EX-99.3 4 brhc10030347_ex99-3.htm EXHIBIT 99.3

Exhibit 99.3


Home Point Capital Inc.

Third Quarter 2021 Earnings
Supplemental Financial Data

November 4, 2021



Legal Disclaimers

1. Non-GAAP Financial Measures

To provide investors with information in addition to our results as determined under Generally Accepted Accounting Principles (“GAAP”), we disclose Adjusted revenue, Adjusted net Income, and Adjusted net margin as “non-GAAP measures,” which management believes provide useful information to investors. These measures are not financial measures calculated in accordance with GAAP and should not be considered as a substitute for revenue, net income, or any other operating performance measure calculated in accordance with GAAP, and may not be comparable to a similarly titled measure reported by other companies.
 
We define Adjusted revenue as Total net revenue exclusive of the impact of the change in fair value of MSRs related to changes in valuation inputs and assumptions, net of MSRs hedge and adjusted for Income from equity method investment. 
 
We define Adjusted net income as Net income (loss) exclusive of the impact of the change in fair value of MSRs related to changes in valuation inputs and assumptions, net of MSRs hedge. 
 
We exclude changes in fair value of MSRs, net of hedge from each of Adjusted revenue and Adjusted net income (loss) as they add volatility and are not indicative of the Company’s operating performance or results of operation. This adjustment does not include changes in fair value of MSRs due to realization of cash flows, which remain in each of Adjusted revenue and Adjusted net income (loss). Realization of cash flows occurs when cash is collected as customers make scheduled payments, partial prepayments of principal, or pay their mortgage in full. 
 
We define Adjusted net margin by dividing Adjusted net income by Adjusted revenue. 
 
We believe that Adjusted revenue, Adjusted net Income, and Adjusted net margin can provide useful information to investors and others in understanding and evaluating our operating results. These measures are not financial measures calculated in accordance with GAAP and should not be considered as a substitute for net income, or any other operating performance measure calculated in accordance with GAAP and may not be comparable to a similarly titled measure reported by other companies. 
 
We believe that the presentation of Adjusted revenue, Adjusted net Income, and Adjusted net margin provides useful information to investors regarding our results of operations because each measure assists both investors and management in analyzing and benchmarking the performance and value of our business. Adjusted revenue, Adjusted net Income, and Adjusted net margin provide indicators of performance that are not affected by fluctuations in certain costs or other items. Accordingly, management believes that these measurements are useful for comparing general operating performance from period to period, and management relies on these measures for planning and forecasting of future periods. The Company measures the performance of the segments primarily on a contribution margin basis. Additionally, these measures allow management to compare our results with those of other companies that have different financing and capital structures. However, other companies may define Adjusted revenue, Adjusted net Income, and Adjusted net margin differently, and as a result, our measures of Adjusted revenue, Adjusted net Income, and Adjusted net margin may not be directly comparable to those of other companies.
 
2. Forward Looking Statements

This presentation contains certain “forward-looking statements,” as that term is defined in the U.S. federal securities laws, including the Private Securities Litigation Reform Act of 1995. In addition, from time to time, Home Point Capital Inc. (“we,” “our,” “us” or the “Company”) or its representatives have made, or may make, forward-looking statements orally or in writing. These forward-looking statements include, but are not limited to, statements other than statements of historical facts, including among others, statements relating to the Company’s future financial performance, the Company’s business prospects and strategy, anticipated financial position, liquidity and capital needs, the industry in which the Company operates and other similar matters. Words such as “anticipates,” “expects,” “intends,” “plans,” “predicts,” “believes,” “seeks,” “estimates,” “could,” “would,” “will,” “may,” “can,” “continue,” “potential,” “should” and the negative of these terms or other comparable terminology often identify forward-looking statements. These forward-looking statements, which are based on currently available information, operating plans, and projections about events and trends, are not guarantees of future performance and are subject to risks and uncertainties that could cause actual results to differ materially from the results contemplated by the forward-looking statements. Factors, risks, and uncertainties that could cause actual outcomes and results to be materially different from those contemplated by forward-looking statements include, among others: our reliance on our financing arrangements to fund mortgage loans and otherwise operate our business; the dependence of our loan origination and servicing revenues on macroeconomic and U.S. residential real estate market conditions; counterparty risk; the requirement to make servicing advances that can be subject to delays in recovery or may not be recoverable in certain circumstances; competition for mortgage assets that may limit the availability of desirable originations, acquisitions and result in reduced risk-adjusted returns; our ability to continue to grow our loan origination business or effectively manage significant increases in our loan production volume; competition in the industry in which we operate; our success and growth of our production and servicing activities and the dependence upon our ability to adapt to and implement technological changes; the effectiveness of our risk management efforts; our ability to detect misconduct and fraud; any cybersecurity risks, cyber incidents and technology failures; our vendor relationships; our failure to deal appropriately with various issues that may give rise to reputational risk, including legal and regulatory requirements; risks and uncertainties associated with litigation, including any employment, intellectual property, consumer protection, class action and other litigation matters, and related unfavorable publicity; exposure to new risks and increased costs as a result of initiating new business activities or strategies or significantly expanding existing business activities or strategies; the impact of changes in political or economic stability or in government policies on our material vendors with operations in India; the impact of interest rate fluctuations; risks associated with hedging against interest rate exposure; the impact of any prolonged economic slowdown, recession or declining real estate values; risks associated with financing our assets with borrowings; risks associated with a decrease in value of our collateral; the dependence of our operations on access to our financing arrangements; risks associated with the financial and restrictive covenants included in our financing agreements; risks associated with higher risk loans that we service; risks associated with derivative financial instruments; our ability to foreclose on our mortgage assets in a timely manner or at all; our ability to obtain and/or maintain licenses and other approvals in those jurisdictions where required to conduct our business; legislative and regulatory changes that impact the mortgage loan industry or housing market; changes in regulations or the occurrence of other events that impact the business, operations or prospects of government agencies or such changes that increase the cost of doing business with such entities; and the spread of the COVID-19 outbreak and severe disruptions in the U.S. and global economy and financial markets it has caused. You should carefully consider the foregoing factors and the other risks and uncertainties that may affect the Company’s business, including those described in documents filed from time to time by the Company with the Securities and Exchange Commission. Many of the important factors that will determine these results are beyond our ability to control or predict. You are cautioned not to put undue reliance on any forward-looking statements, which speak only as of the date thereof. Except as required under applicable law, the Company does not assume any obligation to update these forward-looking statements.
 



Home Point Capital Inc.
Condensed Consolidated Statements of Income and Non-GAAP Measurements
(Unaudited)
($ amounts in thousands)

     
Q3 2021
     
Q2 2021
     
Q1 2021
     
Q4 2020
     
Q3 2020
     
Q2 2020
     
Q1 2020
     
Q4 2019
 
Revenue:
                                                               
Gain on loans, net
 
$
145,471
   
$
75,029
   
$
301,228
   
$
422,158
   
$
503,344
   
$
356,871
   
$
102,563
   
$
64,006
 
Loan fee income
   
34,484
     
39,500
     
44,115
     
35,488
     
28,205
     
20,394
     
12,031
     
12,284
 
Interest income
   
36,719
     
34,648
     
25,577
     
17,811
     
14,709
     
11,812
     
15,849
     
16,700
 
Interest expense
   
(45,532
)
   
(44,136
)
   
(32,935
)
   
(21,734
)
   
(17,559
)
   
(14,373
)
   
(15,913
)
   
(16,008
)
Interest Income (expense), net
   
(8,813
)
   
(9,488
)
   
(7,358
)
   
(3,922
)
   
(2,850
)
   
(2,561
)
   
(65
)
   
692
 
Loan servicing fees
   
91,831
     
85,584
     
70,338
     
54,328
     
48,350
     
42,308
     
43,246
     
40,139
 
Change in fair value of mortgage servicing rights
   
3,544
     
(106,905
)
   
12,848
     
(54,727
)
   
(66,749
)
   
(72,248
)
   
(91,527
)
   
(21,966
)
Other income
   
8,084
     
652
     
801
     
568
     
498
     
260
     
1,380
     
1,568
 
Total revenue, net
   
274,601
     
84,372
     
421,972
     
453,892
     
510,798
     
345,024
     
67,629
     
96,724
 
                                                                 
Expenses:
                                                               
Compensation and benefits
   
114,612
     
127,296
     
153,642
     
151,784
     
117,177
     
81,334
     
52,950
     
51,626
 
Loan expense
   
16,618
     
17,483
     
17,695
     
12,915
     
8,733
     
7,624
     
5,329
     
4,037
 
Loan servicing expense
   
6,681
     
7,507
     
8,093
     
8,044
     
6,481
     
8,308
     
7,953
     
5,143
 
Production technology
   
7,583
     
8,169
     
9,286
     
7,617
     
6,378
     
5,049
     
3,113
     
2,860
 
General and administrative
   
21,741
     
26,549
     
26,237
     
28,113
     
16,213
     
11,867
     
10,900
     
9,468
 
Depreciation and amortization
   
2,440
     
2,350
     
2,761
     
1,369
     
1,236
     
1,427
     
1,499
     
1,523
 
Other expenses
   
5,649
     
8,638
     
9,336
     
13,177
     
7,093
     
2,755
     
2,238
     
1,529
 
Total expenses
   
175,324
     
197,992
     
227,049
     
223,019
     
163,312
     
118,366
     
83,982
     
76,187
 
                                                                 
Income (Loss) before income tax
   
99,277
     
(113,620
)
   
194,923
     
230,873
     
347,486
     
226,658
     
(16,353
)
   
20,537
 
Income tax expense (benefit)
   
27,341
     
(27,209
)
   
50,117
     
49,248
     
93,294
     
59,501
     
(3,489
)
   
4,580
 
Income from equity method investments
   
(713
)
   
13,198
     
4,163
     
2,844
     
9,870
     
1,864
     
2,316
     
110
 
Net income (loss)
 
$
71,223
   
$
(73,213
)
 
$
148,969
   
$
184,470
   
$
264,062
   
$
169,022
   
$
(10,548
)
 
$
16,067
 



Home Point Capital Inc.
Origination Segment
(Unaudited)
($ amounts in thousands)

     
Q3 2021
     
Q2 2021
     
Q1 2021
     
Q4 2020
     
Q3 2020
     
Q2 2020
     
Q1 2020
     
Q4 2019
 
Revenue:
                                                               
Gain on loans, net
 
$
145,302
   
$
75,004
   
$
301,228
   
$
422,198
   
$
503,344
   
$
356,871
   
$
102,563
   
$
64,794
 
Loan fee income
   
34,484
     
39,500
     
44,115
     
35,488
     
28,205
     
20,394
     
12,031
     
12,284
 
Loan servicing fees
   
28
     
-
     
(8
)
   
(1,517
)
   
236
     
(1,656
)
   
(562
)
   
(387
)
Changes in fair value of MSRs
   
-
     
-
     
-
     
-
     
-
     
-
     
-
     
-
 
Interest Income (expense), net
   
4,035
     
2,697
     
1,288
     
(228
)
   
318
     
960
     
526
     
461
 
Total Origination segment revenue
   
183,849
     
117,201
     
346,623
     
455,941
     
532,103
     
376,569
     
114,558
     
77,152
 
                                                                 
Directly attributable expense
   
116,524
     
137,987
     
157,817
     
153,635
     
108,077
     
75,528
     
51,830
     
48,073
 
                                                                 
Contribution margin
 
$
67,325
   
$
(20,786
)
 
$
188,806
   
$
302,306
   
$
424,026
   
$
301,041
   
$
62,728
   
$
29,079
 


 
Home Point Capital Inc.
Servicing Segment
(Unaudited)
($ amounts in thousands)

     
Q3 2021
     
Q2 2021
     
Q1 2021
     
Q4 2020
     
Q3 2020
     
Q2 2020
     
Q1 2020
     
Q4 2019
 
Revenue:
                                                               
Gain on loans, net
 
$
173
   
$
17
   
$
-
   
$
(40
)
 
$
-
   
$
-
   
$
-
   
$
(788
)
Loan servicing fees
   
91,803
     
85,584
     
70,346
     
55,845
     
48,113
     
43,965
     
43,808
     
40,526
 
Interest Income, net
   
623
     
417
     
252
     
295
     
598
     
1,269
     
5,264
     
5,628
 
Other income
   
7,476
     
50
     
128
     
113
     
89
     
58
     
58
     
8
 
Total Servicing segment revenue
   
100,075
     
86,068
     
70,726
     
56,214
     
48,801
     
45,292
     
49,130
     
45,375
 
                                                                 
Directly attributable expense
   
17,440
     
18,768
     
18,722
     
18,314
     
13,937
     
15,463
     
13,267
     
9,825
 
                                                                 
Primary margin
   
82,635
     
67,300
     
52,004
     
37,899
     
34,864
     
29,829
     
35,863
     
35,549
 
                                                                 
Change in MSR fair value: amortization
   
(73,942
)
   
(77,724
)
   
(89,170
)
   
(71,900
)
   
(54,932
)
   
(41,137
)
   
(36,153
)
   
(32,411
)
Adjusted contribution margin
   
8,693
     
(10,424
)
   
(37,166
)
   
(34,001
)
   
(20,068
)
   
(11,308
)
   
(290
)
   
3,139
 
Change in MSR fair value: mark-to-market, net of hedge
   
77,486
     
(29,181
)
   
102,108
     
17,173
     
(11,817
)
   
(31,111
)
   
(55,375
)
   
10,445
 
Contribution margin
 
$
86,179
   
$
(39,605
)
 
$
64,942
   
$
(16,828
)
 
$
(31,885
)
 
$
(42,419
)
 
$
(55,665
)
 
$
13,584
 


 
Home Point Capital Inc.
Condensed Consolidated Balance Sheets
(Unaudited)
($ amounts in thousands)

     
Q3 2021
     
Q2 2021
     
Q1 2021
     
Q4 2020
     
Q3 2020
     
Q2 2020
     
Q1 2020
     
Q4 2019
 
Assets:
                                                               
Cash and cash equivalents
 
$
160,636
   
$
209,880
   
$
219,285
   
$
165,230
   
$
271,587
   
$
127,395
   
$
35,844
   
$
30,630
 
Restricted cash
   
42,491
     
42,994
     
41,863
     
31,663
     
41,907
     
48,937
     
52,308
     
51,101
 
Cash and cash equivalents and Restricted cash
   
203,127
     
252,874
     
261,148
     
196,893
     
313,494
     
176,332
     
88,152
     
81,731
 
Mortgage loans held for sale (at fair value)
   
6,680,196
     
5,412,452
     
5,191,261
     
3,301,694
     
2,281,835
     
1,904,174
     
1,732,384
     
1,554,230
 
Mortgage servicing rights (at fair value)
   
1,402,140
     
1,267,253
     
1,156,357
     
748,457
     
583,263
     
499,782
     
475,870
     
575,035
 
Property and equipment, net
   
22,945
     
23,350
     
23,027
     
21,710
     
18,595
     
15,623
     
13,422
     
12,051
 
Accounts receivable, net
   
117,538
     
177,360
     
290,555
     
152,845
     
79,320
     
45,185
     
59,631
     
57,872
 
Derivative assets
   
164,602
     
125,217
     
186,909
     
334,323
     
284,359
     
244,058
     
281,237
     
40,544
 
Goodwill and intangibles
   
10,789
     
10,789
     
10,789
     
10,789
     
10,789
     
10,789
     
11,106
     
11,935
 
GNMA loans eligible for repurchase
   
265,132
     
988,218
     
1,446,495
     
2,524,240
     
2,919,881
     
2,351,249
     
500,460
     
499,207
 
Other assets
   
111,640
     
112,143
     
103,850
     
87,622
     
83,897
     
77,110
     
99,377
     
76,162
 
Total assets
 
$
8,978,109
   
$
8,369,656
   
$
8,670,391
   
$
7,378,573
   
$
6,575,434
   
$
5,324,301
   
$
3,261,639
   
$
2,908,767
 
                                                                 
Liabilities and Shareholders’ Equity:
                                                               
Liabilities:
                                                               
Warehouse lines of credit
 
$
6,308,477
   
$
5,057,590
   
$
4,847,431
   
$
3,005,415
   
$
2,092,477
   
$
1,767,511
   
$
1,621,236
   
$
1,478,183
 
Term debt and other borrowings, net
   
1,065,762
     
1,166,538
     
888,437
     
454,022
     
374,090
     
348,901
     
429,226
     
424,958
 
Accounts payable and accrued expenses
   
127,793
     
146,138
     
196,542
     
167,532
     
313,887
     
78,216
     
127,823
     
39,739
 
GNMA loans eligible for repurchase
   
265,132
     
988,218
     
1,446,495
     
2,524,240
     
2,919,881
     
2,351,249
     
500,460
     
499,207
 
Deferred tax liabilities
   
224,303
     
196,791
     
217,783
     
174,002
     
112,978
     
35,279
     
-
     
-
 
Other liabilities
   
225,440
     
105,053
     
291,406
     
125,888
     
19,355
     
110,084
     
119,110
     
56,368
 
Total liabilities
   
8,216,907
     
7,660,328
     
7,888,094
     
6,451,099
     
5,832,668
     
4,691,240
     
2,797,856
     
2,498,455
 
Shareholders’ Equity:
                                                               
Common stock
   
-
     
-
     
-
     
-
     
-
     
-
     
-
     
-
 
Additional paid-in capital
   
522,080
     
520,505
     
69,451
     
519,510
     
363,354
     
517,702
     
517,449
     
454,861
 
Retained earnings (accumulated deficit)
   
239,122
     
188,823
     
712,846
     
407,964
     
379,411
     
115,353
     
(53,665
)
   
(44,549
)
Total shareholders’ equity
   
761,202
     
709,328
     
782,297
     
927,474
     
742,765
     
633,055
     
463,784
     
410,312
 
Total liabilities and shareholders’ equity
 
$
8,978,109
   
$
8,369,656
   
$
8,670,391
   
$
7,378,573
   
$
6,575,434
   
$
5,324,301
   
$
3,261,639
   
$
2,908,767
 



Home Point Capital Inc.
Key Performance Indicators (KPIs)

     
Q3 2021
     
Q2 2021
     
Q1 2021
     
Q4 2020
     
Q3 2020
       
Q2 2020
       
Q1 2020
     
Q4 2019
 
Origination Volume by Channel ($ thousands)
                                                                   
Wholesale
 
$
16,355,449
   
$
18,380,041
   
$
19,668,264
   
$
14,130,341
   
$
10,982,207
     
$
7,844,172
     
$
4,946,545
   
$
4,541,560
 
Correspondent
   
3,434,186
     
5,695,078
     
8,243,380
     
8,575,794
     
6,280,149
       
3,490,965
       
2,925,706
     
3,538,842
 
Direct
   
1,005,985
     
1,390,698
     
1,514,287
     
1,249,459
     
851,980
       
431,714
       
292,812
     
196,020
 
Total Originations
 
$
20,795,621
   
$
25,465,816
   
$
29,425,931
   
$
23,955,593
   
$
18,114,336
     
$
11,766,851
     
$
8,165,063
   
$
8,276,422
 
                                                                     
Fallout Adjusted Lock Volume by Channel ($ thousands)
                                                                   
Wholesale
 
$
16,709,845
   
$
15,566,192
   
$
16,139,923
   
$
13,704,506
   
$
11,242,589
     
$
8,170,570
     
$
6,962,668
   
$
3,634,264
 
Correspondent
   
4,149,963
     
3,962,583
     
6,673,059
     
6,607,574
     
6,547,672
       
4,694,408
       
3,227,697
     
3,324,317
 
Direct
   
1,034,634
     
835,980
     
739,796
     
838,727
     
799,514
       
591,015
       
335,386
     
136,219
 
Total Fallout Adjusted Lock Volume
 
$
21,894,442
   
$
20,364,755
   
$
23,552,778
   
$
21,150,807
   
$
18,589,775
     
$
13,455,993
     
$
10,525,750
   
$
7,094,799
 
                                                                     
Gain on Sale Margin by Channel (in thousands)1
                                                                   
TPO
 
$
121,999
   
$
114,486
   
$
245,050
   
$
321,105
   
$
359,512
     
$
252,534
     
$
130,171
   
$
42,402
 
Corr
   
8,351
     
9,270
     
22,162
     
20,207
     
40,431
       
50,163
       
21,412
     
13,489
 
Retail
   
30,252
     
26,322
     
26,758
     
33,451
     
33,564
       
25,943
       
14,579
     
6,872
 
Other2
   
23,247
     
(32,877
)
   
52,652
     
47,394
     
98,596
       
47,928
       
(51,604
)
   
1,244
 
Total Gain on Sale Margin
 
$
183,849
   
$
117,201
   
$
346,623
   
$
422,158
   
$
532,103
     
$
376,569
     
$
114,558
   
$
64,006
 
                                                                     
Gain on Sale Margin (bps)1
                                                                   
TPO
   
73
     
74
     
152
     
234
     
320
       
309
       
187
     
117
 
Corr
   
20
     
23
     
33
     
31
     
62
       
107
       
66
     
41
 
Retail
   
292
     
315
     
362
     
399
     
420
       
439
       
435
     
504
 
Other
   
11
     
(16
)
   
22
     
22
     
53
       
38
       
(60
)
   
2
 
Total Gain on Sale Margin
   
84
     
58
     
147
     
200
     
286
       
280
       
97
     
90
 
                                                                     
Market Share for the period ended3
                                                                   
Overall share of origination market
 
NA4
     
2.2
%
   
2.2
%
   
1.9
%
   
1.6
%
     
1.2
%
     
1.2
%
   
1.1
%
Share of wholesale channel
 
NA4
     
10.2
%
   
10.4
%
   
8.2
%
   
7.3
%
     
6.2
%
     
4.7
%
   
4.5
%
                                                                     
Origination Volume by Purpose
                                                                   
Purchase
   
34.6
%
   
35.2
%
   
20.4
%
   
29.5
%
   
29.0
%
     
30.7
%
     
39.3
%
   
44.3
%
Refinance
   
65.4
%
   
64.8
%
   
79.6
%
   
70.5
%
   
71.0
%
     
69.3
%
     
60.7
%
   
55.7
%
                                                                     
Third Party Partners
                                                                   
Number of Broker Partners
   
7,452
     
6,738
     
6,023
     
5,372
     
4,921
       
4,338
       
3,512
     
3,085
 
Number of Correspondent Sellers
   
652
     
642
     
620
     
604
     
587
       
580
       
552
     
537
 
                                                                     
Mortgage Servicing
                                                                   
MSR Servicing Portfolio - UPB
 
$
125,832,286
   
$
124,258,935
   
$
105,821,372
   
$
91,482,967
   
$
73,951,042
     
$
64,160,826
     
$
57,904,789
   
$
52,600,547
 
Average MSR Servicing Portfolio - UPB
 
$
125,045,611
   
$
106,268,092
   
$
97,049,311
   
$
72,041,757
   
$
70,426,343
     
$
59,751,095
     
$
54,658,802
   
$
47,012,186
 
MSR Servicing Portfolio - Units
   
428,622
     
449,029
     
396,641
     
359,323
     
307,236
       
285,353
       
255,817
     
236,362
 
                                                                     
Weighted average coupon rate
   
2.98
%
   
3.09
%
   
3.19
%
   
3.41
%
   
3.63
%
     
3.82
%
     
3.94
%
   
4.01
%
                                                                     
60+ days delinquent, incl. forbearance
   
0.9
%
   
1.6
%
   
2.7
%
   
4.4
%
   
6.6
%
     
7.8
%
     
1.7
%
   
1.7
%
60+ days delinquent, excl. forbearance
   
0.7
%
   
1.3
%
   
1.0
%
   
1.5
%
   
2.6
%
     
1.4
%
   
NA
   
NA
 
                                                                     
MSR Multiple
   
4.20
x    
3.69
x    
3.84
x    
2.85
x    
2.57
x
   
2.51
x
   
2.61
x    
3.43
x

(1) Calculated as gain on sale divided by Fallout Adjusted Lock Volume. Gain on sale includes gain on loans, net, loan fee income, interest income (expense), net, and loan servicing fees (expense) for the Origination segment.

(2) Includes interest income (expense), net, realized and unrealized gains (losses) on locks and mortgage loans held for sale, net hedging results, the provision for the represeentation and warranty reserve, and differences between modeled and actual pull-through.

(3) For each period, overall share calculated as the Company’s originations dollar value divided by the total residential originations in the United States per Inside Mortgage Finance, a third party provider of residential mortgage industry news and statistics. For each period, wholesale channel share calculated as the Company’s wholesale originations dollar value divided by the total wholesale originations in the United States per Inside Mortgage Finance.
 
(4) Information for this time period not available as of the date of the release of this quarterly financial supplement.


 
Homepoint Capital Inc.
Condensed Consolidated Statements of Income and Non-GAAP Measurements
(Unaudited)
($ amounts in thousands)

     
Q3 2021
     
Q2 2021
     
Q1 2021
     
Q4 2020
     
Q3 2020
     
Q2 2020
     
Q1 2020
     
Q4 2019
 
                                                                 
Reconciliation of Adjusted Revenue to Total Revenue, Net
                                                               
Total revenue, net
 
$
274,601
   
$
84,372
   
$
421,972
   
$
455,007
   
$
510,798
   
$
345,024
   
$
67,629
   
$
96,722
 
Income from equity method investment
   
(713
)
   
13,198
     
4,163
     
2,844
     
9,870
     
1,864
     
2,316
     
110
 
Change in FV of MSR, net of hedge
   
(77,486
)
   
29,181
     
(102,020
)
   
(17,173
)
   
11,817
     
31,111
     
55,375
     
(10,445
)
Adjusted revenue
 
$
196,402
   
$
126,751
   
$
324,115
   
$
440,678
   
$
532,485
   
$
377,999
   
$
125,319
   
$
86,387
 
                                                                 
Reconciliation of Adjusted Net Income (Loss) to Total Net Income (Loss)
                                                               
Total net income (loss)
 
$
71,223
   
$
(73,213
)
 
$
148,969
   
$
184,397
   
$
264,062
   
$
169,022
   
$
(10,548
)
 
$
16,067
 
Change in FV of MSR, net of hedge
   
(77,486
)
   
29,181
     
(102,020
)
   
(17,173
)
   
11,817
     
31,111
     
55,375
     
(10,445
)
Income tax effect of change in FV of MSR
   
21,340
     
(6,989
)
   
25,709
     
3,664
     
(3,173
)
   
(8,167
)
   
(11,814
)
   
2,329
 
Adjusted net income
 
$
15,077
   
$
(51,021
)
 
$
72,658
   
$
170,889
   
$
272,706
   
$
191,965
   
$
33,012
   
$
7,952
 
                                                                 
Reconciliation of Adjuted Net Margin to Net Margin
                                                               
Total revenue, net
 
$
274,601
   
$
84,372
   
$
421,972
   
$
455,007
   
$
510,798
   
$
345,024
   
$
67,629
   
$
96,722
 
Total net income (loss)
   
71,223
     
(73,213
)
   
148,969
     
184,397
     
264,062
     
169,022
     
(10,548
)
   
16,067
 
Net margin
   
26
%
 
NM
     
35
%
   
41
%
   
52
%
   
49
%
 
NM
     
17
%
                                                                 
Adjusted revenue
 
$
196,402
   
$
126,751
   
$
324,115
   
$
440,678
   
$
532,485
   
$
377,999
   
$
125,319
   
$
86,387
 
Adjusted net income
   
15,077
     
(51,021
)
   
72,658
     
170,889
     
272,706
     
191,965
     
33,012
     
7,952
 
Net margin
   
8
%
 
NM
     
22
%
   
39
%
   
51
%
   
51
%
   
26
%
   
9
%