , which include salaries and wages, benefits and stock-based compensation expense, (ii) marketing, which includes costs attributable to borrower and deposit customer acquisition efforts and building general brand awareness, (iii) equipment and software, (iv) depreciation and amortization, (v) professional services, which primarily consist of consulting fees and (vi) occupancy, which includes rent expense and all other costs related to occupying our office spaces.
Consequences If we are found to not have complied with applicable laws, regulations or requirements, we could: (i) lose one or more of our licenses or authorizations, (ii) become subject to a consent order or administrative enforcement action, (iii) face lawsuits (including class action lawsuits), sanctions, penalties, or other monetary losses due to judgments, orders, or settlements, (iv) be in breach of certain contracts, which may void or cancel such contracts, (v) decide or be compelled to modify or suspend certain of our business practices, (vi) be unable to execute on certain Company initiatives, or (vii) be required to obtain a license in such jurisdiction, which may have an adverse effect on our ability to operate and/or evolve our lending marketplace and other products and/or services; any of which may harm our business or financial results.
If we are found to not have complied with applicable laws, regulations or requirements, we could: (i) lose one or more of our licenses or authorizations, or be required to obtain a new license or authorization, (ii) become subject to a consent order or administrative enforcement action, (iii) face lawsuits (including class action lawsuits), sanctions, penalties, or other monetary losses due to judgments, orders, or settlements, (iv) be in breach of certain contracts, which may void or cancel such contracts, (v) decide or be compelled to modify or suspend certain of our business practices and/or (vi) be unable to execute on certain Company initiatives, which may have an adverse effect on our ability to operate and/or evolve our lending marketplace and other products and/or services; any of which may harm our business or financial results.
The following table presents nonaccrual loans and leases (1) : December 31, 2022 December 31, 2021 Total nonaccrual loans and leases held for investment $ 34,827 $ 9,985 Ratio of total nonaccrual loans and leases held for investment to total loans and leases held for investment 0.7 % 0.3 % Ratio of total nonaccrual loans and leases held for investment to total loans and leases held for investment, excluding PPP loans 0.7 % 0.4 % (1) Excluding PPP loans, there were no loans that were 90 days or more past due and accruing as of both December 31, 2022 and 2021 .
The following table presents nonaccrual loans and leases (1) : December 31, 2023 December 31, 2022 Total nonaccrual loans and leases held for investment at amortized cost $ 44,382 $ 34,827 Ratio of total nonaccrual loans and leases held for investment to total loans and leases held for investment 0.9 % 0.7 % (1) Excluding PPP loans, there were no loans that were 90 days or more past due and accruing as of both December 31, 2023 and 2022 .
The following tables provide a reconciliation of Pre-Provision Net Revenue (PPNR) to the nearest GAAP measure: For the year ended December 31, 2022 2021 2020 GAAP Net income (loss) $ 289,685 $ 18,580 $ (187,538) Less: Provision for credit losses (267,326) (138,800) (3,382) Less: Income tax benefit 136,648 136 79 Pre-provision net revenue $ 420,363 $ 157,244 $ (184,235) For the year ended December 31, 2022 2021 2020 Non-interest income $ 712,391 $ 605,799 $ 258,756 Net interest income 474,825 212,831 59,328 Total net revenue 1,187,216 818,630 318,084 Non-interest expense (766,853) (661,386) (502,319) Pre-provision net revenue 420,363 157,244 (184,235) Provision for credit losses (267,326) (138,800) (3,382) Income (Loss) before income tax benefit 153,037 18,444 (187,617) Income tax benefit 136,648 136 79 GAAP Net income (loss) $ 289,685 $ 18,580 $ (187,538) 67 LENDINGCLUB CORPORATION Management’s Discussion and Analysis of Financial Condition and Results of Operations (Tabular Amounts in Thousands, Except Share and Per Share Data and Ratios, or as Noted) The following table provides a reconciliation of Net Income (Loss) Excluding Income Tax Benefit and Diluted EPS Excluding Income Tax Benefit to the nearest GAAP measures: As of and For The Year Ended December 31, 2022 2021 2020 GAAP Net income (loss) $ 289,685 $ 18,580 $ (187,538) Income tax benefit from release of tax valuation allowance 143,495 — — Net income (loss) excluding income tax benefit $ 146,190 $ 18,580 $ (187,538) GAAP Diluted EPS – common stockholders $ 2.79 $ 0.18 $ (2.07) (A) Income tax benefit from release of tax valuation allowance $ 143,495 N/A N/A (B) Weighted-average common shares – Diluted 104,001,288 N/A N/A (A/B) Diluted EPS impact of income tax benefit $ 1.38 N/A N/A Diluted EPS excluding income tax benefit $ 1.41 $ 0.18 $ (2.07) N/A – Not applicable The following table provides a reconciliation of TBV Per Common Share to the nearest GAAP measure: As of December 31, 2022 2021 2020 GAAP common equity $ 1,164,294 $ 850,242 $ 724,171 Less: Goodwill (75,717) (75,717) — Less: Intangible assets (16,334) (21,181) (11,427) Tangible common equity $ 1,072,243 $ 753,344 $ 712,744 Book value per common share GAAP common equity $ 1,164,294 $ 850,242 $ 724,171 Common shares issued and outstanding 106,546,995 101,043,924 88,149,510 Book value per common share $ 10.93 $ 8.41 $ 8.22 Tangible book value per common share Tangible common equity $ 1,072,243 $ 753,344 $ 712,744 Common shares issued and outstanding 106,546,995 101,043,924 88,149,510 Tangible book value per common share $ 10.06 $ 7.46 $ 8.09 Supervision and Regulatory Environment We are subject to periodic exams, investigations, inquiries or requests, enforcement actions and other proceedings from federal and state regulatory agencies, including the federal banking regulators that directly regulate the Company and/or LC Bank.
The following tables provide a reconciliation of Pre-Provision Net Revenue to the nearest GAAP measure: For the year ended December 31, 2023 2022 2021 GAAP Net income $ 38,939 $ 289,685 $ 18,580 Less: Provision for credit losses (243,565) (267,326) (138,800) Less: Income tax benefit (expense) (15,678) 136,648 136 Pre-provision net revenue $ 298,182 $ 420,363 $ 157,244 For the year ended December 31, 2023 2022 2021 Non-interest income $ 302,781 $ 712,391 $ 605,799 Net interest income 561,838 474,825 212,831 Total net revenue 864,619 1,187,216 818,630 Non-interest expense (566,437) (766,853) (661,386) Pre-provision net revenue 298,182 420,363 157,244 Provision for credit losses (243,565) (267,326) (138,800) Income before income tax benefit (expense) 54,617 153,037 18,444 Income tax benefit (expense) (15,678) 136,648 136 GAAP Net income $ 38,939 $ 289,685 $ 18,580 68 LENDINGCLUB CORPORATION Management’s Discussion and Analysis of Financial Condition and Results of Operations (Tabular Amounts in Thousands, Except Share and Per Share Data and Ratios, or as Noted) The following table provides a reconciliation of Net Income Excluding Income Tax Benefit and Diluted EPS Excluding Income Tax Benefit to the nearest GAAP measures: As of and For The Year Ended December 31, 2023 2022 2021 GAAP Net income $ 38,939 $ 289,685 $ 18,580 Income tax benefit from release of tax valuation allowance — 143,495 — Net income excluding income tax benefit $ 38,939 $ 146,190 $ 18,580 GAAP Diluted EPS – common stockholders $ 0.36 $ 2.79 $ 0.18 (A) Income tax benefit from release of tax valuation allowance N/A $ 143,495 N/A (B) Weighted-average common shares – Diluted N/A 104,001,288 N/A (A/B) Diluted EPS impact of income tax benefit N/A $ 1.38 N/A Diluted EPS excluding income tax benefit $ 0.36 $ 1.41 $ 0.18 N/A – Not applicable The following table provides a reconciliation of TBV Per Common Share to the nearest GAAP measure: As of December 31, 2023 2022 2021 GAAP common equity $ 1,251,822 $ 1,164,294 $ 850,242 Less: Goodwill (75,717) (75,717) (75,717) Less: Intangible assets (12,135) (16,334) (21,181) Tangible common equity $ 1,163,970 $ 1,072,243 $ 753,344 Book value per common share GAAP common equity $ 1,251,822 $ 1,164,294 $ 850,242 Common shares issued and outstanding 110,410,602 106,546,995 101,043,924 Book value per common share $ 11.34 $ 10.93 $ 8.41 Tangible book value per common share Tangible common equity $ 1,163,970 $ 1,072,243 $ 753,344 Common shares issued and outstanding 110,410,602 106,546,995 101,043,924 Tangible book value per common share $ 10.54 $ 10.06 $ 7.46 Supervision and Regulatory Environment We are subject to periodic exams, investigations, inquiries or requests, enforcement actions and other proceedings from federal and state regulatory and/or law enforcement agencies, including the federal banking regulators that directly regulate the Company and/or LC Bank.
The tables below illustrate the composition of other non-interest income for each period presented: Year Ended December 31, 2022 2021 Change ($) Change (%) Referral revenue $ 12,942 $ 14,234 $ (1,292) (9) % Realized losses on sales of securities available for sale and other investments — (93) 93 N/M Other 15,823 13,078 2,745 21 % Other non-interest income $ 28,765 $ 27,219 $ 1,546 6 % Year Ended December 31, 2021 2020 Change ($) Change (%) Referral revenue $ 14,234 $ 5,011 $ 9,223 184 % Realized gains (losses) on sales of securities available for sale and other investments (93) 11 (104) N/M Other 13,078 8,420 4,658 55 % Other non-interest income $ 27,219 $ 13,442 $ 13,777 102 % 58 LENDINGCLUB CORPORATION Management’s Discussion and Analysis of Financial Condition and Results of Operations (Tabular Amounts in Thousands, Except Share and Per Share Data and Ratios, or as Noted) Net Interest Income The table below presents net interest income information corresponding to interest-earning assets and interest-bearing funding sources on a consolidated basis for the Company.
The tables below illustrate the composition of other non-interest income for each period presented: Year Ended December 31, 2023 2022 Change ($) Change (%) Referral revenue $ 4,574 $ 12,942 $ (8,368) (65) % Other 6,723 15,823 (9,100) (58) % Other non-interest income $ 11,297 $ 28,765 $ (17,468) (61) % Year Ended December 31, 2022 2021 Change ($) Change (%) Referral revenue $ 12,942 $ 14,234 $ (1,292) (9) % Realized losses on sales of securities available for sale and other investments — (93) 93 N/M Other 15,823 13,078 2,745 21 % Other non-interest income $ 28,765 $ 27,219 $ 1,546 6 % 60 LENDINGCLUB CORPORATION Management’s Discussion and Analysis of Financial Condition and Results of Operations (Tabular Amounts in Thousands, Except Share and Per Share Data and Ratios, or as Noted) Net Interest Income The table below presents net interest income information corresponding to interest-earning assets and interest-bearing funding sources.
Additionally, an analysis of the Company’s results of operations and material trends for the year ended December 31, 2022 compared to the year ended December 31, 2021 is provided on a consolidated basis in “ Results of Operations .” Non-GAAP Financial Measures To supplement our financial statements, which are prepared and presented in accordance with GAAP, we use the following non-GAAP financial measures: Pre-Provision Net Revenue, Net Income (Loss) Excluding Income Tax Benefit, Diluted EPS Excluding Income Tax Benefit, and Tangible Book Value (TBV) Per Common Share.
An analysis of the Company’s results of operations and material trends for the year ended December 31, 2023 compared to the year ended December 31, 2022 is provided on a consolidated basis in “ Results of Operations .” 67 LENDINGCLUB CORPORATION Management’s Discussion and Analysis of Financial Condition and Results of Operations (Tabular Amounts in Thousands, Except Share and Per Share Data and Ratios, or as Noted) Non-GAAP Financial Measures To supplement our financial statements, which are prepared and presented in accordance with GAAP, we use the following non-GAAP financial measures: Pre-Provision Net Revenue (PPNR), Net Income Excluding Income Tax Benefit, Diluted EPS Excluding Income Tax Benefit, and Tangible Book Value (TBV) Per Common Share.
The following presents our select financial metrics for the periods presented: As Of and For The Year Ended December 31, 2022 2021 2020 Non-interest income $ 712,391 $ 605,799 $ 258,756 Net interest income 474,825 212,831 59,328 Total net revenue 1,187,216 818,630 318,084 Non-interest expense 766,853 661,386 502,319 Pre-provision net revenue (1) 420,363 157,244 (184,235) Provision for credit losses 267,326 138,800 3,382 Income (Loss) before income tax benefit 153,037 18,444 (187,617) Income tax benefit 136,648 136 79 Net income (loss) $ 289,685 $ 18,580 $ (187,538) Income tax benefit from release of tax valuation allowance 143,495 — — Net income (loss) excluding income tax benefit (1)(2) $ 146,190 $ 18,580 $ (187,538) Basic EPS – common stockholders $ 2.80 $ 0.19 $ (2.07) Diluted EPS – common stockholders $ 2.79 $ 0.18 $ (2.07) Diluted EPS excluding income tax benefit (1)(2) $ 1.41 $ 0.18 $ (2.07) LendingClub Corporation Performance Metrics: Net interest margin 8.2 % 5.6 % 3.0 % Efficiency ratio (3) 64.6 % 80.8 % N/A Return on average equity (ROE) 28.4 % 2.4 % N/A Return on average total assets (ROA) 4.7 % 0.4 % N/A Marketing as a % of loan originations 1.5 % 1.5 % 1.2 % LendingClub Corporation Capital Metrics: Common equity tier 1 capital ratio 15.8 % 21.3 % N/A Tier 1 leverage ratio 14.1 % 16.5 % N/A Book value per common share $ 10.93 $ 8.41 $ 8.22 Tangible book value per common share (1) $ 10.06 $ 7.46 $ 8.09 Loan Originations (in millions) (4) : Marketplace loans $ 9,389 $ 8,099 $ 4,343 Loan originations held for investment 3,731 2,282 — Total loan originations $ 13,121 $ 10,381 $ 4,343 Loan originations held for investment as a % of total loan originations 28 % 22 % — % Servicing Portfolio AUM (in millions) (5) : Total servicing portfolio $ 16,157 $ 12,463 $ 11,002 Loans serviced for others $ 10,819 $ 10,124 $ 10,139 N/A – Not applicable (1) Represents a non-GAAP financial measure.
The following presents our select financial metrics for the periods presented: 54 LENDINGCLUB CORPORATION Management’s Discussion and Analysis of Financial Condition and Results of Operations (Tabular Amounts in Thousands, Except Share and Per Share Data and Ratios, or as Noted) As Of and For The Year Ended December 31, 2023 2022 2021 Non-interest income $ 302,781 $ 712,391 $ 605,799 Net interest income 561,838 474,825 212,831 Total net revenue 864,619 1,187,216 818,630 Non-interest expense 566,437 766,853 661,386 Pre-provision net revenue (1) 298,182 420,363 157,244 Provision for credit losses 243,565 267,326 138,800 Income before income tax benefit (expense) 54,617 153,037 18,444 Income tax benefit (expense) (15,678) 136,648 136 Net income $ 38,939 $ 289,685 $ 18,580 Income tax benefit from release of tax valuation allowance — 143,495 — Net income excluding income tax benefit (1)(2) $ 38,939 $ 146,190 $ 18,580 Basic EPS – common stockholders $ 0.36 $ 2.80 $ 0.19 Diluted EPS – common stockholders $ 0.36 $ 2.79 $ 0.18 Diluted EPS excluding income tax benefit (1)(2) $ 0.36 $ 1.41 $ 0.18 LendingClub Corporation Performance Metrics: Net interest margin 7.0 % 8.2 % 5.6 % Efficiency ratio (3) 65.5 % 64.6 % 80.8 % Return on average equity (ROE) 3.2 % 28.4 % 2.4 % Return on average total assets (ROA) 0.5 % 4.7 % 0.4 % Marketing as a % of loan originations 1.3 % 1.5 % 1.5 % LendingClub Corporation Capital Metrics: Common equity tier 1 capital ratio 17.9 % 15.8 % 21.3 % Tier 1 leverage ratio 12.9 % 14.1 % 16.5 % Book value per common share $ 11.34 $ 10.93 $ 8.41 Tangible book value per common share (1) $ 10.54 $ 10.06 $ 7.46 Loan Originations (in millions) (4) : Marketplace loans $ 5,253 $ 9,389 $ 8,099 Loan originations held for investment 2,184 3,731 2,282 Total loan originations $ 7,437 $ 13,121 $ 10,381 Loan originations held for investment as a % of total loan originations 29 % 28 % 22 % Servicing Portfolio AUM (in millions) (5) : Total servicing portfolio $ 14,122 $ 16,157 $ 12,463 Loans serviced for others $ 9,336 $ 10,819 $ 10,124 (1) Represents a non-GAAP financial measure.
The following table presents loan origination volume during each of the periods set forth below: Year Ended December 31, 2022 2021 2020 2022 vs. 2021 Change (%) 2021 vs. 2020 Change (%) Marketplace loans $ 9,389,445 $ 8,099,109 $ 4,343,411 16 % 86 % Loan originations held for investment 3,731,057 2,282,206 — 63 % N/A Total loan originations (1) $ 13,120,502 $ 10,381,315 $ 4,343,411 26 % 139 % N/A – Not applicable (1) Includes unsecured personal loans and auto loans only.
The following table presents loan origination volume during each of the periods set forth below: Year Ended December 31, 2023 2022 2021 2023 vs. 2022 Change (%) 2022 vs. 2021 Change (%) Marketplace loans $ 5,252,668 $ 9,389,445 $ 8,099,109 (44) % 16 % Loan originations held for investment 2,184,095 3,731,057 2,282,206 (41) % 63 % Total loan originations (1) $ 7,436,763 $ 13,120,502 $ 10,381,315 (43) % 26 % (1) Includes unsecured personal loans and auto loans only.
As of December 31, 2022 2021 Change ($) Change (%) AUM (in millions): Loans sold $ 10,819 $ 10,124 $ 695 7 % Loans held by LendingClub Bank 5,263 2,026 3,237 160 % Retail notes, certificates and secured borrowings 59 238 (179) (75) % Other loans invested in by the Company 16 75 (59) (79) % Total $ 16,157 $ 12,463 $ 3,694 30 % As of December 31, 2021 2020 Change ($) Change (%) AUM (in millions): Loans sold $ 10,124 $ 10,139 $ (15) — % Loans held by LendingClub Bank 2,026 — $ 2,026 N/M Retail notes, certificates and secured borrowings 238 680 $ (442) (65) % Other loans invested in by the Company 75 183 (108) (59) % Total $ 12,463 $ 11,002 $ 1,461 13 % In addition to the loans serviced on our marketplace platform, we earned servicing fee revenue on $167.0 million and $214.0 million in outstanding principal balance of commercial loans sold as of December 31, 2022 and 2021, respectively.
As of December 31, 2023 2022 Change ($) Change (%) AUM (in millions): Loans sold $ 9,336 $ 10,819 $ (1,483) (14) % Loans held by LendingClub Bank 4,767 5,263 (496) (9) % Retail notes and certificates 11 59 (48) (81) % Other loans invested in by the Company 8 16 (8) (50) % Total $ 14,122 $ 16,157 $ (2,035) (13) % As of December 31, 2022 2021 Change ($) Change (%) AUM (in millions): Loans sold $ 10,819 $ 10,124 $ 695 7 % Loans held by LendingClub Bank 5,263 2,026 3,237 160 % Retail notes and certificates 59 238 (179) (75) % Other loans invested in by the Company 16 75 (59) (79) % Total $ 16,157 $ 12,463 $ 3,694 30 % In addition to the loans serviced on our marketplace platform, we serviced $133.2 million, $167.0 million and $214.0 million in outstanding principal balance of commercial loans sold as of December 31, 2023, 2022 and 2021, respectively.
The table below illustrates the composition of the provision for credit losses for each period presented: Year Ended December 31, 2022 2021 2020 Credit loss expense for Radius loans at acquisition $ — $ 6,929 $ — Credit loss expense for loans and leases held for investment 266,679 134,022 — Credit loss expense for unfunded lending commitments 647 1,231 — Total credit loss expense 267,326 142,182 — (Reversal of) Impairment on securities available for sale — (3,382) 3,382 Total provision for credit losses $ 267,326 $ 138,800 $ 3,382 The provision for credit losses increased $128.5 million, or 93%, for the year ended December 31, 2022 compared to the same period in 2021.
The table below illustrates the composition of the provision for credit losses for each period presented, as well as the loan originations held for investment in each period, which is a key driver for credit loss expense: Year Ended December 31, 2023 2022 2021 Credit loss expense for Radius loans at acquisition $ — $ — $ 6,929 Credit loss expense for loans and leases held for investment 243,570 266,679 134,022 Credit loss expense for unfunded lending commitments (5) 647 1,231 Total credit loss expense 243,565 267,326 142,182 Reversal of impairment on securities available for sale — — (3,382) Total provision for credit losses $ 243,565 $ 267,326 $ 138,800 Loan originations held for investment $ 2,184,095 $ 3,731,057 $ 2,282,206 The provision for credit losses was $243.6 million and $267.3 million for the year ended December 31, 2023 and 2022, respectively, a decrease of 9%.
This activity includes, but is not limited to, servicing fee revenue for loans serviced prior to the Acquisition, and interest income and interest expense related to the Retail Program and Structured Program transactions. 65 LENDINGCLUB CORPORATION Management’s Discussion and Analysis of Financial Condition and Results of Operations (Tabular Amounts in Thousands, Except Share and Per Share Data and Ratios, or as Noted) Financial information for the segments is presented in the following table: LendingClub Bank LendingClub Corporation (Parent only) Intercompany Eliminations Consolidated Total Year Ended December 31, Eleven Months Ended December 31, Year Ended December 31, Year Ended December 31, Eleven Months Ended December 31, Year Ended December 31, 2022 2021 2022 2021 2022 2021 2022 2021 Non-interest income: Marketplace revenue $ 610,536 $ 462,821 $ 48,231 $ 115,759 $ 24,859 $ — $ 683,626 $ 578,580 Other non-interest income 85,208 94,953 15,628 16,718 (72,071) (84,452) 28,765 27,219 Total non-interest income 695,744 557,774 63,859 132,477 (47,212) (84,452) 712,391 605,799 Interest income: Interest income 526,471 210,739 30,869 82,093 — — 557,340 292,832 Interest expense (60,954) (8,412) (21,561) (71,589) — — (82,515) (80,001) Net interest income 465,517 202,327 9,308 10,504 — — 474,825 212,831 Total net revenue 1,161,261 760,101 73,167 142,981 (47,212) (84,452) 1,187,216 818,630 (Provision for) reversal of credit losses (267,326) (142,182) — 3,382 — — (267,326) (138,800) Non-interest expense (724,304) (547,799) (89,761) (198,039) 47,212 84,452 (766,853) (661,386) Income (Loss) before income tax benefit (expense) 169,631 70,120 (16,594) (51,676) — — 153,037 18,444 Income tax benefit (expense) (42,354) 9,171 125,954 44,013 53,048 (53,048) 136,648 136 Net income (loss) $ 127,277 $ 79,291 $ 109,360 $ (7,663) $ 53,048 $ (53,048) $ 289,685 $ 18,580 Capital expenditures $ 69,481 $ 32,602 $ — $ 1,811 $ — $ — $ 69,481 $ 34,413 Depreciation and amortization $ 16,489 $ 4,569 $ 27,342 $ 39,716 $ — $ — $ 43,831 $ 44,285 The Company integrated the Acquisition into its reportable segments in the first quarter of 2021.
Financial information for the segments is presented in the following table: LendingClub Bank LendingClub Corporation (Parent only) Intercompany Eliminations Consolidated Total Year Ended December 31, Eleven Months Ended December 31, Year Ended December 31, Year Ended December 31, Eleven Months Ended December 31, Year Ended December 31, 2023 2022 2021 (1) 2023 2022 2021 2023 2022 2021 (1) 2023 2022 2021 Non-interest income: Marketplace revenue $ 206,381 $ 610,536 $ 462,821 $ 41,817 $ 48,231 $ 115,759 $ 43,286 $ 24,859 $ — $ 291,484 $ 683,626 $ 578,580 Other non-interest income 74,684 85,208 94,953 9,503 15,628 16,718 (72,890) (72,071) (84,452) 11,297 28,765 27,219 Total non-interest income 281,065 695,744 557,774 51,320 63,859 132,477 (29,604) (47,212) (84,452) 302,781 712,391 605,799 Interest income: Interest income 818,206 526,471 210,739 14,424 30,869 82,093 — — — 832,630 557,340 292,832 Interest expense (266,218) (60,954) (8,412) (4,574) (21,561) (71,589) — — — (270,792) (82,515) (80,001) Net interest income 551,988 465,517 202,327 9,850 9,308 10,504 — — — 561,838 474,825 212,831 Total net revenue 833,053 1,161,261 760,101 61,170 73,167 142,981 (29,604) (47,212) (84,452) 864,619 1,187,216 818,630 (Provision for) reversal of credit losses (243,565) (267,326) (142,182) — — 3,382 — — — (243,565) (267,326) (138,800) Non-interest expense (537,026) (724,304) (547,799) (59,015) (89,761) (198,039) 29,604 47,212 84,452 (566,437) (766,853) (661,386) Income (Loss) before income tax benefit (expense) 52,462 169,631 70,120 2,155 (16,594) (51,676) — — — 54,617 153,037 18,444 Income tax benefit (expense) (17,881) (42,354) 9,171 2,203 125,954 44,013 — 53,048 (53,048) (15,678) 136,648 136 Net income (loss) $ 34,581 $ 127,277 $ 79,291 $ 4,358 $ 109,360 $ (7,663) $ — $ 53,048 $ (53,048) $ 38,939 $ 289,685 $ 18,580 Capital expenditures $ 59,509 $ 69,481 $ 32,602 $ — $ — $ 1,811 $ — $ — $ — $ 59,509 $ 69,481 $ 34,413 Depreciation and amortization $ 30,216 $ 16,489 $ 4,569 $ 16,979 $ 27,342 $ 39,716 $ — $ — $ — $ 47,195 $ 43,831 $ 44,285 (1) Because the LendingClub Bank reportable segment was formed upon the Acquisition on February 1, 2021, the associated results are presented for the eleven month period ended December 31, 2021.
The following table sets forth the Income Statement data for each of the periods presented: Year Ended December 31, 2022 2021 2020 Non-interest income: Marketplace revenue $ 683,626 $ 578,580 $ 245,314 Other non-interest income 28,765 27,219 13,442 Total non-interest income 712,391 605,799 258,756 Interest income: Interest on loans held for sale 26,183 29,540 72,876 Interest and fees on loans and leases held for investment 465,450 188,977 — Interest on loans held for investment at fair value 12,877 4,436 7,688 Interest on retail and certificate loans held for investment at fair value 18,135 57,684 115,952 Interest on securities available for sale 16,116 11,025 12,125 Other interest income 18,579 1,170 1,053 Total interest income 557,340 292,832 209,694 Interest expense: Interest on deposits 60,451 7,228 — Interest on short-term borrowings 1,002 3,677 17,837 Interest on retail notes, certificates and secured borrowings 18,135 57,684 115,952 Interest on Structured Program borrowings 1,508 9,638 16,204 Interest on other long-term debt 1,419 1,774 373 Total interest expense 82,515 80,001 150,366 Net interest income 474,825 212,831 59,328 Total net revenue 1,187,216 818,630 318,084 Provision for credit losses 267,326 138,800 3,382 Non-interest expense: Compensation and benefits 339,397 288,390 252,517 Marketing 197,747 156,142 51,518 Equipment and software 49,198 39,490 26,842 Occupancy 21,977 24,249 27,870 Depreciation and amortization 43,831 44,285 54,030 Professional services 50,516 47,572 41,780 Other non-interest expense 64,187 61,258 47,762 Total non-interest expense 766,853 661,386 502,319 Income (Loss) before income tax benefit 153,037 18,444 (187,617) Income tax benefit 136,648 136 79 Net income (loss) $ 289,685 $ 18,580 $ (187,538) 55 LENDINGCLUB CORPORATION Management’s Discussion and Analysis of Financial Condition and Results of Operations (Tabular Amounts in Thousands, Except Share and Per Share Data and Ratios, or as Noted) Marketplace Revenue Marketplace revenue consists of the following: Year Ended December 31, 2022 2021 Change ($) Change (%) Origination fees $ 499,179 $ 416,839 $ 82,340 20 % Servicing fees 80,609 87,639 (7,030) (8) % Gain on sales of loans 95,335 70,116 25,219 36 % Net fair value adjustments 8,503 3,986 4,517 113 % Total marketplace revenue $ 683,626 $ 578,580 $ 105,046 18 % Year Ended December 31, 2021 2020 Change ($) Change (%) Origination fees $ 416,839 $ 207,640 $ 209,199 101 % Servicing fees 87,639 111,864 (24,225) (22) % Gain on sales of loans 70,116 30,812 39,304 128 % Net fair value adjustments 3,986 (105,002) 108,988 N/M Total marketplace revenue $ 578,580 $ 245,314 $ 333,266 136 % We elected to account for HFS loans under the fair value option.
Management’s Discussion and Analysis of Financial Condition and Results of Operations ” in the Annual Report on Form 10-K for the year ended December 31, 2022. 56 LENDINGCLUB CORPORATION Management’s Discussion and Analysis of Financial Condition and Results of Operations (Tabular Amounts in Thousands, Except Share and Per Share Data and Ratios, or as Noted) The following table sets forth the Income Statement data for each of the periods presented: Year Ended December 31, 2023 2022 2021 Non-interest income: Marketplace revenue $ 291,484 $ 683,626 $ 578,580 Other non-interest income 11,297 28,765 27,219 Total non-interest income 302,781 712,391 605,799 Interest income: Interest on loans held for sale 35,655 26,183 29,540 Interest and fees on loans and leases held for investment 616,735 465,450 188,977 Interest on loans held for investment at fair value 69,866 12,877 4,436 Interest on retail and certificate loans held for investment at fair value 4,222 18,135 57,684 Interest on securities available for sale 40,235 16,116 11,025 Other interest income 65,917 18,579 1,170 Total interest income 832,630 557,340 292,832 Interest expense: Interest on deposits 265,556 60,451 7,228 Interest on retail notes and certificates 4,222 18,135 57,684 Other interest expense 1,014 3,929 15,089 Total interest expense 270,792 82,515 80,001 Net interest income 561,838 474,825 212,831 Total net revenue 864,619 1,187,216 818,630 Provision for credit losses 243,565 267,326 138,800 Non-interest expense: Compensation and benefits 261,948 339,397 288,390 Marketing 93,840 197,747 156,142 Equipment and software 53,485 49,198 39,490 Depreciation and amortization 47,195 43,831 44,285 Professional services 35,173 50,516 47,572 Occupancy 17,532 21,977 24,249 Other non-interest expense 57,264 64,187 61,258 Total non-interest expense 566,437 766,853 661,386 Income before income tax benefit (expense) 54,617 153,037 18,444 Income tax benefit (expense) (15,678) 136,648 136 Net income $ 38,939 $ 289,685 $ 18,580 57 LENDINGCLUB CORPORATION Management’s Discussion and Analysis of Financial Condition and Results of Operations (Tabular Amounts in Thousands, Except Share and Per Share Data and Ratios, or as Noted) Marketplace Revenue Marketplace revenue consists of the following: Year Ended December 31, 2023 2022 Change ($) Change (%) Origination fees $ 279,146 $ 499,179 $ (220,033) (44) % Servicing fees 98,613 80,609 18,004 22 % Gain on sales of loans 47,839 95,335 (47,496) (50) % Net fair value adjustments (134,114) 8,503 (142,617) N/M Total marketplace revenue $ 291,484 $ 683,626 $ (392,142) (57) % Year Ended December 31, 2022 2021 Change ($) Change (%) Origination fees $ 499,179 $ 416,839 $ 82,340 20 % Servicing fees 80,609 87,639 (7,030) (8) % Gain on sales of loans 95,335 70,116 25,219 36 % Net fair value adjustments 8,503 3,986 4,517 113 % Total marketplace revenue $ 683,626 $ 578,580 $ 105,046 18 % We elected to account for HFS loans under the fair value option.
(2) Relates to $138.0 million and $110.8 million of unfunded commitments as of December 31, 2022 and 2021, respectively . 62 LENDINGCLUB CORPORATION Management’s Discussion and Analysis of Financial Condition and Results of Operations (Tabular Amounts in Thousands, Except Share and Per Share Data and Ratios, or as Noted) Year Ended December 31, 2022 2021 Ratio of allowance for loan and lease losses to total loans and leases held for investment at amortized cost 6.5 % 5.0 % Ratio of allowance for loan and lease losses to total loans and leases held for investment at amortized cost, excluding PPP loans 6.6 % 5.5 % Average loans and leases held for investment at amortized cost, excluding PPP loans $ 3,938,340 $ 1,965,944 Net charge-off ratio (1) 2.1 % 0.5 % (1) Calculated as annualized net charge-offs divided by average outstanding loans and leases held for investment during the period, excluding PPP loans.
Year Ended December 31, 2023 2022 2021 Ratio of allowance for loan and lease losses to total loans and leases held for investment at amortized cost 6.4 % 6.5 % 5.0 % Average loans and leases held for investment at amortized cost, excluding PPP loans $ 5,268,569 $ 3,938,340 $ 1,965,944 Net charge-off ratio (1) 5.0 % 2.1 % 0.5 % (1) Calculated as net charge-offs divided by average outstanding loans and leases held for investment during the period, excluding PPP loans.
We expect continued pressure on net interest margin to continue during 2023. 60 LENDINGCLUB CORPORATION Management’s Discussion and Analysis of Financial Condition and Results of Operations (Tabular Amounts in Thousands, Except Share and Per Share Data and Ratios, or as Noted) An analysis of the year-to-year changes in the categories of interest income and interest expense resulting from changes in volume and rate is as follows: 2022 Compared to 2021 2021 Compared to 2020 Increase (Decrease) Due to Change in: Increase (Decrease) Due to Change in: Average Volume (1) Average Rate (1) Total Average Volume (1) Average Rate (1) Total Interest-earning assets Cash, cash equivalents, restricted cash and other $ 470 $ 16,939 $ 17,409 $ 682 $ (565) $ 117 Securities available for sale at fair value 3,414 1,677 5,091 3,342 (4,442) (1,100) Loans held for sale (8,336) 4,979 (3,357) (37,233) (6,103) (43,336) Loans and leases held for investment at amortized cost 286,205 (9,732) 276,473 188,977 — 188,977 Loans held for investment at fair value 7,883 558 8,441 (3,195) (57) (3,252) Retail and certificate loans held for investment at fair value (39,422) (127) (39,549) (58,194) (74) (58,268) Total increase (decrease) in interest income on interest-earning assets $ 250,214 $ 14,294 $ 264,508 $ 94,379 $ (11,241) $ 83,138 Interest-bearing liabilities Checking and money market accounts $ 472 $ 10,038 $ 10,510 $ 5,954 $ — $ 5,954 Savings accounts and certificates of deposit 20,965 21,748 42,713 1,274 — 1,274 Interest-bearing deposits 21,437 31,786 53,223 7,228 — 7,228 Short-term borrowings (4,374) 1,699 (2,675) (16,837) 2,677 (14,160) Advances from PPPLF (691) 11 (680) 1,183 — 1,183 Retail notes, certificates and secured borrowings (39,573) 24 (39,549) (57,838) (430) (58,268) Structured Program borrowings (6,689) (1,441) (8,130) (4,723) (1,843) (6,566) Other long-term debt (44) 369 325 379 (161) 218 Total increase (decrease) in interest expense on interest-bearing liabilities $ (29,934) $ 32,448 $ 2,514 $ (70,608) $ 243 $ (70,365) Increase (decrease) in net interest income $ 280,148 $ (18,154) $ 261,994 $ 164,987 $ (11,484) $ 153,503 (1) Volume and rate changes have been allocated on a consistent basis using the respective percentage changes in average balances and average rates. 61 LENDINGCLUB CORPORATION Management’s Discussion and Analysis of Financial Condition and Results of Operations (Tabular Amounts in Thousands, Except Share and Per Share Data and Ratios, or as Noted) Provision for Credit Losses The allowance for loan and lease losses (ALLL) for lifetime expected losses under CECL on HFI loans and leases at amortized cost is initially recognized as “Provision for credit losses” at the time of origination.
An analysis of the year-over-year changes in the categories of interest income and interest expense resulting from changes in volume and rate is as follows: 2023 Compared to 2022 2022 Compared to 2021 Increase (Decrease) Due to Change in: Increase (Decrease) Due to Change in: Average Volume (1) Average Rate (1) Total Average Volume (1) Average Rate (1) Total Interest-earning assets Cash, cash equivalents, restricted cash and other $ 7,243 $ 40,095 $ 47,338 $ 470 $ 16,939 $ 17,409 Securities available for sale at fair value 15,571 8,548 24,119 3,414 1,677 5,091 Loans held for sale at fair value 12,994 (3,522) 9,472 (8,336) 4,979 (3,357) Loans and leases held for investment at amortized cost 155,258 (3,973) 151,285 286,205 (9,732) 276,473 Loans held for investment at fair value 58,140 (1,151) 56,989 7,883 558 8,441 Retail and certificate loans held for investment at fair value (14,452) 539 (13,913) (39,422) (127) (39,549) Total increase in interest income on interest-earning assets $ 234,754 $ 40,536 $ 275,290 $ 250,214 $ 14,294 $ 264,508 Interest-bearing liabilities Checking and money market accounts $ (8,592) $ 26,590 $ 17,998 $ 472 $ 10,038 $ 10,510 Savings accounts and certificates of deposit 109,053 78,054 187,107 20,965 21,748 42,713 Interest-bearing deposits 100,461 104,644 205,105 21,437 31,786 53,223 Retail notes and certificates (14,452) 539 (13,913) (39,573) 24 (39,549) Other interest-bearing liabilities (3,598) 683 (2,915) (11,798) 638 (11,160) Total increase (decrease) in interest expense on interest-bearing liabilities $ 82,411 $ 105,866 $ 188,277 $ (29,934) $ 32,448 $ 2,514 Increase (decrease) in net interest income $ 152,343 $ (65,330) $ 87,013 $ 280,148 $ (18,154) $ 261,994 (1) Volume and rate changes have been allocated on a consistent basis using the respective percentage changes in average balances and average rates. 62 LENDINGCLUB CORPORATION Management’s Discussion and Analysis of Financial Condition and Results of Operations (Tabular Amounts in Thousands, Except Share and Per Share Data and Ratios, or as Noted) Provision for Credit Losses The allowance for loan and lease losses (ALLL) for lifetime expected losses under CECL on HFI loans and leases at amortized cost is initially recognized as “Provision for credit losses” at the time of origination.
Year Ended December 31, 2022 2021 Change ($) Change (%) Non-interest expense: Compensation and benefits $ 339,397 $ 288,390 $ 51,007 18 % Marketing 197,747 156,142 41,605 27 % Equipment and software 49,198 39,490 9,708 25 % Occupancy 21,977 24,249 (2,272) (9) % Depreciation and amortization 43,831 44,285 (454) (1) % Professional services 50,516 47,572 2,944 6 % Other non-interest expense 64,187 61,258 2,929 5 % Total non-interest expense $ 766,853 $ 661,386 $ 105,467 16 % Year Ended December 31, 2021 2020 Change ($) Change (%) Non-interest expense: Compensation and benefits $ 288,390 $ 252,517 $ 35,873 14 % Marketing 156,142 51,518 104,624 203 % Equipment and software 39,490 26,842 12,648 47 % Occupancy 24,249 27,870 (3,621) (13) % Depreciation and amortization 44,285 54,030 (9,745) (18) % Professional services 47,572 41,780 5,792 14 % Other non-interest expense 61,258 47,762 13,496 28 % Total non-interest expense $ 661,386 $ 502,319 $ 159,067 32 % Compensation and benefits expense increased $51.0 million, or 18%, for the year ended December 31, 2022 compared to the same period in 2021.
Year Ended December 31, 2023 2022 Change ($) Change (%) Non-interest expense: Compensation and benefits $ 261,948 $ 339,397 $ (77,449) (23) % Marketing 93,840 197,747 (103,907) (53) % Equipment and software 53,485 49,198 4,287 9 % Depreciation and amortization 47,195 43,831 3,364 8 % Professional services 35,173 50,516 (15,343) (30) % Occupancy 17,532 21,977 (4,445) (20) % Other non-interest expense 57,264 64,187 (6,923) (11) % Total non-interest expense $ 566,437 $ 766,853 $ (200,416) (26) % Year Ended December 31, 2022 2021 Change ($) Change (%) Non-interest expense: Compensation and benefits $ 339,397 $ 288,390 $ 51,007 18 % Marketing 197,747 156,142 41,605 27 % Equipment and software 49,198 39,490 9,708 25 % Depreciation and amortization 43,831 44,285 (454) (1) % Professional services 50,516 47,572 2,944 6 % Occupancy 21,977 24,249 (2,272) (9) % Other non-interest expense 64,187 61,258 2,929 5 % Total non-interest expense $ 766,853 $ 661,386 $ 105,467 16 % Compensation and benefits expense decreased $77.4 million, or 23%, for the year ended December 31, 2023 compared to the same period in 2022.
The following table summarizes LC Bank’s regulatory capital amounts (in millions) and ratios: December 31, 2022 December 31, 2021 Required Minimum plus Required CCB for Non-Leverage Ratios LendingClub Bank Amount Ratio Amount Ratio CET1 capital (1) $ 852.2 13.8 % $ 523.7 16.7 % 7.0 % Tier 1 capital $ 852.2 13.8 % $ 523.7 16.7 % 8.5 % Total capital $ 932.4 15.1 % $ 563.7 18.0 % 10.5 % Tier 1 leverage $ 852.2 12.5 % $ 523.7 14.3 % 4.0 % Risk-weighted assets $ 6,194.0 N/A $ 3,130.4 N/A N/A Quarterly adjusted average assets $ 6,795.2 N/A $ 3,667.7 N/A N/A N/A – Not applicable (1) Consists of common stockholders’ equity as defined under U.S.
Business – Regulation and Supervision – Capital and Liquidity Requirements and Prompt Corrective Action ” of this Annual Report for additional information regarding regulatory capital requirements. 70 LENDINGCLUB CORPORATION Management’s Discussion and Analysis of Financial Condition and Results of Operations (Tabular Amounts in Thousands, Except Share and Per Share Data and Ratios, or as Noted) The following table summarizes the Company’s and LC Bank’s regulatory capital amounts (in millions) and ratios: December 31, 2023 December 31, 2022 Required Minimum plus Required CCB for Non-Leverage Ratios Amount Ratio Amount Ratio LendingClub Corporation: CET1 capital (1) $ 1,090.2 17.9 % $ 1,005.8 15.8 % 7.0 % Tier 1 capital $ 1,090.2 17.9 % $ 1,005.8 15.8 % 8.5 % Total capital $ 1,169.2 19.2 % $ 1,088.1 17.1 % 10.5 % Tier 1 leverage $ 1,090.2 12.9 % $ 1,005.8 14.1 % 4.0 % Risk-weighted assets $ 6,104.5 N/A $ 6,360.7 N/A N/A Quarterly adjusted average assets $ 8,476.1 N/A $ 7,119.0 N/A N/A LendingClub Bank: CET1 capital (1) $ 949.4 15.8 % $ 852.2 13.8 % 7.0 % Tier 1 capital $ 949.4 15.8 % $ 852.2 13.8 % 8.5 % Total capital $ 1,027.4 17.1 % $ 932.4 15.1 % 10.5 % Tier 1 leverage $ 949.4 11.4 % $ 852.2 12.5 % 4.0 % Risk-weighted assets $ 6,022.2 N/A $ 6,194.0 N/A N/A Quarterly adjusted average assets $ 8,337.4 N/A $ 6,795.2 N/A N/A N/A – Not applicable (1) Consists of common stockholders’ equity as defined under U.S.
The activity in the allowance for credit losses (ACL) was as follows: Year Ended December 31, 2022 2021 Allowance for loan and lease losses, beginning of period $ 144,389 $ — Credit loss expense for loans and leases held for investment 266,679 140,951 Initial allowance for purchased credit deteriorated (PCD) loans acquired during the period (1) — 12,440 Charge-offs (87,473) (10,452) Recoveries 4,257 1,450 Allowance for loan and lease losses, end of period $ 327,852 $ 144,389 Reserve for unfunded lending commitments, beginning of period $ 1,231 $ — Credit loss expense for unfunded lending commitments 647 1,231 Reserve for unfunded lending commitments, end of period (2) $ 1,878 $ 1,231 (1) For acquired PCD loans, an ACL of $30.4 million was required with a corresponding increase to the amortized cost basis as of the acquisition date during the year ended December 31, 2021.
The decrease was primarily due to the lower volume of originated loans retained as HFI at amortized cost and the related initial provision for credit losses, partially offset by an increase in quantitative and qualitative allowance due to an increase in expected losses and a less favorable economic outlook. 63 LENDINGCLUB CORPORATION Management’s Discussion and Analysis of Financial Condition and Results of Operations (Tabular Amounts in Thousands, Except Share and Per Share Data and Ratios, or as Noted) The activity in the allowance for credit losses (ACL) was as follows: Year Ended December 31, 2023 2022 2021 Allowance for loan and lease losses, beginning of period $ 327,852 $ 144,389 $ — Credit loss expense for loans and leases held for investment 243,570 266,679 140,951 Initial allowance for purchased credit deteriorated (PCD) loans acquired during the period — — 12,440 Charge-offs (281,107) (87,473) (10,452) Recoveries 20,072 4,257 1,450 Allowance for loan and lease losses, end of period (1) $ 310,387 $ 327,852 $ 144,389 Reserve for unfunded lending commitments, beginning of period $ 1,878 $ 1,231 $ — Credit loss expense for unfunded lending commitments (5) 647 1,231 Reserve for unfunded lending commitments, end of period (2) $ 1,873 $ 1,878 $ 1,231 (1) Comprised of $355.8 million, $340.4 million and $145.2 million in allowance for future estimated net charge-offs on existing portfolio balances, net of a negative allowance of $45.4 million, $12.5 million and $0.8 million for expected recoveries of amounts previously charged-off as of December 31, 2023, 2022 and 2021, respectively .
Uses of cash at the holding company include the routine cash flow requirements as a bank holding company, such as interest and expenses (including those associated with our office leases), the needs of LC Bank for additional equity and, as required, its need for debt financing and support for extraordinary funding requirements when necessary. 71 LENDINGCLUB CORPORATION Management’s Discussion and Analysis of Financial Condition and Results of Operations (Tabular Amounts in Thousands, Except Share and Per Share Data and Ratios, or as Noted) Factors Impacting Liquidity The Company’s liquidity could be adversely impacted by deteriorating financial and market conditions, the inability or unwillingness of a creditor to provide funding, an idiosyncratic event (e.g., a major loss, causing a perceived or actual deterioration in its financial condition), an adverse systemic event (e.g., default or bankruptcy of a significant capital markets participant), or others.
Factors Impacting Liquidity The Company’s liquidity could be adversely impacted by deteriorating financial and market conditions, the inability or unwillingness of a creditor to provide funding, an idiosyncratic event (e.g., a major loss, causing a perceived or actual deterioration in its financial condition), an adverse systemic event (e.g., default or bankruptcy of a significant capital markets participant), or others.
We believe, based on our projections, that our cash on hand, AFS securities, available funds, and cash flow from operations are sufficient to meet our liquidity needs for the next twelve months, as well as beyond the next twelve months. See “ Item 8.
We believe, based on our projections, that our cash on hand, liquid AFS securities, available borrowing capacity, and net cash flows from operating, investing and financing activities are sufficient to meet our liquidity needs for 72 LENDINGCLUB CORPORATION Management’s Discussion and Analysis of Financial Condition and Results of Operations (Tabular Amounts in Thousands, Except Share and Per Share Data and Ratios, or as Noted) the next twelve months, as well as beyond the next twelve months.
Diluted EPS for the year ended December 31, 2022 included a $1.38 per share benefit from the deferred tax valuation allowance reversal, as well as revenue growth and improved operating efficiency. • Pre-provision net revenue: Pre-provision net revenue increased $263.2 million, or 167%, for the year ended December 31, 2022 compared to the same period in 2021, reflecting revenue growth combined with improved operating efficiency. • Total assets: Total assets as of December 31, 2022 increased $3.1 billion, or 63%, compared to the prior year, primarily reflecting growth in loans held for investment, including the acquisition of a $1.05 billion outstanding principal loan portfolio at the end of 2022. • Deposits: Total deposits as of December 31, 2022 increased $3.3 billion, or 104%, compared to the prior year, primarily reflecting growth in online savings deposits. • Total equity: Total equity as of December 31, 2022 increased $314.1 million, or 37%, compared to the prior year, primarily reflecting net income generated over the period and the deferred tax asset valuation allowance reversal.
Diluted EPS for the year ended December 31, 2022 included a $1.38 per share benefit from the deferred tax valuation allowance reversal. • Pre-provision net revenue (PPNR): PPNR for the year ended December 31, 2023 decreased $122.2 million, or 29%, compared to the same period in 2022. • Cash and cash equivalents: Total cash and cash equivalents as of December 31, 2023 increased $195.5 million, or 18%, compared to the same period in 2022.
The increase was primarily driven by an 51 LENDINGCLUB CORPORATION Management’s Discussion and Analysis of Financial Condition and Results of Operations (Tabular Amounts in Thousands, Except Share and Per Share Data and Ratios, or as Noted) increase in unsecured personal loans retained in current and prior periods as HFI, partially offset by an increase in interest expense on deposits due to higher interest rates. ◦ Net interest margin: Net interest margin was 8.2%, increasing from 5.6% in the prior year, primarily reflecting a greater mix of personal loans which generate a higher yield than the rest of the loans HFI, partially offset by higher interest rates on deposits. • Provision for credit losses: Provision for credit losses increased $128.5 million, or 93%, for the year ended December 31, 2022 compared to the same period in 2021.
The increase was primarily driven by higher interest income due to a higher average balance of loans retained as HFI in the current period, a higher average balance of securities retained associated with our Structured Certificates and higher interest rates earned on cash and cash equivalents, partially offset by higher interest rates paid on a higher average balance of deposits. ◦ Net interest margin: Net interest margin for the year ended December 31, 2023 was 7.0%, decreasing from 8.2% in the prior year. • Provision for credit losses: Provision for credit losses decreased $23.8 million, or 9%, for the year ended December 31, 2023 compared to the same period in 2022.
As of December 31, 2022 2021 Balance Sheet Data: Loans and leases held for investment at amortized cost, net, excluding PPP loans $ 4,638,331 $ 2,486,440 PPP loans 66,971 268,297 Total loans and leases held for investment at amortized cost, net (1) $ 4,705,302 $ 2,754,737 Loans held for investment at fair value $ 925,938 $ 21,240 Total loans and leases held for investment $ 5,631,240 $ 2,775,977 Total assets $ 7,979,747 $ 4,900,319 Total deposits $ 6,392,553 $ 3,135,788 Total liabilities $ 6,815,453 $ 4,050,077 Total equity $ 1,164,294 $ 850,242 (1) Excludes loans held for investment at fair value, which primarily consists of a loan portfolio that was acquired at the end of 2022.
(5) Assets under management (AUM) reflects loans serviced on our platform, which includes outstanding balances of unsecured personal loans, auto refinance loans and education and patient finance loans serviced for others and retained for investment by the Company. 55 LENDINGCLUB CORPORATION Management’s Discussion and Analysis of Financial Condition and Results of Operations (Tabular Amounts in Thousands, Except Share and Per Share Data and Ratios, or as Noted) As of December 31, 2023 2022 Balance Sheet Data: Securities available for sale $ 1,620,262 $ 345,702 Loans held for sale at fair value $ 407,773 $ 110,400 Loans and leases held for investment at amortized cost, net, excluding PPP loans $ 4,533,523 $ 4,638,331 PPP loans $ 6,392 $ 66,971 Total loans and leases held for investment at amortized cost, net (1) $ 4,539,915 $ 4,705,302 Loans held for investment at fair value $ 262,190 $ 925,938 Total loans and leases held for investment $ 4,802,105 $ 5,631,240 Total assets $ 8,827,463 $ 7,979,747 Total deposits $ 7,333,486 $ 6,392,553 Total liabilities $ 7,575,641 $ 6,815,453 Total equity $ 1,251,822 $ 1,164,294 Allowance Ratios (1) : ALLL to total loans and leases held for investment 6.4 % 6.5 % ALLL to consumer loans and leases held for investment 7.2 % 7.3 % ALLL to commercial loans and leases held for investment 1.8 % 2.0 % Net charge-offs $ 261,035 $ 83,216 Net charge-off ratio (2) 5.0 % 2.1 % (1) Excludes loans held for investment at fair value, which primarily consists of a loan portfolio that was acquired at the end of 2022.