WALTER INVESTMENT MANAGEMENT CORP TAMPA, Fla., Aug. 10, 2015 /PRNewswire/ -- Walter Investment Management Corp. (NYSE: WAC) ("Walter Investment" or the "Company") today announced operational highlights and financial results for the quarter ended June 30, 2015.
Second Quarter 2015 Operational Highlights
-- Adjusted Earnings of $24.4 million after taxes, or $0.65 per share
-- Servicing segment delivered 16 bps of AEBITDA margin
-- Assisted approximately 12,500 homeowners in obtaining modifications and
originated approximately 10,500 HARP loans
-- 66% growth in Originations segment funded volumes to $7.2 billion as
compared to the prior year quarter
-- Reverse Mortgage segment issued $442 million of HMBS, an increase of 23%
over the prior year quarter
-- Completed sale of residual interest in seven Residual Trusts, generating
approximately $190 million in cash proceeds
Second Quarter 2015 Financial Highlights
The Company reported a GAAP net loss for the second quarter of 2015 of ($38.1) million, or ($1.01) per diluted share, as compared to a GAAP net loss of ($12.9) million, or ($0.34) per diluted share, for the second quarter of 2014. The quarters ended June 30, 2015 and June 30, 2014 each include pre-tax charges related to goodwill impairment in the Reverse Mortgage segment of $56.5 million, or $1.50 per share, and $82.3 million, or $2.18 per share, respectively. Adjusted Earnings for the second quarter of 2015 was $24.4 million after taxes((1)), or $0.65 per share((1)), a decrease of 65% as compared to the prior year quarter. Adjusted EBITDA for the quarter was $140.4 million, a 30% decline when compared to the prior year quarter. Adjusted results in the prior year quarter included the benefit of $34.2 million of performance fees earned by the investment management business and higher levels of earnings in the Originations business.
((1)) Note that this calculation excludes the effect of the goodwill impairment, including its impact to the Company's effective tax rates for 2015 and 2014. This calculation assumes an effective tax rate of 38% and 39% for 2015 and 2014, respectively.
"We delivered strong operational results in our core segments as AEBITDA profitability in our Servicing business was in-line with our expectations, our Originations business capitalized on retention opportunities and demonstrated strong performance in the correspondent channel and our Reverse Mortgage business delivered positive AEBITDA and Adjusted Earnings. The Servicing business added $17.1 billion in UPB of product to its serviced portfolio and maintained strong Adjusted Earnings profitability. Our Originations business funded $7.2 billion in UPB during the quarter, delivering strong margins from the retention channel and increasing production in the correspondent channel where overall volume growth combined with a shift to more GNMA production drove margin improvement. We have completed a comprehensive review of the Reverse Mortgage business and believe the steps implemented to drive process improvements will result in improved future profitability," said Mark J. O'Brien, Walter Investment's Chairman and CEO.
"We continue to focus on the combination of our Green Tree and Ditech entities under the name 'Ditech, a Walter Company,' which we believe will leverage talent across these organizations and enhance the value of the brand by improving the customer experience, streamlining processes and enhancing retention efforts. In conjunction with the combination of Green Tree and Ditech and our other cost savings initiatives, we have realized cost savings of approximately $24 million in the first half of 2015 as compared to the fourth quarter 2014 run-rate. We have also made significant progress on our planned WCO-related initiatives, including our contribution of Marix, a FNMA and FRE approved servicer to WCO. We have executed an initial sub-servicing agreement with Marix and assisted with the sourcing of new portfolio opportunities for WCO, including potential bulk MSR acquisitions."
Second Quarter 2015 Financial and Operating Highlights
Total revenues for the second quarter of 2015 of $412.4 million were relatively flat as compared to the same period of 2014. Net servicing revenues and fees increased $82.9 million as compared to the prior year quarter, primarily driven by an $84.7 million favorable change in the fair value of servicing rights resulting from the rising interest rate environment. This increase was partially offset by a $25.2 million decline in net gains on sales of loans driven primarily by a shift in volume mix from the consumer lending channel to the lower margin correspondent lending channel, a $20.1 million unfavorable change in the net fair value of reverse loans and related HMBS obligations resulting from the rising interest rate environment and a decline in interest income on loans of $16.0 million related primarily to the sale of the residual interests in the Residual Trusts. Results for the prior year period also reflect $34.2 million in performance fees earned by our investment management business.
Total expenses for the second quarter of 2015 were 8% lower as compared to the second quarter of 2014, declining to $428.0 million, principally reflecting the Reverse Mortgage segment's current quarter goodwill impairment charge of $56.5 million, which was $25.7 million lower than the charge taken in the prior year period. As a result of these goodwill impairment charges, the Reverse Mortgage reporting unit no longer has goodwill. Results also reflect $6.0 million lower interest expense in the current quarter as compared to the second quarter of 2014 primarily due to the sale of the residual interests in the Residual Trusts.
Segments
Results for the Company's segments are presented below.
Servicing
The Servicing segment generated total revenue of $274.2 million in the second quarter of 2015, a 35% increase as compared to second quarter 2014 revenue of $202.9 million. The change was primarily comprised of an $84.7 million favorable change in the fair value of servicing rights and a $12.3 million increase in other income reflecting strong performance on our acquired charged-off loans, partially offset by a $16.0 million decline in interest income resulting primarily from the sale of the residual interests in the Residual Trusts, $8.4 million lower insurance revenue due to the loss of commissions earned on GSE lender-placed policies beginning June 1, 2014 and a $5.7 million unfavorable change in fair value of our excess servicing spread liability. Servicing revenues for the quarter ended June 30, 2015 included $175.3 million of servicing fees, $26.5 million of incentive and performance-based fees and $23.6 million of ancillary and other fees.
Expense for the Servicing segment was $189.0 million, a decline of 16% as compared to the prior year quarter. The change was driven by a $25.7 million decrease in operational expenses resulting primarily from $13.2 million in accruals in the second quarter of 2014 for loss contingencies and legal expenses due to legal and regulatory matters outside of the normal course of business and $9.1 million lower salaries and benefits driven by fewer employees, as well as $9.9 million lower interest expense primarily as a result of the sale of the residual interests in the Residual Trusts. Expenses also included $11.4 million of depreciation and amortization costs.
The segment generated Adjusted Earnings of $36.4 million for the second quarter of 2015 and AEBITDA of $97.6 million, a decline of 32% and 4%, respectively, as compared to the second quarter of 2014. The variance in Adjusted Earnings as compared to the prior year quarter was primarily due to lower revenues adjusted for the impact of changes in fair value due to changes in valuation inputs, partially offset by lower expenses. These lower revenues include $18.0 million in higher realization of cash flows, which include the effect of accelerated prepayments.
The Servicing segment ended the quarter with approximately 2.2 million total accounts serviced with a UPB of approximately $243.2 billion. During the quarter, the Company experienced a net disappearance rate of 15.5%, an increase from the net disappearance rate in the prior year quarter of 13.8% as a result of increased levels of prepayments in the continued low interest rate environment.
Originations
The Originations segment generated revenue of $128.7 million in the second quarter, a decline of 14% as compared to the prior year quarter primarily due to a $29.0 million decline in net gains on sales of loans driven by a shift in volume from the higher margin retention channel to the lower margin correspondent channel, partially offset by $7.4 million higher other revenues primarily as a result of reinstating certain origination fees. Expenses for the Originations segment of $95.7 million, which include $9.9 million of interest expense and $2.7 million of depreciation and amortization, remained relatively flat as compared to the prior year quarter, increasing only $3.8 million primarily driven by $3.3 million higher interest expense as a result of a higher volume of loan fundings partially offset by lower average cost of debt.
The segment generated Adjusted Earnings of $35.3 million for the second quarter of 2015 and AEBITDA of $39.5 million, a 46% and 40% decline, respectively, as compared to the second quarter of 2014 due primarily to lower net gains on sales of loans and higher interest-related expenses, partially offset by higher origination fee income.
The total pull-through adjusted locked volume for the second quarter was $6.3 billion, as compared to $5.6 billion for the second quarter of 2014 as volumes in the correspondent lending channel grew 53% as compared to the prior year period. Funded loans in the current quarter totaled $7.2 billion, with approximately 28% of that volume in the consumer lending channel and approximately 72% generated by the correspondent lending channel. Funded loans in the second quarter of 2014 totaled $4.4 billion, with approximately 53% of that volume in the consumer lending channel and approximately 47% driven by the correspondent lending channel. The combined direct margin for the current quarter was 100 bps, with a direct margin of 255 bps in the consumer lending channel, a decrease of 40 bps as compared to the prior year quarter. In the correspondent lending channel, overall volume growth combined with a shift to more GNMA production drove margin expansion of 50 bps, as compared to the second quarter of 2014, to 45 bps for the current quarter.
Reverse Mortgage
The Reverse Mortgage segment generated revenue of $20.2 million for the quarter, a 48% decline as compared to the prior year quarter reflecting lower net fair value gains on reverse loans and related HMBS obligations of $20.1 million, driven by unfavorable changes in non-cash fair value adjustments due to a higher LIBOR rate at June 30, 2015 as compared to prior periods. Current quarter revenues included a $6.8 million gain from the net impact of HECM loan and related HMBS obligation fair value adjustments, $11.9 million in net servicing revenue and fees and $1.4 million of other revenues. Total expenses for the second quarter of $111.1 million, which include a $56.5 million goodwill impairment charge, declined 11% as compared to the prior year period primarily driven by the prior year quarter's $82.3 million goodwill impairment charge. The decline in the goodwill impairment charge was partially offset by $11.1 million adjustments in the current quarter associated with legal and regulatory matters and curtailment costs outside of the normal course of business and $4.6 million higher salaries and benefits expense resulting from increased headcount and higher incentives related to an improvement in funded volume.
The segment reported Adjusted Earnings of $2.5 million and AEBITDA of $3.7 million for the second quarter of 2015 as compared to Adjusted Loss of ($2.9) million and AEBITDA of ($1.7) million in the second quarter of 2014 due primarily to the growth in cash generated from origination, purchase and securitization of HECMs and net servicing revenue and fees partially offset by higher expenses.
Funded origination volumes, excluding tails, increased 22% as compared to the second quarter of 2014 resulting from an increase in volumes related to loans originated in the first quarter, prior to the implementation of the financial assessment requirement, which moved to funding during the current quarter. Securitized volumes increased 23% compared to the prior year quarter.
During the quarter ended June 30, 2015, as a result of a number of operational and market driven factors, RMS revised its multi-year forecast which led to the impairment of the remaining goodwill associated with the Reverse Mortgage business.
Other Non-Reportable Segment
The Other Non-Reportable segment generated revenue of $0.9 million for the second quarter of 2015 as compared to revenue of $35.6 million in the prior year quarter. The prior year quarter included a $34.2 million performance fee earned by the Investment Management business. Total expenses in the current quarter of $43.6 million, which included $37.1 million related to corporate debt, remained relatively flat as compared to the second quarter of 2014.
The Other non-reportable segment generated Adjusted Loss of ($34.8) million and AEBITDA of ($0.4) million for the second quarter of 2015 as compared to Adjusted Loss of ($0.4) million and AEBITDA of $34.0 million in the second quarter of 2014.
About Walter Investment Management Corp.
Walter Investment Management Corp. is a diversified mortgage banking firm focused primarily on the servicing and origination of residential loans, including reverse loans. Based in Tampa, Fla., the Company has approximately 6,000 employees and services a diverse loan portfolio. For more information about Walter Investment Management Corp., please visit the Company's website at www.walterinvestment.com. The information on our website is not a part of this release.
Conference Call Webcast
Members of the Company's leadership team will discuss Walter Investment's second quarter results and other general business matters during a conference call and live webcast to be held on Monday, August 10, 2015, at 10 a.m. Eastern Time. To listen to the event live or in an archive, and to access presentation slides (which include supplemental information) which will be available for at least 30 days, visit the Company's website at www.walterinvestment.com.
This press release and the accompanying reconciliations include non-GAAP financial measures. For a description of these non-GAAP financial measures, including the reasons management uses each measure, and reconciliations of these non-GAAP financial measures to the most directly comparable financial measures prepared in accordance with GAAP, please see the reconciliations as well as "Non-GAAP Financial Measures" at the end of this press release.
Disclaimer and Cautionary Note Regarding Forward-Looking Statements
This press release contains "forward-looking statements" within the meaning of Section 27A of the Securities Act and Section 21E of the Exchange Act. Statements that are not historical fact are forward-looking statements. Certain of these forward-looking statements can be identified by the use of words such as "believes," "anticipates," "expects," "intends," "plans," "projects," "estimates," "assumes," "may," "should," "will," or other similar expressions. Such forward-looking statements involve known and unknown risks, uncertainties and other important factors, and our actual results, performance or achievements could differ materially from future results, performance or achievements expressed in these forward-looking statements. These forward-looking statements are based on our current beliefs, intentions and expectations. These statements are not guarantees or indicative of future performance. Important assumptions and other important factors that could cause actual results to differ materially from those forward-looking statements include, but are not limited to, those factors, risks and uncertainties described below and in more detail under the caption "Risk Factors" in our Annual Report on Form 10-K for the year ended December 31, 2014, our Quarterly Reports on Form 10-Q for the quarterly periods ended March 31, 2015 and June 30, 2015 and in our other filings with the SEC.
In particular (but not by way of limitation), the following important factors, risks and uncertainties could affect our future results, performance and achievements and could cause actual results, performance and achievements to differ materially from those expressed in the forward-looking statements:
-- our ability to operate our business in compliance with existing and
future rules and regulations affecting our business, including those
relating to the origination and servicing of residential loans, the
management of third-party assets and the insurance industry (including
lender-placed insurance), and changes to, and/or more stringent
enforcement of, such rules and regulations;
-- increased scrutiny and potential enforcement actions by federal and
state authorities;
-- the substantial resources (including senior management time and
attention) we devote to, and the significant compliance costs we incur
in connection with, regulatory and contractual compliance and regulatory
examinations and inquiries, and any consumer redress, fines, penalties
or similar payments we make in connection with resolving such matters;
-- uncertainties relating to interest curtailment obligations and any
related financial and litigation exposure (including exposure relating
to false claims or relating to a pending investigation by the Department
of Justice and the HUD Office of Inspector General);
-- potential costs and uncertainties associated with and arising from
litigation, regulatory investigations and other legal proceedings;
-- our dependence on U.S. government-sponsored entities (especially Fannie
Mae) and agencies and their residential loan programs and our ability to
maintain relationships with, and remain qualified to participate in
programs sponsored by, such entities, our ability to satisfy various
existing or future GSE, agency and other capital, net worth, liquidity
and other financial requirements applicable to our business, and our
ability to remain qualified as a GSE approved seller, servicer or
component servicer, including the ability to continue to comply with the
GSEs' respective residential loan and selling and servicing guides;
-- uncertainties relating to the status and future role of GSEs, and the
effects of any changes to the origination and/or servicing requirements
of the GSEs or various regulatory authorities or the servicing
compensation structure for mortgage servicers pursuant to programs of
GSEs or various regulatory authorities;
-- our ability to maintain our loan servicing, loan origination, insurance
agency or collection agency licenses, or any other licenses necessary to
operate our businesses, or changes to, or our ability to comply with,
our licensing requirements;
-- our ability to comply with the servicing standards required by the
National Mortgage Settlement;
-- our ability to comply with the terms of the stipulated order resolving
allegations arising from an FTC and CFPB investigation of Green Tree
Servicing;
-- operational risks inherent in the mortgage servicing and mortgage
originations businesses, including reputational risk;
-- risks related to our substantial levels of indebtedness, including our
ability to comply with covenants contained in our debt agreements,
generate sufficient cash to service such indebtedness and refinance such
indebtedness on favorable terms, as well as our ability to incur
substantially more debt;
-- our ability to renew advance financing facilities or warehouse
facilities and maintain borrowing capacity under such facilities;
-- our ability to maintain or grow our servicing business and our
residential loan originations business;
-- our ability to achieve our strategic initiatives;
-- changes in prepayment rates and delinquency rates on the loans we
service or sub-service;
-- the ability of our clients and credit owners to transfer or otherwise
terminate our servicing or sub-servicing rights;
-- a downgrade in our servicer ratings or credit ratings;
-- our ability to collect reimbursements for servicing advances and earn
and timely receive incentive and performance payments and ancillary fees
on our servicing portfolio;
-- our ability to collect indemnification payments and enforce repurchase
obligations relating to mortgage loans we purchase from our
correspondent clients and our ability to collect indemnification
payments relating to servicing rights we purchase from prior servicers;
-- local, regional, national and global economic trends and developments in
general, and local, regional and national real estate and residential
mortgage market trends in particular, including the volume and pricing
of home sales, the credit quality of loan origination customers and
uncertainty regarding the levels of mortgage originations and
prepayments;
-- uncertainty as to the volume of originations activity we will benefit
from prior to, and following, the expiration of HARP, which is scheduled
to occur on December 31, 2016;
-- risks associated with the origination, securitization and servicing of
reverse mortgages, including changes to reverse mortgage programs
operated by FHA, HUD or Ginnie Mae, our ability to accurately estimate
interest curtailment liabilities, continued demand for HECM loans and
other reverse mortgages, our ability to fund HECM repurchase
obligations, our ability to fund principal additions on our HECM loans,
and our ability to securitize our HECM loans and tails;
-- our ability to implement strategic initiatives, particularly as they
relate to our ability to raise capital, make arrangements with potential
capital partners and develop new business, including acquisitions of
mortgage servicing rights and the development of our originations
business, all of which are subject to customer demand and various
third-party approvals;
-- our ability to realize all anticipated benefits of past, pending or
potential future acquisitions or joint venture investments;
-- the effects of competition on our existing and potential future
business, including the impact of competitors with greater financial
resources and broader scopes of operation;
-- changes in interest rates and the effectiveness of any hedge we may
employ against such changes;
-- risks and potential costs associated with technology and cybersecurity,
including the risks of technology failures and of cyber-attacks against
us or our vendors, our ability to adequately respond to actual or
alleged cyber-attacks and our ability to implement adequate internal
security measures and protect confidential borrower information;
-- our ability to comply with evolving and complex accounting rules, many
of which involve significant judgment and assumptions;
-- uncertainties regarding impairment charges relating to our goodwill or
other intangible assets;
-- our ability to maintain effective internal controls over financial
reporting and disclosure controls and procedures;
-- our ability to manage conflicts of interest relating to our investment
in WCO; and
-- risks related to our relationship with Walter Energy and uncertainties
arising from or relating to its bankruptcy filings, including potential
liability for any taxes, interest and/or penalties owed by the Walter
Energy consolidated group for the full or partial tax years during which
certain of the Company's former subsidiaries were a part of such
consolidated group and certain other tax risks allocated to us in
connection with our spin-off from Walter Energy.
All of the above factors, risks and uncertainties are difficult to predict, contain uncertainties that may materially affect actual results and may be beyond our control. New factors, risks and uncertainties emerge from time to time, and it is not possible for our management to predict all such factors, risks and uncertainties.
Although we believe that the assumptions underlying the forward-looking statements (including those relating to our outlook) contained herein are reasonable, any of the assumptions could be inaccurate, and therefore any of these statements included herein may prove to be inaccurate. In light of the significant uncertainties inherent in the forward-looking statements included herein, the inclusion of such information should not be regarded as a representation by us or any other person that the results or conditions described in such statements or our objectives and plans will be achieved. We make no commitment to revise or update any forward-looking statements in order to reflect events or circumstances after the date any such statement is made, except as otherwise required under the federal securities laws. If we were in any particular instance to update or correct a forward-looking statement, investors and others should not conclude that we would make additional updates or corrections thereafter except as otherwise required under the federal securities laws.
Amounts or metrics that relate to future earnings projections are forward-looking and subject to significant business, economic, regulatory and competitive uncertainties, many of which are beyond the control of us and our management, and are based upon assumptions with respect to future decisions, which are subject to change. Actual results will vary and those variations may be material. Nothing in this report should be regarded as a representation by any person that any target will be achieved and we undertake no duty to update any target. Please refer to the disclosures in this press release, in our Annual Report on Form 10-K for the year ended December 31, 2014, our Quarterly Reports on Form 10-Q for the quarterly periods ended March 31, 2015 and June 30, 2015 and our other filings with the SEC for important information regarding forward-looking statements and the use and limitations of Non-GAAP Financial Measures. Because we do not predict special items that might occur in the future, and our outlook is developed at a level of detail different than that used to prepare GAAP financial measures, we are not providing a reconciliation to GAAP of any forward-looking financial measures presented herein.
In addition, this press release may contain statements of opinion or belief concerning market conditions and similar matters. In certain instances, those opinions and beliefs could be based upon general observations by members of our management, anecdotal evidence and/or our experience in the conduct of our business, without specific investigation or statistical analyses. Therefore, while such statements reflect our view of the industries and markets in which we are involved, they should not be viewed as reflecting verifiable views and such views may not be shared by all who are involved in those industries or markets.
Walter Investment Management Corp. and Subsidiaries
Consolidated Statements of Comprehensive Income (Loss)
(in thousands, except per share data)
For the Three Months For the Six Months
Ended June 30, Ended June 30,
-------------- --------------
2015 2014 2015 2014
---- ---- ---- ----
REVENUES
Net servicing revenue and fees $223,915 $140,976 $314,802 $313,768
Net gains on sales of loans 119,399 144,611 244,626 248,645
Interest income on loans 18,186 34,218 50,127 68,640
Net fair value gains on reverse loans and related HMBS
obligations 6,815 26,936 37,589 44,172
Insurance revenue 11,429 19,806 25,560 43,194
Other revenues 32,689 47,166 50,586 65,242
------ ------ ------ ------
Total revenues 412,433 413,713 723,290 783,661
EXPENSES
Salaries and benefits 143,157 145,502 290,385 281,399
General and administrative 142,100 142,341 270,747 251,206
Interest expense 68,665 74,690 143,536 149,539
Depreciation and amortization 16,093 18,391 32,725 37,035
Goodwill impairment 56,539 82,269 56,539 82,269
Other expenses, net 1,401 3,978 5,448 4,203
----- ----- ----- -----
Total expenses 427,955 467,171 799,380 805,651
OTHER GAINS (LOSSES)
Other net fair value gains (losses) 3,326 1,532 2,454 (971)
Other (2,803) - 8,959 -
------ --- ----- ---
Total other gains (losses) 523 1,532 11,413 (971)
Loss before income taxes (14,999) (51,926) (64,677) (22,961)
Income tax expense (benefit) 23,120 (38,997) 4,450 (27,409)
------ ------- -----
Net income (loss) $(38,119) $(12,929) $(69,127) $4,448
======== ======== ======== ======
Comprehensive income (loss) $(38,030) $(12,924) $(69,011) $4,457
======== ======== ======== ======
Net income (loss) $(38,119) $(12,929) $(69,127) $4,448
Basic earnings (loss) per common and common equivalent share $(1.01) $(0.34) $(1.83) $0.12
Diluted earnings (loss) per common and common equivalent
share (1.01) (0.34) (1.83) 0.12
Weighted-average common and common equivalent shares
outstanding - basic 37,759 37,673 37,739 37,552
Weighted-average common and common equivalent shares
outstanding - diluted 37,759 37,673 37,739 38,074
Walter Investment Management Corp. and Subsidiaries
Consolidated Balance Sheets
(in thousands, except share and per share data)
June 30, 2015 December 31, 2014
------------- -----------------
ASSETS
Cash and cash equivalents $343,780 $320,175
Restricted cash and cash
equivalents 850,533 733,015
Residential loans at amortized
cost, net (includes $3,585 and
$10,033 in allowance for loan
losses at June 30, 2015 and
December 31, 2014, respectively) 542,892 1,314,539
Residential loans at fair value 12,922,303 11,832,630
Receivables, net (includes
$20,800 and $25,201 at fair
value at June 30, 2015 and
December 31, 2014, respectively) 259,920 215,629
Servicer and protective advances,
net (includes $105,445 and
$112,427 in allowance for
uncollectible advances at June
30, 2015 and December 31, 2014,
respectively) 1,550,592 1,761,082
Servicing rights, net (includes
$1,797,721 and $1,599,541 at
fair value at June 30, 2015 and
December 31, 2014, respectively) 1,917,551 1,730,216
Goodwill 518,929 575,468
Intangible assets, net 95,784 103,503
Premises and equipment, net 109,831 124,926
Other assets (includes $79,257
and $68,151 at fair value at
June 30, 2015 and December 31,
2014, respectively) 232,417 280,794
Total assets $19,344,532 $18,991,977
=========== ===========
LIABILITIES AND STOCKHOLDERS
EQUITY
Payables and accrued liabilities
(includes $13,753 and $30,024 at
fair value at June 30, 2015 and
December 31, 2014, respectively) $622,868 $663,829
Servicer payables 704,318 584,567
Servicing advance liabilities 1,245,318 1,365,885
Warehouse borrowings 1,620,260 1,176,956
Excess servicing spread liability
at fair value 64,556 66,311
Corporate debt 2,266,105 2,267,799
Mortgage-backed debt (includes
$616,794 and $653,167 at fair
value at June 30, 2015 and
December 31, 2014, respectively) 1,108,032 1,751,459
HMBS related obligations at fair
value 10,588,671 9,951,895
Deferred tax liability, net 108,355 86,617
------- ------
Total liabilities 18,328,483 17,915,318
Stockholders' equity:
Preferred stock, $0.01 par value
per share:
Authorized - 10,000,000 shares
Issued and outstanding -0 shares
at June 30, 2015 and December
31, 2014 - -
Common stock, $0.01 par value per
share:
Authorized - 90,000,000 shares
Issued and outstanding -
37,792,297 and 37,711,623 shares
at June 30, 2015 and December
31, 2014, respectively 377 377
Additional paid-in capital 609,044 600,643
Retained earnings 406,117 475,244
Accumulated other comprehensive
income 511 395
--- ---
Total stockholders' equity 1,016,049 1,076,659
Total liabilities and
stockholders' equity $19,344,532 $18,991,977
=========== ===========
Non-GAAP Financial Measures
We manage our Company in three reportable segments: Servicing, Originations and Reverse Mortgage. We measure the performance of our business segments through the following measures: income (loss) before income taxes, Adjusted Earnings (Loss), and Adjusted EBITDA. Management considers Adjusted Earnings (Loss) and Adjusted EBITDA, both non-GAAP financial measures, to be important in the evaluation of our business segments and of the Company as a whole, as well as for allocating capital resources to our segments. Adjusted Earnings (Loss) and Adjusted EBITDA are utilized by management to assess the underlying operational performance of the continuing operations of the business. In addition, analysts, investors, and creditors may use these measures when analyzing our operating performance. Adjusted Earnings (Loss) and Adjusted EBITDA are not presentations made in accordance with GAAP and our use of these measures and terms may vary from other companies in our industry.
Adjusted Earnings (Loss) is a supplemental metric used by management to evaluate our Company's underlying key drivers and operating performance of the business. Adjusted Earnings (Loss) is defined as income (loss) before income taxes plus changes in fair value due to changes in valuation inputs and other assumptions, estimated settlements and costs for certain legal and regulatory matters, goodwill impairment (if any), certain depreciation and amortization costs related to the increased basis in assets (including servicing rights and sub-servicing contracts) acquired within business combination transactions (or step-up depreciation and amortization), transaction and integration costs, share-based compensation expense, non-cash interest expense, the net impact of the Non-Residual Trusts, fair value to cash adjustments for reverse loans, and certain other cash and non-cash adjustments, primarily including certain non-recurring costs. Adjusted Earnings (Loss) excludes unrealized changes in fair value of MSRs that are based on projections of expected future cash flows and prepayments. Adjusted Earnings (Loss) includes both cash and non-cash gains from mortgage loan origination activities. Non-cash gains are net of non-cash charges or reserves provided. Adjusted Earnings (Loss) includes cash generated from reverse mortgage origination activities. Adjusted Earnings (Loss) may from time to time also include other adjustments, as applicable based upon facts and circumstances, consistent with the intent of providing investors with a supplemental means of evaluating our operating performance.
Adjusted EBITDA eliminates the effects of financing, income taxes and depreciation and amortization. Adjusted EBITDA is defined as income (loss) before income taxes, depreciation and amortization, interest expense on corporate debt, amortization of servicing rights and other fair value adjustments, estimated settlements and costs for certain legal and regulatory matters, goodwill impairment (if any), fair value to cash adjustment for reverse loans, non-cash interest income, share-based compensation expense, servicing fee economics, Residual Trusts cash flows, transaction and integration related costs, the net impact of the Non-Residual Trusts and certain other cash and non-cash adjustments primarily including the net provision for the repurchase of loans sold, provision for loan losses and certain non-recurring costs. Adjusted EBITDA includes both cash and non-cash gains from mortgage loan origination activities. Adjusted EBITDA excludes the impact of fair value option accounting on certain assets and liabilities and includes cash generated from reverse mortgage origination activities. Adjusted EBITDA may also include other adjustments, as applicable based upon facts and circumstances, consistent with the intent of providing investors a supplemental means of evaluating our operating performance.
Adjusted Earnings (Loss) and Adjusted EBITDA should not be considered as alternatives to (i) net income (loss) or any other performance measures determined in accordance with GAAP or (ii) operating cash flows determined in accordance with GAAP. Adjusted Earnings (Loss) and Adjusted EBITDA have important limitations as analytical tools, and should not be considered in isolation or as substitutes for analysis of our results as reported under GAAP. Some of the limitations of these metrics are:
-- Adjusted Earnings (Loss) and Adjusted EBITDA do not reflect cash
expenditures for long-term assets and other items that have been and
will be incurred, future requirements for capital expenditures or
contractual commitments;
-- Adjusted Earnings (Loss) and Adjusted EBITDA do not reflect changes in,
or cash requirements for, our working capital needs;
-- Adjusted Earnings (Loss) and Adjusted EBITDA do not reflect certain tax
payments that represent reductions in cash available to us;
-- Adjusted Earnings (Loss) and Adjusted EBITDA do not reflect any cash
requirements for the assets being depreciated and amortized that may
have to be replaced in the future;
-- Adjusted Earnings (Loss) and Adjusted EBITDA do not reflect non-cash
compensation which is and will remain a key element of our overall
long-term incentive compensation package;
-- Adjusted Earnings (Loss) and Adjusted EBITDA do not reflect the change
in fair value of servicing rights due to changes in valuation inputs or
other assumptions; and
-- Adjusted EBITDA does not reflect the significant interest expense or the
cash requirements necessary to service interest or principal payments on
our corporate debt and excess servicing spread liability, although they
do reflect interest expense associated with our servicing advance
liabilities, master repurchase agreements, mortgage-backed debt, and
HMBS related obligations.
Because of these limitations, Adjusted Earnings (Loss) and Adjusted EBITDA should not be considered as measures of discretionary cash available to us to invest in the growth of our business. We compensate for these limitations by relying primarily on our GAAP results and using Adjusted Earnings (Loss) and Adjusted EBITDA only as supplements. Users of our financial statements are cautioned not to place undue reliance on Adjusted Earnings (Loss) and Adjusted EBITDA.
Walter Investment Management Corp.
Segment Results of Operations and Non-GAAP Financial Measures
For the Three Months Ended June 30, 2015
(in thousands)
Servicing Originations Reverse Mortgage Other Eliminations Total Consolidated
--------- ------------ ---------------- ----- ------------ ------------------
REVENUES:
Servicing revenue and fees $214,437 $ - $11,915 $ - $(2,437) $223,915
Gain on loan sales, net 3,795 115,604 - - - 119,399
Interest income on loans 18,174 12 - - - 18,186
Insurance revenue 11,429 - - - - 11,429
Net fair value gains on reverse loans and related HMBS
obligations - - 6,815 - - 6,815
Other income 26,361 13,086 1,442 854 (9,054) 32,689
------ ------ ----- --- ------
Total revenues 274,196 128,702 20,172 854 (11,491) 412,433
------- ------- ------ --- ------- -------
EXPENSES:
Interest expense 20,534 9,934 1,132 37,065 - 68,665
Depreciation and amortization 11,412 2,692 1,986 3 - 16,093
Goodwill impairment - - 56,539 - - 56,539
Other expenses, net 157,053 83,111 51,475 6,510 (11,491) 286,658
Total expenses 188,999 95,737 111,132 43,578 (11,491) 427,955
------- ------ ------- ------ ------- -------
OTHER GAINS (LOSSES)
Net fair value gains (losses) (98) - - 3,424 - 3,326
Other (2,803) - - - - (2,803)
Total other gains (losses) (2,901) - - 3,424 - 523
------ --- --- ----- --- ---
Income (loss) before income taxes 82,296 32,965 (90,960) (39,300) - (14,999)
ADJUSTED EARNINGS BEFORE TAXES
Goodwill impairment - - 56,539 - - 56,539
Changes in fair value due to changes in valuation inputs
and other assumptions (64,359) - - - - (64,359)
Step-up depreciation and amortization 6,923 618 1,328 - - 8,869
Step-up amortization of sub-servicing rights 4,940 - - - - 4,940
Non-cash interest expense 363 - - 2,660 - 3,023
Share-based compensation expense 3,123 1,453 284 146 - 5,006
Fair value to cash adjustment for reverse loans - - 24,149 - - 24,149
Curtailment expense - - 6,488 - - 6,488
Legal and regulatory matters 544 - 4,628 - - 5,172
Other 2,554 215 63 1,677 - 4,509
----- --- --- ----- --- -----
Total adjustments (45,912) 2,286 93,479 4,483 - 54,336
------- ----- ------ ----- --- ------
Adjusted Earnings before taxes 36,384 35,251 2,519 (34,817) - 39,337
ADJUSTED EBITDA
Amortization of servicing rights and other fair value
adjustments 59,649 - 522 - - 60,171
Interest expense on debt 2,121 - - 34,405 - 36,526
Depreciation and amortization 4,489 2,074 658 3 - 7,224
Other (5,090) 2,140 25 26 - (2,899)
------ ----- --- --- --- ------
Total adjustments 61,169 4,214 1,205 34,434 - 101,022
------ ----- ----- ------ --- -------
Adjusted EBITDA $97,553 $39,465 $3,724 $(383) $ - $140,359
======= ======= ====== ===== === === ========
Walter Investment Management Corp.
Segment Results of Operations and Non-GAAP Financial Measures
For the Three Months Ended June 30, 2014
(in thousands)
Servicing Originations Reverse Mortgage Other Eliminations Total Consolidated
--------- ------------ ---------------- ----- ------------ ------------------
REVENUES:
Servicing revenue and fees $134,800 $ - $8,777 $ - $(2,601) $140,976
Gain on loan sales, net - 144,611 - - - 144,611
Interest income on loans 34,218 - - - - 34,218
Insurance revenue 19,806 - - - - 19,806
Net fair value gains on reverse loans and related HMBS
obligations - - 26,936 - - 26,936
Other income 14,038 5,688 3,005 35,612 (11,177) 47,166
------ ----- ----- ------ -------
Total revenues 202,862 150,299 38,718 35,612 (13,778) 413,713
------- ------- ------ ------ ------- -------
EXPENSES:
Interest expense 30,479 6,627 775 36,809 - 74,690
Depreciation and amortization 11,872 4,230 2,286 3 - 18,391
Goodwill impairment - - 82,269 - - 82,269
Other expenses, net 182,788 81,041 39,104 2,666 (13,778) 291,821
Total expenses 225,139 91,898 124,434 39,478 (13,778) 467,171
------- ------ ------- ------ ------- -------
OTHER GAINS (LOSSES)
Net fair value gains (losses) (1,072) - - 2,604 - 1,532
Total other gains (losses) (1,072) - - 2,604 - 1,532
------ --- --- ----- --- -----
Income (loss) before income taxes (23,349) 58,401 (85,716) (1,262) - (51,926)
ADJUSTED EARNINGS BEFORE TAXES
Goodwill impairment - - 82,269 - - 82,269
Changes in fair value due to changes in valuation inputs
and other assumptions 43,376 - - - - 43,376
Step-up depreciation and amortization 7,108 2,443 1,781 - - 11,332
Step-up amortization of sub-servicing contracts 7,682 - - - - 7,682
Non-cash interest expense 1,640 - - 2,399 - 4,039
Share-based compensation expense 2,942 1,098 786 (18) - 4,808
Fair value to cash adjustments for reverse loans - - (5,883) - - (5,883)
Legal and regulatory matters 13,192 - - - - 13,192
Other 808 2,797 3,907 (1,475) - 6,037
--- ----- ----- ------ --- -----
Total adjustments 76,748 6,338 82,860 906 - 166,852
------ ----- ------ --- --- -------
Adjusted Earnings before taxes 53,399 64,739 (2,856) (356) - 114,926
ADJUSTED EBITDA
Amortization of servicing rights and other fair value
adjustments 41,989 - 693 - - 42,682
Interest expense on debt 19 - 8 34,410 - 34,437
Depreciation and amortization 4,764 1,787 505 3 - 7,059
Other 1,714 (1,293) (47) (82) - 292
----- ------ --- --- --- ---
Total adjustments 48,486 494 1,159 34,331 - 84,470
------ --- ----- ------ --- ------
Adjusted EBITDA $101,885 $65,233 $(1,697) $33,975 $ - $199,396
======== ======= ======= ======= === === ========
Walter Investment Management Corp.
Segment Results of Operations and Non-GAAP Financial Measures
For the Six Months Ended June 30, 2015
(in thousands)
Servicing Originations Reverse Mortgage Other Eliminations Total Consolidated
--------- ------------ ---------------- ----- ------------ ------------------
REVENUES:
Servicing revenue and fees $296,264 $ - $23,321 $ - $(4,783) $314,802
Gain on loan sales, net 3,704 241,020 (98) - - 244,626
Interest income on loans 50,090 37 - - - 50,127
Insurance revenue 25,560 - - - - 25,560
Net fair value gains on reverse loans and related HMBS
obligations - - 37,589 - - 37,589
Other income 42,341 17,945 3,287 4,147 (17,134) 50,586
------ ------ ----- ----- -------
Total revenues 417,959 259,002 64,099 4,147 (21,917) 723,290
------- ------- ------ ----- ------- -------
EXPENSES:
Interest expense 49,759 17,747 2,231 73,799 - 143,536
Depreciation and amortization 22,885 5,879 3,954 7 - 32,725
Goodwill impairment - - 56,539 - - 56,539
Other expenses, net 310,556 160,613 105,792 11,536 (21,917) 566,580
Total expenses 383,200 184,239 168,516 85,342 (21,917) 799,380
------- ------- ------- ------ ------- -------
OTHER GAINS (LOSSES)
Net fair value gains (losses) (332) - - 2,786 - 2,454
Other (2,803) - - 11,762 - 8,959
Total other gains (losses) (3,135) - - 14,548 - 11,413
------ --- --- ------ --- ------
Income (loss) before income taxes 31,624 74,763 (104,417) (66,647) - (64,677)
ADJUSTED EARNINGS BEFORE TAXES
Goodwill impairment - - 56,539 - - 56,539
Changes in fair value due to changes in valuation inputs
and other assumptions 9,412 - - - - 9,412
Step-up depreciation and amortization 13,967 1,788 2,656 - - 18,411
Step-up amortization of sub-servicing rights 9,827 - - - - 9,827
Non-cash interest expense 1,118 - - 5,224 - 6,342
Share-based compensation expense 5,128 2,250 820 231 - 8,429
Fair value to cash adjustment for reverse loans - - 19,794 - - 19,794
Curtailment expense - - 22,562 - - 22,562
Legal and regulatory matters 2,218 - 2,862 - - 5,080
Other 3,231 743 430 5,006 - 9,410
----- --- --- ----- --- -----
Total adjustments 44,901 4,781 105,663 10,461 - 165,806
------ ----- ------- ------ --- -------
Adjusted Earnings before taxes 76,525 79,544 1,246 (56,186) - 101,129
ADJUSTED EBITDA
Amortization of servicing rights and other fair value
adjustments 115,921 - 1,077 - - 116,998
Interest expense on debt 4,717 - 1 68,575 - 73,293
Depreciation and amortization 8,918 4,091 1,298 7 - 14,314
Other (5,408) 2,543 99 87 - (2,679)
------ ----- --- --- --- ------
Total adjustments 124,148 6,634 2,475 68,669 - 201,926
------- ----- ----- ------ --- -------
Adjusted EBITDA $200,673 $86,178 $3,721 $12,483 $ - $303,055
======== ======= ====== ======= === === ========
Walter Investment Management Corp.
Segment Results of Operations and Non-GAAP Financial Measures
For the Six Months Ended June 30, 2014
(in thousands)
Servicing Originations Reverse Mortgage Other Eliminations Total Consolidated
--------- ------------ ---------------- ----- ------------ ------------------
REVENUES:
Servicing revenue and fees $302,026 $ - $16,387 $ - $(4,645) $313,768
Gain on loan sales, net - 248,645 - - - 248,645
Interest income on loans 68,640 - - - - 68,640
Insurance revenue 43,194 - - - - 43,194
Net fair value gains on reverse loans and related HMBS
obligations - - 44,172 - - 44,172
Other income 34,586 10,868 6,027 36,926 (23,165) 65,242
------ ------ ----- ------ -------
Total revenues 448,446 259,513 66,586 36,926 (27,810) 783,661
------- ------- ------ ------ ------- -------
EXPENSES:
Interest expense 61,195 13,460 1,634 73,250 - 149,539
Depreciation and amortization 23,711 8,599 4,718 7 - 37,035
Goodwill impairment - - 82,269 - - 82,269
Other expenses, net 319,025 164,826 72,744 8,023 (27,810) 536,808
Total expenses 403,931 186,885 161,365 81,280 (27,810) 805,651
------- ------- ------- ------ ------- -------
OTHER GAINS (LOSSES)
Net fair value gains (losses) (1,488) - - 517 - (971)
Total other gains (losses) (1,488) - - 517 - (971)
------ --- --- --- --- ----
Income (loss) before income taxes 43,027 72,628 (94,779) (43,837) - (22,961)
ADJUSTED EARNINGS BEFORE TAXES
Goodwill impairment - - 82,269 - - 82,269
Changes in fair value due to changes in valuation inputs
and other assumptions 68,994 - - - - 68,994
Step-up depreciation and amortization 14,259 5,296 3,674 1 - 23,230
Step-up amortization of sub-servicing rights 16,147 - - - - 16,147
Non-cash interest expense 2,637 - - 4,712 - 7,349
Share-based compensation expense 4,934 1,875 1,245 247 - 8,301
Fair value to cash adjustment for reverse loans - - (1,222) - - (1,222)
Legal and regulatory matters 13,192 - - - - 13,192
Other 960 5,775 3,855 4,091 - 14,681
--- ----- ----- ----- --- ------
Total adjustments 121,123 12,946 89,821 9,051 - 232,941
------- ------ ------ ----- --- -------
Adjusted Earnings before taxes 164,150 85,574 (4,958) (34,786) - 209,980
ADJUSTED EBITDA
Amortization of servicing rights and other fair value
adjustments 65,907 - 1,443 - - 67,350
Interest expense on debt 51 - 18 68,538 - 68,607
Depreciation and amortization 9,452 3,303 1,044 6 - 13,805
Other 7,803 (204) (46) (98) - 7,455
----- ---- --- --- --- -----
Total adjustments 83,213 3,099 2,459 68,446 - 157,217
------ ----- ----- ------ --- -------
Adjusted EBITDA $247,363 $88,673 $(2,499) $33,660 $ - $367,197
======== ======= ======= ======= === === ========
Reconciliation of GAAP Loss Before Income Taxes to
Non-GAAP AEBITDA
(in millions)
For the Three Months Ended For the Six Months Ended
-------------------------- ------------------------
June 30, 2015 June 30, 2014 June 30, 2015 June 30, 2014
------------- ------------- ------------- -------------
Loss before income taxes $(15.0) $(51.9) $(64.7) $(23.0)
Add/(Subtract):
Goodwill impairment 56.5 82.3 56.5 82.3
Amortization of servicing rights and other fair value
adjustments 0.8 93.7 136.2 152.5
Interest expense 39.5 38.5 79.6 76.0
Depreciation and amortization 16.1 18.4 32.7 37.0
Curtailment expense 6.5 - 22.6 -
Share-based compensation expense 5.0 4.8 8.4 8.3
Fair value to cash adjustment for reverse loans 24.1 (5.9) 19.8 (1.2)
Legal and regulatory matters 5.2 13.2 5.1 13.2
Other 1.6 6.3 6.8 22.1
--- --- --- ----
Sub-total 155.3 251.3 367.7 390.2
Adjusted EBITDA $140.3 $199.4 $303.0 $367.2
====== ====== ====== ======
Reconciliation of GAAP Loss Before Income Taxes to
Non-GAAP Adjusted Earnings
(in millions, except per share amounts)
For the Three Months Ended For the Six Months Ended
-------------------------- ------------------------
June 30, 2015 June 30, 2014 June 30, 2015 June 30, 2014
------------- ------------- ------------- -------------
Loss before income taxes $(15.0) $(51.9) $(64.7) $(23.0)
Add/(Subtract):
Goodwill impairment 56.5 82.3 56.5 82.3
Changes in fair value due to changes in valuation inputs and
other assumptions (64.3) 43.4 9.4 69.0
Curtailment expense 6.5 - 22.6 -
Step-up depreciation and amortization 8.9 11.3 18.4 23.2
Step-up amortization of sub-servicing rights 4.9 7.7 9.8 16.2
Share-based compensation expense 5.0 4.8 8.4 8.3
Non-cash interest expense 3.0 4.0 6.3 7.3
Fair value to cash adjustment for reverse loans 24.1 (5.9) 19.8 (1.2)
Legal and regulatory matters 5.2 13.2 5.1 13.2
Other 4.5 6.0 9.5 14.7
--- --- --- ----
Adjusted Earnings before taxes $39.3 $114.9 $101.1 $210.0
Adjusted Earnings after tax (38% in 2015 and 39% in 2014) 24.4 70.1 62.7 128.1
Adjusted Earnings after taxes per common and common
equivalent share. $0.65 $1.86 $1.66 $3.36
To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/walter-investment-management-corp-announces-second-quarter-2015-highlights-and-financial-results-300125859.html
SOURCE Walter Investment Management Corp.
