EX-99.1 2 brhc10042786_ex99-1.htm EXHIBIT 99.1

Exhibit 99.1

UNAUDITED PRO FORMA CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
 
 On October 3, 2022, Home Point Capital Inc. (the “Company”) completed the previously announced sale of its 49.6% ownership interest (the “Ownership Interest”) in Longbridge Financial, LLC to EF Holdco RER Assets, LLC (the “Purchaser”), an indirect subsidiary of Ellington Financial Inc., for aggregate cash proceeds of approximately $38.9 million.
 
The following unaudited pro forma condensed consolidated financial statements of the Company have been derived from the Company’s historical consolidated financial statements and have been adjusted to give effect to the sale of the Ownership Interest. The unaudited pro forma condensed consolidated statements of operations, which have been prepared for the six months ended June 30, 2022 and the year ended December 31, 2021, give effect to the sale of the Ownership Interest as if it had occurred on January 1, 2021. The unaudited pro forma condensed consolidated balance sheet has been prepared as of June 30, 2022 and gives effect to the sale of the Ownership Interests as if it had occurred on that date.
 
The unaudited pro forma condensed consolidated financial statements are presented for informational purposes only and do not purport to be indicative of the financial position or results of operations of the Company had the sale of the Ownership Interest been completed as of the beginning of the earliest period presented, nor indicative of future results of operations or future financial position of the Company. The unaudited pro forma condensed consolidated financial statements should be read in conjunction with the Company’s historical consolidated financial statements and accompanying notes included in its Annual Report on Form 10-K for the year ended December 31, 2021 and its Quarterly Report on Form 10-Q for the quarter ended June 30, 2022.
 
The unaudited pro forma condensed consolidated financial statements reflect management’s best estimates based on currently available information.
 

HOME POINT CAPITAL INC. & SUBSIDIARIES
UNAUDITED PRO FORMA CONDENSED CONSOLIDATED BALANCE SHEET
AS OF JUNE 30, 2022
(dollars in thousands, except per share amounts)
 
   
Historical
   
Transaction
Accounting
Adjustments
     
Pro Forma
 
Assets:
                   
Cash and cash equivalents
 
$
135,843
   
$
38,886
 
(a)
 
$
174,729
 
Restricted cash
   
27,065
     
       
27,065
 
Cash and cash equivalents and Restricted cash
   
162,908
     
38,886
       
201,794
 
Mortgage loans held for sale (at fair value)
   
2,018,640
     
       
2,018,640
 
Mortgage servicing rights (at fair value)
   
1,419,105
     
       
1,419,105
 
Property and equipment, net
   
18,039
     
       
18,039
 
Accounts receivable, net
   
176,995
     
       
176,995
 
Derivative assets
   
59,280
     
       
59,280
 
Goodwill
   
10,789
     
       
10,789
 
Government National Mortgage Association loans eligible for repurchase
   
117,092
     
       
117,092
 
Assets held for sale
   
50,748
     
(50,748
)
(b)
   
 
Other assets
   
40,824
     
       
40,824
 
Total assets
 
$
4,074,420
   
$
(11,862
)
   
$
4,062,558
 
Liabilities and Shareholders’ Equity:
                         
Liabilities:
                         
Warehouse lines of credit
 
$
1,910,395
   
$
     
$
1,910,395
 
Term debt and other borrowings, net
   
845,531
     
       
845,531
 
Accounts payable and accrued expenses
   
106,005
     
       
106,005
 
Government National Mortgage Association loans eligible for repurchase
   
117,092
     
       
117,092
 
Deferred tax liabilities
   
214,871
     
(2,839
)
(c)
   
212,032
 
Derivative liabilities
   
60,309
     
       
60,309
 
Other liabilities
   
87,815
     
       
87,815
 
Total liabilities
   
3,342,018
     
(2,839
)
     
3,339,179
 
Commitments and Contingencies
                         
                           
Shareholders’ Equity:
                         
Preferred stock (250,000,000 authorized shares, none issued and outstanding, $0.0000000072 par value per share)
   
     
       
 
Common stock (1,000,000,000 authorized shares, 138,380,272 shares issued and outstanding as of June 30, 2022, $0.0000000072 par value per share)
   
     
       
 
Additional paid-in capital
   
511,675
     
       
511,675
 
Retained earnings
   
220,727
     
(9,023
)
(d)
   
211,704
 
Total shareholders’ equity
   
732,402
     
(9,023
)
     
723,379
 
Total liabilities and shareholders’ equity
 
$
4,074,420
   
$
(11,862
)
   
$
4,062,558
 
 
See accompanying notes to the unaudited pro forma condensed consolidated financial statements.


HOME POINT CAPITAL INC. & SUBSIDIARIES
UNAUDITED PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS
FOR THE SIX MONTHS ENDED JUNE 30, 2022
(dollars in thousands, except per share amounts)

   
Historical
   
Transaction Accounting
Adjustments
     
Pro Forma
 
Revenue:
                   
Gain on loans, net
 
$
58,638
   
$
     
$
58,638
 
Loan fee income
   
35,159
     
       
35,159
 
 
                         
Interest income
   
54,610
     
       
54,610
 
Interest expense
   
(62,015
)
   
       
(62,015
)
Interest expense, net
   
(7,405
)
   
       
(7,405
)
Loan servicing fees
   
143,936
     
       
143,936
 
Change in fair value of mortgage servicing rights
   
(12,704
)
   
       
(12,704
)
Other income
   
10,555
     
       
10,555
 
Total revenue, net
   
228,179
     
       
228,179
 
Expenses:
                         
Compensation and benefits
   
165,033
     
       
165,033
 
Loan expense
   
15,984
     
       
15,984
 
Loan servicing expense
   
12,867
     
       
12,867
 
Production technology
   
9,208
     
       
9,208
 
General and administrative
   
36,640
     
       
36,640
 
Depreciation and amortization
   
5,314
     
       
5,314
 
Other expenses
   
11,068
     
       
11,068
 
Total expenses
   
256,114
     
       
256,114
 
Loss before income tax
   
(27,935
)
   
       
(27,935
)
Income tax benefit
   
9,798
     
(3,450
)
(e)
   
6,348
 
Loss from equity method investment
   
(14,416
)
   
14,416
 
(f)
   
 
Net loss
 
$
(32,553
)
 
$
10,966
     
$
(21,587
)
                           
Loss per share:
                         
Basic
 
$
(0.23
)
            
$
(0.16
)
Diluted
 
$
(0.23
)
            
$
(0.16
)
 
See accompanying notes to the unaudited pro forma condensed consolidated financial statements.


HOME POINT CAPITAL INC. & SUBSIDIARIES
UNAUDITED PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS
FOR THE YEAR ENDED DECEMBER 31, 2021
(dollars in thousands, except per share amounts)

   
Historical
   
Reclassifications
   
Transaction
Accounting
Adjustments
     
Pro Forma
 
Revenue:
                         
Gain on loans, net
 
$
585,762
   
$
   
$
     
$
585,762
 
Loan fee income
   
150,921
     
     
       
150,921
 
 
                                 
Interest income
   
136,477
     
     
       
136,477
 
Interest expense
   
(169,390
)
   
     
       
(169,390
)
Interest expense, net
   
(32,913
)
   
     
       
(32,913
)
Loan servicing fees
   
331,382
             
       
331,382
 
Change in fair value of mortgage servicing rights
   
(113,856
)
   
37,025
     
       
(76,831
)
Other income
   
40,220
     
(37,025
)
   
       
3,195
 
Total revenue, net
   
961,516
     
     
       
961,516
 
Expenses:
                                 
Compensation and benefits
   
494,227
     
     
       
494,227
 
Loan expense
   
63,912
     
     
       
63,912
 
Loan servicing expense
   
27,373
     
     
       
27,373
 
Production technology
   
31,866
     
     
       
31,866
 
General and administrative
   
95,476
     
     
       
95,476
 
Depreciation and amortization
   
10,127
     
     
       
10,127
 
Other expenses
   
29,638
     
     
       
29,638
 
Total expenses
   
752,619
     
     
       
752,619
 
Income before income tax
   
208,897
     
     
       
208,897
 
Income tax expense
   
(57,998
)
   
     
3,679
 
(e)
   
(54,319
)
Income from equity method investment
   
15,373
     
     
(15,373
)
(f)
   
 
Net income
 
$
166,272
   
$
   
$
(11,694
)
   
$
154,578
 
                                   
Earnings per share:
                                 
Basic
 
$
1.19
                       
$
1.11
 
Diluted
 
$
1.19
                       
$
1.10
 
 
See accompanying notes to the unaudited pro forma condensed consolidated financial statements.


NOTES TO UNAUDITED PRO FORMA CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
 
1 – Description of the Transaction and Basis of Presentation
 
On October 3, 2022, Home Point Capital Inc. (the “Company”) completed the previously announced sale of its 49.6% ownership interest (the “Ownership Interest”) in Longbridge Financial, LLC to EF Holdco RER Assets, LLC (the “Purchaser”), an indirect subsidiary of Ellington Financial Inc., for aggregate cash proceeds of approximately $38.9 million.
 
The Company’s Ownership Interest was classified as Assets Held for Sale. The Company recorded income from its Ownership Interest in Income from equity investment in the consolidated statements of operations.
 
The Company’s historical consolidated financial statements have been adjusted in the unaudited pro forma condensed consolidated financial information to reflect all adjustments that are: (i) directly attributable to the sale of the Ownership Interest; (ii) factually supportable; and (iii) with respect to the unaudited pro forma condensed consolidated statements of operations, expected to have a continuing impact on the Company’s consolidated results following the sale of the Ownership Interest.
 
Reclassifications
 
The Company reclassified gain on sale of mortgage servicing rights from Other income to the Change in fair value of mortgage servicing rights on the condensed consolidated statement of operations for the year ended December 31, 2021 for consistency with the presentation for the six months ended June 30, 2022.

2 – Transaction Accounting Adjustments
 
The explanations that follow correspond to the note references identified in the unaudited pro forma condensed consolidated financial statements provided above:
 
(a) Adjustment reflects estimated cash proceeds from the sale of the Ownership Interest.
 
(b) Adjustment reflects the sale of the Ownership Interest, which was classified as Assets Held for Sale in the Company’s Quarterly Report on Form 10-Q for the quarterly period ended June 30, 2022.
 
(c) Adjustment reflects the reduction to the deferred tax liability that relates to the estimated loss arising on the disposition of the Ownership Interest. The tax effect of the pro forma adjustment was calculated using the historical statutory rates in effect for the period presented.
 
(d) Adjustment reflects the estimated loss of $11.9 million from the disposition of the Ownership Interest, net of $2.8 million in income tax benefit related to the loss. An impairment charge of the held for sale balance of the Ownership Interest will be recorded in the Quarterly Report on Form 10-Q for the period ended September 30, 2022. The actual net gain (loss) on the disposition will be recorded pursuant to the closing date of October 3, 2022 in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2022. The actual results may differ from the current estimate.
 
(e) Adjustment reflects the effect of estimated income tax benefit (expense) from the elimination of the historical (loss) income from the Ownership Interest. The loss on the disposition of the Ownership Interest is not reflected in the unaudited pro forma condensed consolidated statements of operations as it is not expected to have a continuing impact on the Company’s operating results.
 
(f) Adjustment reflects the elimination of historical (loss) income from the Ownership Interest recognized during the respective periods.