Biggest changeThe 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.
Biggest changeThe following tables provide a reconciliation of PPNR to the nearest GAAP measure: For the year ended December 31, 2024 2023 2022 GAAP Net income $ 51,330 $ 38,939 $ 289,685 Less: Provision for credit losses (178,267) (243,565) (267,326) Less: Income tax (expense) benefit (13,736) (15,678) 136,648 Pre-provision net revenue $ 243,333 $ 298,182 $ 420,363 69 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) For the year ended December 31, 2024 2023 2022 Non-interest income $ 252,970 $ 302,781 $ 712,391 Net interest income 534,041 561,838 474,825 Total net revenue 787,011 864,619 1,187,216 Non-interest expense (543,678) (566,437) (766,853) Pre-provision net revenue 243,333 298,182 420,363 Provision for credit losses (178,267) (243,565) (267,326) Income before income tax (expense) benefit 65,066 54,617 153,037 Income tax (expense) benefit (13,736) (15,678) 136,648 GAAP Net income $ 51,330 $ 38,939 $ 289,685 The following table provides a reconciliation of TBV Per Common Share to the nearest GAAP measure: As of December 31, 2024 2023 2022 GAAP common equity $ 1,341,731 $ 1,251,822 $ 1,164,294 Less: Goodwill (75,717) (75,717) (75,717) Less: Customer relationship intangible assets (8,586) (12,135) (16,334) Tangible common equity $ 1,257,428 $ 1,163,970 $ 1,072,243 Book value per common share GAAP common equity $ 1,341,731 $ 1,251,822 $ 1,164,294 Common shares issued and outstanding 113,383,917 110,410,602 106,546,995 Book value per common share $ 11.83 $ 11.34 $ 10.93 Tangible book value per common share Tangible common equity $ 1,257,428 $ 1,163,970 $ 1,072,243 Common shares issued and outstanding 113,383,917 110,410,602 106,546,995 Tangible book value per common share $ 11.09 $ 10.54 $ 10.06 The following table provides a reconciliation of ROTCE to the nearest GAAP measure: As of and For The Year Ended December 31, 2024 2023 2022 Average GAAP common equity $ 1,291,938 $ 1,204,050 $ 1,019,280 Less: Average goodwill (75,717) (75,717) (75,717) Less: Average customer relationship intangible assets (10,324) (14,198) (18,721) Average tangible common equity $ 1,205,897 $ 1,114,135 $ 924,842 Return on average equity GAAP net income $ 51,330 $ 38,939 $ 289,685 Average GAAP common equity 1,291,938 1,204,050 1,019,280 Return on average equity 4.0 % 3.2 % 28.4 % Return on tangible common equity GAAP net income $ 51,330 $ 38,939 $ 289,685 Average tangible common equity 1,205,897 1,114,135 924,842 Return on tangible common equity 4.3 % 3.5 % 31.3 % 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 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, 2024 2023 2022 GAAP Net income $ 51,330 $ 38,939 $ 289,685 Income tax benefit from release of tax valuation allowance — — 143,495 Net income excluding income tax benefit $ 51,330 $ 38,939 $ 146,190 GAAP Diluted EPS – common stockholders $ 0.45 $ 0.36 $ 2.79 (A) Income tax benefit from release of tax valuation allowance N/A N/A $ 143,495 (B) Weighted-average common shares – Diluted N/A N/A 104,001,288 (A/B) Diluted EPS impact of income tax benefit N/A N/A $ 1.38 Diluted EPS excluding income tax benefit $ 0.45 $ 0.36 $ 1.41 N/A – Not applicable 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.
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.
Loans and Leases Held for Investment at Amortized Cost, Net of Allowance for Loan and Lease Losses .” 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) 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.
Since the Acquisition, we are subject to supervision, regulation, examination and enforcement by multiple federal banking regulatory bodies. Specifically, as a bank holding company, the Company is subject to ongoing and comprehensive supervision, regulation, examination and enforcement by the Board of Governors of the Federal Reserve System (FRB).
We are subject to supervision, regulation, examination and enforcement by multiple federal banking regulatory bodies. Specifically, as a bank holding company, the Company is subject to ongoing and comprehensive supervision, regulation, examination and enforcement by the Board of Governors of the Federal Reserve System (FRB).
The following table presents the change in projected net interest income for the next twelve months due to a hypothetical instantaneous parallel change in interest rates relative to current rates: December 31, 2023 December 31, 2022 Instantaneous Change in Interest Rates: + 200 basis points (4.8) % (6.9) % + 100 basis points (2.2) % (3.3) % - 100 basis points 0.0 % 1.9 % - 200 basis points (0.4) % 3.5 % As illustrated in the table above, net interest income is projected to decrease over the next twelve months during hypothetical rising interest rate environments primarily as a result of higher rates paid on interest-bearing deposits, partially offset by higher rates earned on new loans, investment purchases, and cash and cash equivalents as well as by the impact of our hedging activity.
The following table presents the change in projected net interest income for the next twelve months due to a hypothetical instantaneous parallel change in interest rates relative to current rates: December 31, 2024 December 31, 2023 Instantaneous Change in Interest Rates: + 200 basis points (7.1) % (4.8) % + 100 basis points (3.5) % (2.2) % - 100 basis points 1.1 % — % - 200 basis points 1.6 % (0.4) % As illustrated in the table above, net interest income is projected to decrease over the next twelve months during hypothetical rising interest rate environments primarily as a result of higher rates paid on interest-bearing deposits, partially offset by higher rates earned on new loans, security purchases, and cash and cash equivalents as well as by the impact of our hedging activity.
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 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, 2024 2023 2022 Non-interest income $ 252,970 $ 302,781 $ 712,391 Net interest income 534,041 561,838 474,825 Total net revenue 787,011 864,619 1,187,216 Non-interest expense 543,678 566,437 766,853 Pre-provision net revenue (1) 243,333 298,182 420,363 Provision for credit losses 178,267 243,565 267,326 Income before income tax (expense) benefit 65,066 54,617 153,037 Income tax (expense) benefit (13,736) (15,678) 136,648 Net income $ 51,330 $ 38,939 $ 289,685 Income tax benefit from release of tax valuation allowance — — 143,495 Net income excluding income tax benefit (1)(2) $ 51,330 $ 38,939 $ 146,190 Basic EPS – common stockholders $ 0.46 $ 0.36 $ 2.80 Diluted EPS – common stockholders $ 0.45 $ 0.36 $ 2.79 Diluted EPS excluding income tax benefit (1)(2) $ 0.45 $ 0.36 $ 1.41 LendingClub Corporation Performance Metrics: Net interest margin 5.6 % 7.0 % 8.2 % Efficiency ratio (3) 69.1 % 65.5 % 64.6 % Return on average equity (ROE) 4.0 % 3.2 % 28.4 % Return on tangible common equity (ROTCE) (1) 4.3 % 3.5 % 31.3 % Return on average total assets (ROA) 0.5 % 0.5 % 4.7 % Marketing as a % of loan originations 1.4 % 1.3 % 1.5 % LendingClub Corporation Capital Metrics: Common equity tier 1 capital ratio 17.3 % 17.9 % 15.8 % Tier 1 leverage ratio 11.0 % 12.9 % 14.1 % Book value per common share $ 11.83 $ 11.34 $ 10.93 Tangible book value per common share (1) $ 11.09 $ 10.54 $ 10.06 Loan Originations (in millions) (4) : Marketplace loans $ 5,482 $ 5,253 $ 9,389 Loan originations held for investment 1,735 2,184 3,731 Total loan originations $ 7,218 $ 7,437 $ 13,121 Loan originations held for investment as a % of total loan originations 24 % 29 % 28 % Servicing Portfolio AUM (in millions) (5) : Total servicing portfolio $ 12,371 $ 14,122 $ 16,157 Loans serviced for others $ 7,207 $ 9,336 $ 10,819 (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, 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.
The following table presents loan origination volume during each of the periods set forth below: Year Ended December 31, 2024 2023 2022 2024 vs. 2023 Change (%) 2023 vs. 2022 Change (%) Marketplace loans $ 5,482,339 $ 5,252,668 $ 9,389,445 4 % (44) % Loan originations held for investment 1,735,409 2,184,095 3,731,057 (21) % (41) % Total loan originations (1) $ 7,217,748 $ 7,436,763 $ 13,120,502 (3) % (43) % (1) Includes unsecured personal loans and auto loans only.
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%.
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, 2024 2023 2022 Credit loss expense for loans and leases held for investment $ 175,430 $ 243,570 $ 266,679 Credit loss expense for securities available for sale 3,527 — — Credit loss expense (benefit) for unfunded lending commitments (690) (5) 647 Total provision for credit losses $ 178,267 $ 243,565 $ 267,326 Loan originations held for investment $ 1,735,409 $ 2,184,095 $ 3,731,057 The provision for credit losses was $178.3 million and $243.6 million for the years ended December 31, 2024 and 2023, respectively, a decrease of 27%.
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.
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, 2023. 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, 2024 2023 2022 2024 vs. 2023 Change (%) 2023 vs. 2022 Change (%) Non-interest income: Marketplace revenue $ 242,791 $ 291,484 $ 683,626 (17) % (57) % Other non-interest income 10,179 11,297 28,765 (10) % (61) % Total non-interest income 252,970 302,781 712,391 (16) % (57) % Interest income: Interest on loans held for sale 92,442 35,655 26,183 159 % 36 % Interest and fees on loans and leases held for investment 494,214 616,735 465,450 (20) % 33 % Interest on loans held for investment at fair value (1) 77,034 74,088 31,012 4 % 139 % Interest on securities available for sale 187,961 40,235 16,116 367 % 150 % Other interest income 56,307 65,917 18,579 (15) % 255 % Total interest income 907,958 832,630 557,340 9 % 49 % Interest expense: Interest on deposits 369,219 265,556 60,451 39 % 339 % Other interest expense (1) 4,698 5,236 22,064 (10) % (76) % Total interest expense 373,917 270,792 82,515 38 % 228 % Net interest income 534,041 561,838 474,825 (5) % 18 % Total net revenue 787,011 864,619 1,187,216 (9) % (27) % Provision for credit losses 178,267 243,565 267,326 (27) % (9) % Non-interest expense: Compensation and benefits 232,158 261,948 339,397 (11) % (23) % Marketing 100,402 93,840 197,747 7 % (53) % Equipment and software 51,194 53,485 49,198 (4) % 9 % Depreciation and amortization 58,834 47,195 43,831 25 % 8 % Professional services 32,045 35,173 50,516 (9) % (30) % Occupancy 15,798 17,532 21,977 (10) % (20) % Other non-interest expense 53,247 57,264 64,187 (7) % (11) % Total non-interest expense 543,678 566,437 766,853 (4) % (26) % Income before income tax (expense) benefit 65,066 54,617 153,037 19 % (64) % Income tax (expense) benefit (13,736) (15,678) 136,648 (12) % (111) % Net income $ 51,330 $ 38,939 $ 289,685 32 % (87) % (1) Prior period amounts have been reclassified to conform to the current period presentation. 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, 2024 2023 Change ($) Change (%) Origination fees $ 283,420 $ 279,146 $ 4,274 2 % Servicing fees 64,933 98,613 (33,680) (34) % Gain on sales of loans 49,097 47,839 1,258 3 % Net fair value adjustments (154,659) (134,114) (20,545) (15) % Total marketplace revenue $ 242,791 $ 291,484 $ (48,693) (17) % 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) % We elected to account for HFS loans under the fair value option.
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 $77.4 million, or 23%, for the year ended December 31, 2023 compared to the same period in 2022.
Year Ended December 31, 2024 2023 Change ($) Change (%) Non-interest expense: Compensation and benefits $ 232,158 $ 261,948 $ (29,790) (11) % Marketing 100,402 93,840 6,562 7 % Equipment and software 51,194 53,485 (2,291) (4) % Depreciation and amortization 58,834 47,195 11,639 25 % Professional services 32,045 35,173 (3,128) (9) % Occupancy 15,798 17,532 (1,734) (10) % Other non-interest expense 53,247 57,264 (4,017) (7) % Total non-interest expense $ 543,678 $ 566,437 $ (22,759) (4) % 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) % Compensation and benefits expense decreased $29.8 million, or 11%, for the year ended December 31, 2024 compared to the same period in 2023.
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 following table presents the actual capital amounts and ratios of the Company and LC Bank as well as the regulatory minimum and “well-capitalized” requirements (dollars in millions): December 31, 2024 December 31, 2023 Required Minimum (1) Well-Capitalized Minimum Amount Ratio Amount Ratio LendingClub Corporation: CET1 capital (2) $ 1,188.6 17.3 % $ 1,090.2 17.9 % 7.0 % N/A Tier 1 capital $ 1,188.6 17.3 % $ 1,090.2 17.9 % 8.5 % 6.0 % Total capital $ 1,276.5 18.5 % $ 1,169.2 19.2 % 10.5 % 10.0 % Tier 1 leverage $ 1,188.6 11.0 % $ 1,090.2 12.9 % 4.0 % N/A Risk-weighted assets $ 6,887.1 N/A $ 6,104.5 N/A N/A N/A Quarterly adjusted average assets $ 10,814.0 N/A $ 8,476.1 N/A N/A N/A LendingClub Bank: CET1 capital (2) $ 1,101.4 16.1 % $ 949.4 15.8 % 7.0 % 6.5 % Tier 1 capital $ 1,101.4 16.1 % $ 949.4 15.8 % 8.5 % 8.0 % Total capital $ 1,188.5 17.4 % $ 1,027.4 17.1 % 10.5 % 10.0 % Tier 1 leverage $ 1,101.4 10.3 % $ 949.4 11.4 % 4.0 % 5.0 % Risk-weighted assets $ 6,823.1 N/A $ 6,022.2 N/A N/A N/A Quarterly adjusted average assets $ 10,696.7 N/A $ 8,337.4 N/A N/A N/A N/A – Not applicable (1) Required minimums presented for risk-based capital ratios include the required capital conservation buffer of 2.5%. 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) (2) CET1 capital consists of common stockholders’ equity as defined under U.S.
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.
We believe, based on our projections, that our cash on hand, liquid AFS securities, deposits, available borrowing capacity, and net cash flows from operating, investing and financing activities are sufficient to meet our liquidity needs for the next twelve months, as well as beyond the next twelve months. See “ Item 8.
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 $214.0 million in outstanding principal balance of commercial loans sold as of December 31, 2023, 2022 and 2021, respectively.
As of December 31, 2024 2023 Change ($) Change (%) AUM (in millions): Loans sold $ 7,207 $ 9,336 $ (2,129) (23) % Loans held by LendingClub Bank 5,164 4,786 378 8 % Total $ 12,371 $ 14,122 $ (1,751) (12) % 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 4,786 5,338 (552) (10) % Total $ 14,122 $ 16,157 $ (2,035) (13) % In addition to the loans serviced on our marketplace platform, we serviced $102.0 million, $133.2 million and $167.0 million in outstanding principal balance of commercial loans sold as of December 31, 2024, 2023 and 2022, respectively.
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 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.
Year Ended December 31, 2024 2023 2022 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 $ 1,081,644 $ 56,307 5.21 % $ 1,293,047 $ 65,917 5.10 % $ 987,833 $ 18,579 1.88 % Securities available for sale at fair value 2,707,049 187,961 6.94 % 652,047 40,235 6.17 % 370,277 16,116 4.35 % Loans held for sale at fair value 719,898 92,442 12.84 % 252,519 35,655 14.12 % 162,760 26,183 16.09 % Loans and leases held for investment at amortized cost: Unsecured personal loans 3,220,969 431,782 13.41 % 4,143,482 549,256 13.26 % 2,967,410 410,222 13.82 % Commercial and other consumer loans (2) 1,073,445 62,432 5.82 % 1,151,201 67,479 5.86 % 1,109,505 55,228 4.98 % Loans and leases held for investment at amortized cost 4,294,414 494,214 11.51 % 5,294,683 616,735 11.65 % 4,076,915 465,450 11.42 % Loans held for investment at fair value (2) 693,557 77,034 11.11 % 567,504 74,088 13.06 % 219,104 31,012 14.15 % Total loans and leases held for investment (2) 4,987,971 571,248 11.45 % 5,862,187 690,823 11.78 % 4,296,019 496,462 11.56 % Total interest-earning assets 9,496,562 907,958 9.56 % 8,059,800 832,630 10.33 % 5,816,889 557,340 9.58 % Cash and due from banks and restricted cash 51,732 70,653 72,764 Allowance for loan and lease losses (247,458) (345,434) (234,532) Other noninterest-earning assets 621,324 676,335 547,388 Total assets $ 9,922,160 $ 8,461,354 $ 6,202,509 Interest-bearing liabilities Interest-bearing deposits: Checking and money market accounts $ 1,012,164 $ 35,143 3.47 % $ 1,344,431 $ 34,462 2.56 % $ 2,205,691 $ 16,464 0.75 % Savings accounts and certificates of deposit 6,923,221 334,076 4.83 % 5,345,734 231,094 4.32 % 2,123,037 43,987 2.07 % Interest-bearing deposits 7,935,385 369,219 4.65 % 6,690,165 265,556 3.97 % 4,328,728 60,451 1.40 % Other interest-bearing liabilities (2) 143,189 4,698 3.28 % 69,120 5,236 7.58 % 316,193 22,064 6.98 % Total interest-bearing liabilities 8,078,574 373,917 4.63 % 6,759,285 270,792 4.01 % 4,644,921 82,515 1.78 % Noninterest-bearing deposits 323,378 236,618 264,099 Other liabilities 228,270 261,401 274,209 Total liabilities $ 8,630,222 $ 7,257,304 $ 5,183,229 Total equity $ 1,291,938 $ 1,204,050 $ 1,019,280 Total liabilities and equity $ 9,922,160 $ 8,461,354 $ 6,202,509 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, 2024 2023 2022 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 rate spread 4.93 % 6.32 % 7.80 % Net interest income and net interest margin $ 534,041 5.62 % $ 561,838 6.97 % $ 474,825 8.16 % (1) Nonaccrual loans and any related income are included in their respective loan categories.
(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.
(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 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, 2024 2023 Balance Sheet Data: Securities available for sale $ 3,452,648 $ 1,620,262 Loans held for sale at fair value $ 636,352 $ 407,773 Loans and leases held for investment at amortized cost $ 4,125,818 $ 4,850,302 Gross allowance for loan and lease losses (1) $ (285,686) $ (355,773) Recovery asset value (2) $ 48,952 $ 45,386 Allowance for loan and lease losses $ (236,734) $ (310,387) Loans and leases held for investment at amortized cost, net $ 3,889,084 $ 4,539,915 Loans held for investment at fair value (3)(4) $ 1,027,798 $ 272,678 Total loans and leases held for investment (3)(4) $ 4,916,882 $ 4,812,593 Total assets $ 10,630,509 $ 8,827,463 Total deposits $ 9,068,237 $ 7,333,486 Total liabilities $ 9,288,778 $ 7,575,641 Total equity $ 1,341,731 $ 1,251,822 Allowance Ratios (5) : ALLL to total loans and leases held for investment at amortized cost 5.7 % 6.4 % ALLL to commercial loans and leases held for investment at amortized cost 3.9 % 1.8 % ALLL to consumer loans and leases held for investment at amortized cost 6.1 % 7.2 % Gross ALLL to consumer loans and leases held for investment at amortized cost 7.5 % 8.3 % Net charge-offs $ 249,083 $ 261,035 Net charge-off ratio (6) 5.8 % 4.9 % (1) Represents the allowance for future estimated net charge-offs on existing portfolio balances.
The primary uses of LC Bank liquidity include the funding/acquisition of loans and securities purchases; withdrawals, maturities and the payment of interest on deposits; compensation and benefits expense; taxes; capital expenditures, including internally developed software, leasehold improvements and computer equipment; and costs associated with the continued development and support of our online lending marketplace platform.
The primary uses of LC Bank liquidity include (i) the funding/acquisition of loans and securities purchases, (ii) withdrawals, maturities and the payment of interest on deposits, (iii) compensation and benefits expense, (iv) taxes, (v) capital expenditures, including internally developed software, leasehold improvements and computer equipment, and (vi) costs associated with the continued development and support of our digital marketplace bank. 73 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) Deposits Deposits represent an important source of funding for LC Bank.
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.
This was partially offset by higher interest income due to a higher average balance of securities retained associated with our Structured Certificates and a higher average balance of loans held for sale (HFS) . 53 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 margin: Net interest margin for the year ended December 31, 2024 was 5.6%, decreasing from 7.0% in the prior year. • Provision for credit losses: Provision for credit losses decreased $65.3 million, or 27%, for the year ended December 31, 2024 compared to the same period in 2023.
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 .
Excluding this one loan, the CRE office loan portfolio balance was under $35 million as of December 31, 2024. 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) Allowance for Credit Losses The activity in the allowance for credit losses (ACL) was as follows: Year Ended December 31, 2024 2023 2022 Allowance for loan and lease losses: Beginning of period $ 310,387 $ 327,852 $ 144,389 Credit loss expense for loans and leases held for investment 175,430 243,570 266,679 Charge-offs (303,593) (281,107) (87,473) Recoveries 54,510 20,072 4,257 End of period $ 236,734 $ 310,387 $ 327,852 Allowance for securities available for sale: Beginning of period $ — $ — $ — Credit loss expense for securities available for sale 3,527 — — End of period $ 3,527 $ — $ — Reserve for unfunded lending commitments: Beginning of period $ 1,873 $ 1,878 $ 1,231 Credit loss expense (benefit) for unfunded lending commitments (690) (5) 647 End of period (1) $ 1,183 $ 1,873 $ 1,878 (1) Relates to $105.0 million, $78.1 million and $138.0 million of unfunded commitments as of December 31, 2024, 2023 and 2022, respectively .
Liquidity management also involves maintaining sufficient liquidity to repay borrowings, pay operating expenses and support 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) LendingClub Bank Liquidity The following table summarizes LC Bank’s primary sources of short-term liquidity as of the periods presented: December 31, 2023 December 31, 2022 Cash and cash equivalents $ 1,230,206 $ 1,020,874 Securities available for sale (1) $ 370,466 $ 329,287 Deposits $ 7,426,445 $ 6,420,827 Available borrowing capacity: FHLB of Des Moines borrowing capacity (2) $ 661,337 $ 414,528 FRB Discount Window borrowing capacity (3) $ 2,816,501 $ 191,021 Total available borrowing capacity $ 3,477,838 $ 605,549 (1) Excludes illiquid securities available for sale.
LendingClub Bank Liquidity The following table summarizes LC Bank’s primary sources of short-term liquidity as of the periods presented: December 31, 2024 December 31, 2023 Cash and cash equivalents $ 932,463 $ 1,230,206 Securities available for sale (1) $ 382,876 $ 370,466 Deposits $ 9,116,821 $ 7,426,445 Available borrowing capacity: FRB Discount Window (2) $ 2,635,034 $ 2,816,501 FHLB of Des Moines (3) 626,117 661,337 Total available borrowing capacity $ 3,261,151 $ 3,477,838 (1) Excludes illiquid securities available for sale.
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.
An analysis of the year-over-year changes in the categories of interest revenue and interest expense resulting from changes in volume and rate is as follows: 2024 Compared to 2023 2023 Compared to 2022 Increase (Decrease) Due to Change in: Increase (Decrease) Due to Change in: Average Volume (1) Average Yield/Rate (1) Total Average Volume (1) Average Yield/Rate (1) Total Interest-earning assets Cash, cash equivalents, restricted cash and other $ (10,980) $ 1,370 $ (9,610) $ 7,243 $ 40,095 $ 47,338 Securities available for sale at fair value 142,079 5,647 147,726 15,571 8,548 24,119 Loans held for sale at fair value 60,295 (3,508) 56,787 12,994 (3,522) 9,472 Loans and leases held for investment at amortized cost (115,197) (7,324) (122,521) 155,258 (3,973) 151,285 Loans held for investment at fair value (2) 14,988 (12,042) 2,946 45,661 (2,585) 43,076 Total increase (decrease) in interest income on interest-earning assets $ 91,185 $ (15,857) $ 75,328 $ 236,727 $ 38,563 $ 275,290 Interest-bearing liabilities Checking and money market accounts $ (9,757) $ 10,438 $ 681 $ (8,592) $ 26,590 $ 17,998 Savings accounts and certificates of deposit 73,880 29,102 102,982 109,053 78,054 187,107 Interest-bearing deposits 64,123 39,540 103,663 100,461 104,644 205,105 Other interest-bearing liabilities (2) 3,532 (4,070) (538) (18,572) 1,744 (16,828) Total increase in interest expense on interest-bearing liabilities $ 67,655 $ 35,470 $ 103,125 $ 81,889 $ 106,388 $ 188,277 Increase (decrease) in net interest income $ 23,530 $ (51,327) $ (27,797) $ 154,838 $ (67,825) $ 87,013 (1) Volume and rate changes have been allocated on a consistent basis using the respective percentage changes in average balances and average rates.
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.
Financial information for the segments is presented in the following table: LendingClub Bank LendingClub Corporation (Parent only) Total Reportable Segments Year ended 2024 2023 2022 2024 2023 2022 2024 2023 2022 Non-interest income: Marketplace revenue $ 176,921 $ 206,381 $ 610,536 $ 36,595 $ 41,817 $ 48,231 $ 213,516 $ 248,198 $ 658,767 Other non-interest income 53,643 74,684 85,208 9,038 9,503 15,628 62,681 84,187 100,836 Total non-interest income 230,564 281,065 695,744 45,633 51,320 63,859 276,197 332,385 759,603 Interest income: Interest income 902,741 818,206 526,471 5,217 14,424 30,869 907,958 832,630 557,340 Interest expense (373,219) (266,218) (60,954) (698) (4,574) (21,561) (373,917) (270,792) (82,515) Net interest income 529,522 551,988 465,517 4,519 9,850 9,308 534,041 561,838 474,825 Total net revenue 760,086 833,053 1,161,261 50,152 61,170 73,167 810,238 894,223 1,234,428 Provision for credit losses (178,267) (243,565) (267,326) — — — (178,267) (243,565) (267,326) Non-interest expense: Compensation and benefits (225,620) (255,428) (331,627) (6,538) (6,520) (7,770) (232,158) (261,948) (339,397) Marketing (100,400) (93,840) (197,559) (2) — (188) (100,402) (93,840) (197,747) Equipment and Software (51,068) (53,239) (49,004) (126) (246) (194) (51,194) (53,485) (49,198) Depreciation and Amortization (50,309) (30,216) (16,489) (8,525) (16,979) (27,342) (58,834) (47,195) (43,831) Professional Services (31,376) (33,963) (49,993) (669) (1,210) (523) (32,045) (35,173) (50,516) Occupancy (7,582) (7,980) (8,631) (8,216) (9,552) (13,346) (15,798) (17,532) (21,977) Other non-interest expense (54,963) (62,360) (71,001) (21,511) (24,508) (40,398) (76,474) (86,868) (111,399) Total non-interest expense (521,318) (537,026) (724,304) (45,587) (59,015) (89,761) (566,905) (596,041) (814,065) Income tax (expense) benefit (12,824) (17,881) (42,354) (912) 2,203 125,954 (13,736) (15,678) 83,600 Net income (1) $ 47,677 $ 34,581 $ 127,277 $ 3,653 $ 4,358 $ 109,360 $ 51,330 $ 38,939 $ 236,637 Capital expenditures $ 54,302 $ 59,509 $ 69,481 $ — $ — $ — $ 54,302 $ 59,509 $ 69,481 (1) Total net income from reportable segments reflects net income on a consolidated basis. 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) Year Ended December 31, 2024 2023 2022 Total net revenue – reportable segments $ 810,238 $ 894,223 $ 1,234,428 Intercompany eliminations (23,227) (29,604) (47,212) Total net revenue – consolidated $ 787,011 $ 864,619 $ 1,187,216 An analysis of the Company’s results of operations and material drivers and trends of the financial results of the segments presented above are consistent with those 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 (PPNR), Tangible Book Value (TBV) Per Common Share, Return on Tangible Common Equity (ROTCE), Net Income Excluding Income Tax Benefit and Diluted EPS Excluding Income Tax Benefit.