Form 8-K WALTER INVESTMENT MANAGE For: May 03

May 3, 2016 7:14 AM EDT

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

 

FORM 8-K

 

 

CURRENT REPORT

Pursuant to Section 13 or 15(d)

of the Securities Exchange Act of 1934

Date of Report (Date of earliest event reported): May 3, 2016

 

 

Walter Investment Management Corp.

(Exact name of registrant as specified in its charter)

 

 

 

Maryland   001-13417   13-3950486

(State or other jurisdiction

of incorporation)

 

(Commission

File Number)

 

(IRS Employer

Identification No.)

 

3000 Bayport Drive, Suite 1100

Tampa, FL

  33607
(Address of principal executive offices)   (Zip Code)

Registrant’s telephone number, including area code: (813) 421-7600

Not Applicable

(Former name or former address, if changed since last report)

 

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

 

¨ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

¨ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

¨ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

¨ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

 

 


Item 2.02. Results of Operations and Financial Condition.

On May 3, 2016, Walter Investment Management Corp. (the “Company”) issued a press release announcing its financial results for the quarter ended March 31, 2016, as well as updates on operational highlights for the Company. On the same date, the Company posted earnings presentation materials, which include a financial supplement, on its investor relations website at http://investor.walterinvestment.com. These materials are being made available in connection with the Company’s earnings conference call and audio webcast on May 3, 2016 at 10:00 a.m. ET. The press release and the earnings presentation are furnished as Exhibits 99.1 and 99.2 to this Current Report on Form 8-K and are hereby incorporated herein by reference.

Item 7.01. Regulation FD Disclosure.

The information set forth above under Item 2.02 is hereby incorporated herein by reference.

In accordance with General Instruction B.2 of Form 8-K, the information being furnished pursuant to this Current Report on Form 8-K, including Exhibits 99.1 and 99.2, shall not be deemed to be “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities of that section, nor shall it be deemed incorporated by reference into any registration statement or other document filed by the Company under the Securities Act of 1933, as amended, or the Exchange Act, except as expressly set forth by specific reference in such filing.

Item 9.01. Financial Statements and Exhibits.

(d) Exhibits.

 

Exhibit

No.

   Description
99.1    Press Release, dated May 3, 2016
99.2    Earnings Presentation, including Financial Supplement, dated May 3, 2016


SIGNATURE

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

    WALTER INVESTMENT MANAGEMENT CORP.
Date: May 3, 2016     By:  

/s/ Gary L. Tillett

      Gary L. Tillett, Executive Vice President and Chief Financial Officer


EXHIBIT INDEX

 

Exhibit

No.

   Description
99.1    Press Release, dated May 3, 2016
99.2    Earnings Presentation, including Financial Supplement, dated May 3, 2016

Exhibit 99.1

 

LOGO

Press Release

Investor and Media Contact: Whitney Finch

Vice President of Investor Relations

813.421.7694

[email protected]

FOR IMMEDIATE RELEASE

May 3, 2016

WALTER INVESTMENT MANAGEMENT CORP. ANNOUNCES

FIRST QUARTER 2016 HIGHLIGHTS AND FINANCIAL RESULTS

 

 

(Tampa, Fla.) – Walter Investment Management Corp. (NYSE: WAC) (“Walter Investment” or the “Company”) today announced operational highlights and financial results for the quarter ended March 31, 2016.

First Quarter 2016 Operational Highlights and Recent Developments

 

    Earnings negatively impacted by significant rate decline in the quarter

 

    Launched major customer service and operating efficiency initiatives

 

    Total serviced portfolio of $275.7 billion UPB, 3% growth as compared to December 31, 2015; ranked nationally as a top 10 servicer(1)

 

    $17.5 billion of UPB added to the serviced book of business through a combination of approximately $10.0 billion of sub-servicing arrangements, MSR acquisitions and originated MSR

 

    Servicing segment delivered AEBITDA margin of 12 bps

 

    Originations funded volumes of $5.0 billion; ranked nationally as a top 15 originator(1)

 

    Assisted approximately 12,000 homeowners in obtaining modifications and originated approximately 9,500 HARP loans

 

    Transitioned approximately 1.4 million customers to the industry-standard MSP platform

 

    Prepaid approximately $7.2 million in par value of debt at a discount for $6.3 million

First Quarter 2016 Financial Results

GAAP net loss for the quarter ended March 31, 2016 was $172.7 million, or ($4.85) per share, as compared to a GAAP net loss of $31.0 million, or ($0.82) per share for the quarter ended March 31, 2015. Included in the 2016 net loss are pre-tax, non-cash

 

(1)  By UPB. Source: most recent rankings issued by Inside Mortgage Finance
(2) 

This calculation assumes an effective tax rate of 38%.

 

1


charges of $226.6 million resulting from changes in valuation inputs and other assumptions used in the fair value of assets and liabilities carried at fair value, or ($3.95) per share after tax(2). Adjusted EBITDA (“AEBITDA”) was $87.1 million and Adjusted Loss for the current quarter was $17.8 million after tax(2), or ($0.50) per share(2).

“First quarter performance was significantly impacted by the challenging rate environment. The decline in rates drove a volatile MSR market and negatively impacted results through the revaluation of mortgage servicing rights and accelerated prepayments,” said Denmar J. Dixon, Walter Investment’s Vice Chairman of the Board, Chief Executive Officer and President.

“We are moving with a sense of urgency to improve upon both the customer experience and our operating performance, and we are in the early stages of a transformation of the company. We are working to significantly lower our cost structure while redesigning our processes and driving a culture of excellence at Walter that puts our home-owning customers first,” continued Dixon.

First Quarter 2016 Financial and Operating Overview

Total revenue for the first quarter of 2016 was $66.8 million, a decrease of $244.1 million as compared to the prior year quarter, driven by $196.6 million lower net servicing revenue and fees reflecting a $197.3 million change in fair value charges to mortgage servicing rights. Additionally, the current quarter reflects $40.8 million lower net gains on sales of loans primarily due to a lower volume of locked loans in the current quarter as compared to the prior year quarter. This was partially offset by a shift in mix from the lower margin correspondent channel to the higher margin consumer channel and $19.8 million lower interest income on loans driven by the sale of the residual interests in seven of the Residual Trusts. The quarter also includes $12.4 million in higher other income driven by higher fair value gains related to charged-off loans due to an improvement in collections expectations over time.

Total expenses for the first quarter of 2016 were $343.4 million, 8% lower as compared to the prior year quarter, primarily driven by $15.2 million lower operating expenses due to a decrease in compensation, benefits and incentives resulting from a lower number of employees as compared to the prior year quarter, as well as a decrease in commissions caused by lower originations volume. The decreases were partially offset by higher severance costs and $10.6 million lower interest expense primarily due to the sale of the residual interests in seven of the Residual Trusts.

Segment Results

Results for the Company’s segments are presented below.

Servicing

During the first quarter of 2016, the Servicing segment added approximately $17.5 billion of UPB to the serviced book of business through a combination of MSR acquisitions, sub-servicing arrangements and originated MSR, ending the quarter with approximately 2.2 million total accounts serviced with a UPB of approximately $255.3 billion. Ditech is nationally ranked as a top 10 servicer by UPB. During the quarter, the Company experienced a net disappearance rate of 13.0% as compared to 13.8% in the prior year quarter which was aided by the retention performance of the Originations segment.

The Servicing segment had negative revenue of ($63.3) million in the first quarter of 2016, a $207.0 million decline as compared to first quarter of 2015, reflecting the impact of fair value charges to our mortgage servicing rights. Additionally, interest income on loans was lower in the current quarter as compared to the prior year quarter driven by the sale of the residual interests in seven of the Residual Trusts, partially offset by higher other income primarily due to higher fair value gains relating to charged-off loans resulting from an increase in expected collections over time.

Expense for the Servicing segment was $193.2 million, relatively flat as compared to the prior year quarter. The current quarter reflects $10.7 million lower interest expense as compared to the first quarter of 2015 primarily due to the sale of the residual

 

2


interests in seven of the Residual Trusts, offset by $10.3 million higher operating expenses driven by higher legal expenses and costs associated with the conversion to the MSP platform. Current quarter expenses also included $10.8 million of depreciation and amortization costs.

The segment generated AEBITDA of $74.6 million, a decline of 28% as compared to the first quarter of 2015, primarily due to $8.8 million lower net interest income due to the sale of the residual interests in seven of the Residual Trusts, $4.4 million lower net gain on sales of loans, $3.8 million lower insurance revenue, higher legal expenses and elevated expenses related to efficiency and technology related initiatives including the conversion to MSP. The segment had an Adjusted Loss of $1.2 million for the first quarter of 2016 as compared to the prior year quarter’s Adjusted Earnings of $40.1 million, driven by the aforementioned items as well as $13.4 million of unfavorable changes in the fair value of servicing rights attributable to higher realization of cash flows reflecting the impact of accelerated prepayments.

Originations

Total pull-through adjusted locked volume for the first quarter of $4.6 billion declined as compared to $6.9 billion in the first quarter of 2015, primarily due to volume decreases in the correspondent lending channel resulting from an increase to return hurdles for acquired MSR and increased market competition. Funded loans in the current quarter totaled $5.0 billion, a decrease of 9.1% from the prior year quarter, with approximately 36% of that volume in the consumer lending channel and approximately 64% generated by the correspondent lending channel. Ditech is nationally ranked as a top 15 originator by UPB. The combined direct margin for the current quarter was 80 bps, an overall increase of 11 bps from the prior year quarter, consisting of a weighted average of 203 bps direct margin in the consumer lending channel and 24 bps direct margin in the correspondent lending channel as mix shifted from the lower margin correspondent channel to the higher margin consumer channel. The Originations business delivered a recapture rate of 26% for the current quarter.

The Originations segment generated revenue of $100.3 million in the first quarter of 2016, a 23% decline as compared to the prior year quarter primarily due to a $37.4 million decrease in net gains on sales of loans driven by a lower volume of locked loans during the current quarter as compared to the prior year quarter resulting from an increase in market competition within the correspondent lending channel and lower retention volumes as there was a slight market shift toward increased volumes of purchase money originations and away from refinancing volumes. These declines were partially offset by a $7.4 million increase in other revenues driven by higher origination fees. Expenses for the Originations segment of $83.9 million, which include $8.3 million of interest expense and $2.3 million of depreciation and amortization, declined 5% compared to the prior year quarter.

The segment generated Adjusted Earnings of $17.9 million and AEBITDA of $23.8 million for the first quarter of 2016, a decrease of $26.4 million and $23.0 million, respectively as compared to the prior year quarter, driven primarily by the lower net gain on sales of loans, partially offset by higher origination fee income.

Reverse Mortgage

The Reverse Mortgage business grew its serviced portfolio 9% as compared to the prior year to $20.4 billion of UPB at March 31, 2016. During the first quarter, the business securitized $188 million of HECM loans. Additionally during the quarter, the business entered into a new $100 million GNMA buy-out facility enhancing its liquidity position.

The Reverse Mortgage segment generated revenue of $44.1 million for the quarter, flat as compared to the prior year quarter. Current quarter revenues included a gain of $35.2 million due to the net impact of fair value relating to HECM loans and related HMBS obligations, $6.9 million in net servicing revenue and fees and $2.0 million of other revenues. Total expenses for the first quarter of $38.0 million were 34% lower as compared to the prior year period, primarily driven by $16.1 million lower curtailment expenses and $6.5 million lower salaries and benefits expense primarily due to lower commissions and bonuses as a result of lower origination volumes, coupled with fewer employees.

 

3


The segment reported an Adjusted Loss of $10.4 million and AEBITDA of ($9.5) million for the first quarter of 2016 as compared to Adjusted Loss of $1.3 million and break-even AEBITDA in the first quarter of 2015 reflecting lower securitization volumes and a reduction in net servicing revenue and fees.

Securitized and funded originations volumes decreased as compared to the prior year quarter as volumes were negatively impacted by the financial assessment rules and the effects of other regulatory changes, as well as operational disruption in the Reverse Mortgage retail channel and a decision to reduce participation in the correspondent market based on current pricing levels.

Other Non-Reportable Segment

The Other Non-Reportable segment generated insignificant revenue for the first quarter of 2016 as compared to revenue of $3.3 million in the first quarter of 2015. Revenues in the prior year quarter were primarily driven by $2.6 million gain related to the settlement of a receivable. Total expenses in the current quarter were $42.7 million, flat as compared to the prior year quarter, and included $35.9 million of interest expense related to corporate debt.

The Other non-reportable segment had an Adjusted Loss of $34.9 million and AEBITDA of ($1.7) million for the first quarter of 2016 as compared to an Adjusted Loss of $21.4 million and AEBITDA of $12.9 million in the first quarter of 2015. The approximate $14.0 million decline in each metric is driven primarily by the first quarter of 2015 including $14.4 million of income related to the sale of an investment accounted for using the equity method.

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 5,700 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 first quarter results and other general business matters during a conference call and live webcast to be held on Tuesday, May 3, 2016, 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 of 1933, as amended and Section 21E of the Securities Exchange Act of 1934, as amended. 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,” “targets,” 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

 

4


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, 2015, the Quarterly Report on Form 10-Q for the quarterly period ended March 31, 2016 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 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);

 

    potential costs and uncertainties, including the effect on future revenues, 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 terms of the stipulated order resolving allegations arising from an FTC and CFPB investigation of Ditech Financial;

 

    operational risks inherent in the mortgage servicing and mortgage originations businesses, including our ability to comply with the various contracts to which we are a party and reputational risks;

 

    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;

 

5


    our ability to achieve our strategic initiatives, particularly our ability to: execute and complete balance sheet management activities; execute and realize improvements relating to our re-engineering project; make arrangements with potential counterparties; complete sales of assets to, and enter into other arrangements with, WCO; increase the mix of our fee-for-service business; reduce our debt; enhance efficiencies and streamline processes; and develop new business, including acquisitions of MSRs or entering into new subservicing arrangements;

 

    uncertainties relating to the potential sale of substantially all of our insurance business, including (i) the outcome of an on-going review of aspects of such potential sale by certain regulatory authorities, (ii) our ability to finalize and execute agreements relating to such potential sale, and (iii) our ability to complete such potential sale;

 

    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 of, or other adverse change relating to, our servicer ratings or credit ratings;

 

    our ability to collect reimbursements for servicing advances and earn and timely receive incentive 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 in a timely manner 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 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, including uncertainty as to the number of “in-the-money” accounts we may be able to refinance;

 

    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 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;

 

    risks and potential costs associated with the implementation of new technology such as MSP, the use of vendors or the transfer of our servers or other infrastructure to new data center facilities;

 

    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;

 

 

6


    our ability to manage conflicts of interest relating to our investment in WCO and maintain our relationship with 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 press release 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, 2015, our Quarterly Report on Form 10-Q for the quarterly period ended March 31, 2016 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.

 

7


Walter Investment Management Corp. and Subsidiaries

Consolidated Statements of Comprehensive Income (Loss)

(in thousands)

 

     For the Three Months
Ended March 31,
 
     2016     2015  

REVENUES

    

Net servicing revenue and fees

   $ (105,762   $ 90,887   

Net gains on sales of loans

     84,477        125,227   

Interest income on loans

     12,171        31,941   

Net fair value gains on reverse loans and related HMBS obligations

     35,208        30,774   

Insurance revenue

     10,367        14,131   

Other revenues

     30,310        17,897   
  

 

 

   

 

 

 

Total revenues

     66,771        310,857   

EXPENSES

    

Salaries and benefits

     132,639        147,228   

General and administrative

     129,606        128,647   

Interest expense

     64,248        74,871   

Depreciation and amortization

     14,423        16,632   

Other expenses, net

     2,506        4,047   
  

 

 

   

 

 

 

Total expenses

     343,422        371,425   

OTHER GAINS (LOSSES)

    

Gain on extinguishment

     928        —     

Other net fair value losses

     (2,144     (872

Other

     (1,024     11,762   
  

 

 

   

 

 

 

Total other gains (losses)

     (2,240     10,890   

Loss before income taxes

     (278,891     (49,678

Income tax benefit

     (106,189     (18,670
  

 

 

   

 

 

 

Net loss

   $ (172,702   $ (31,008
  

 

 

   

 

 

 

Comprehensive loss

   $ (172,677   $ (30,981
  

 

 

   

 

 

 

Net loss

   $ (172,702   $ (31,008

Basic loss per common and common equivalent share

   $ (4.85   $ (0.82

Diluted loss per common and common equivalent share

     (4.85     (0.82

Weighted-average common and common equivalent shares outstanding — basic

     35,579        37,718   

Weighted-average common and common equivalent shares outstanding — diluted

     35,579        37,718   

 

8


Walter Investment Management Corp. and Subsidiaries

Consolidated Balance Sheets

(in thousands, except share and per share data)

 

     March 31,
2016
     December 31,
2015
 
     (unaudited)         
ASSETS      

Cash and cash equivalents

   $ 194,418       $ 202,828   

Restricted cash and cash equivalents

     723,280         708,099   

Residential loans at amortized cost, net (includes $4,554 and $4,457 in allowance for loan losses at March 31, 2016 and December 31, 2015, respectively)

     549,078         541,406   

Residential loans at fair value

     12,543,396         12,673,439   

Receivables, net (includes $14,118 and $16,542 at fair value at March 31, 2016 and December 31, 2015, respectively)

     227,146         214,398   

Servicer and protective advances, net (includes $120,082 and $120,338 in allowance for uncollectible advances at March 31, 2016 and December 31, 2015, respectively)

     1,586,188         1,595,911   

Servicing rights, net (includes $1,427,331 and $1,682,016 at fair value at March 31, 2016 and December 31, 2015, respectively)

     1,528,044         1,788,576   

Goodwill

     371,695         367,911   

Intangible assets, net

     80,907         84,038   

Premises and equipment, net

     104,364         106,481   

Other assets (includes $68,364 and $58,512 at fair value at March 31, 2016 and December 31, 2015, respectively)

     223,205         200,364   

Deferred tax assets, net

   $ 148,214       $ 108,050   
  

 

 

    

 

 

 

Total assets

   $ 18,279,935       $ 18,591,501   
  

 

 

    

 

 

 
LIABILITIES AND STOCKHOLDERS’ EQUITY      

Payables and accrued liabilities (includes $20,795 and $6,475 at fair value at March 31, 2016 and December 31, 2015, respectively)

   $ 629,753       $ 639,980   

Servicer payables

     630,267         603,692   

Servicing advance liabilities

     1,202,036         1,229,280   

Warehouse borrowings

     1,201,788         1,340,388   

Servicing rights related liabilities at fair value

     105,559         117,000   

Corporate debt

     2,155,356         2,157,424   

Mortgage-backed debt (includes $564,832 and $582,340 at fair value at March 31, 2016 and December 31, 2015, respectively)

     1,025,704         1,051,679   

HMBS related obligations at fair value

     10,697,435         10,647,382   
  

 

 

    

 

 

 

Total liabilities

     17,647,898         17,786,825   
  

 

 

    

 

 

 

Commitments and contingencies (Note 11)

     

Stockholders’ equity:

     

Preferred stock, $0.01 par value per share:

     

Authorized - 10,000,000 shares

     

Issued and outstanding - 0 shares at March 31, 2016 and December 31, 2015

     —           —     

Common stock, $0.01 par value per share:

     

Authorized - 90,000,000 shares

     

Issued and outstanding - 35,632,811 and 35,573,405 shares at March 31,2016 and December 31, 2015, respectively

     356         355   

Additional paid-in capital

     591,491         591,454   

Retained earnings

     39,352         212,054   

Accumulated other comprehensive income

     838         813   
  

 

 

    

 

 

 

Total stockholders’ equity

     632,037         804,676   
  

 

 

    

 

 

 

Total liabilities and stockholders’ equity

   $ 18,279,935       $ 18,591,501   
  

 

 

    

 

 

 

 

 

9


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 supplemental metrics utilized by management to assess the underlying key drivers and 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 defined as income (loss) before income taxes plus changes in fair value due to changes in valuation inputs and other assumptions; 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); goodwill impairment, if any; a portion of the provision for curtailment expense, net of expected third-party recoveries; share-based compensation expense; non-cash interest expense; restructuring costs; estimated settlements and costs for certain legal and regulatory matters; fair value to cash adjustments for reverse loans; and select other cash and non-cash adjustments primarily including certain non-recurring costs; severance; gain or loss on extinguishment of debt; the net impact of the Non-Residual Trusts; and transaction and integration 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; amortization of servicing rights and other fair value adjustments; interest expense on corporate debt; depreciation and amortization; goodwill impairment, if any; a portion of the provision for curtailment expense, net of expected third-party recoveries; share-based compensation expense; restructuring costs; estimated settlements and costs for certain legal and regulatory matters; fair value to cash adjustments for reverse loans; and select other cash and non-cash adjustments primarily certain non-recurring costs; the net provision for the repurchase of loans sold; non-cash interest income; severance; gain or loss on extinguishment of debt; interest income on unrestricted cash and cash equivalents; the net impact of the Non-Residual Trusts; the provision for loan losses; Residual Trust cash flows; transaction and integration costs; and servicing fee economics. 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.

 

10


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 due to changes in valuation inputs and other assumptions;

 

    Adjusted EBITDA does not reflect the change in fair value resulting from the realization of expected cash flows; and

 

    Adjusted EBITDA does not reflect the significant interest expense or the cash requirements necessary to service interest or principal payments on our servicing rights related liabilities and corporate debt, although it does 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.

 

11


Walter Investment Management Corp.

Segment Results of Operations and Non-GAAP Financial Measures

For the Three Months Ended March 31, 2016

(in thousands)

 

     Servicing     Originations     Reverse
Mortgage
    Other     Eliminations     Total
Consolidated
 

REVENUES:

            

Servicing revenue and fees

   $ (109,520   $ —        $ 6,909      $ —        $ (3,151   $ (105,762

Gain on loan sales, net

     (4,536     87,982        —          —          1,031        84,477   

Interest income on loans

     12,158        13        —          —          —          12,171   

Insurance revenue

     10,367        —          —          —          —          10,367   

Net fair value gains on reverse loans and related HMBS obligations

     —          —          35,208        —          —          35,208   

Other income

     28,276        12,282        1,978        30        (12,256     30,310   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total revenues

     (63,255     100,277        44,095        30        (14,376     66,771   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

EXPENSES:

            

Interest expense

     18,562        8,275        1,515        35,896        —          64,248   

Depreciation and amortization

     10,781        2,345        1,288        9        —          14,423   

Other expenses, net

     163,814        73,256        35,241        6,816        (14,376     264,751   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total expenses

     193,157        83,876        38,044        42,721        (14,376     343,422   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

OTHER GAINS (LOSSES)

            

Gain (loss) on extinguishment of debt

     —          —          —          928        —          928   

Net fair value gains (losses)

     91        —          —          (2,235     —          (2,144

Other

     —          —          (1,024     —          —          (1,024
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total other gains (losses)

     91        —          (1,024     (1,307     —          (2,240
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income (loss) before income taxes

     (256,321     16,401        5,027        (43,998     —          (278,891

ADJUSTED EARNINGS (LOSS)

            

Changes in fair value due to changes in valuation inputs and other assumptions

     240,329        —          —          —          —          240,329   

Step-up depreciation and amortization

     6,734        295        895        —          —          7,924   

Step-up amortization of sub-servicing rights

     2,929        —          —          —          —          2,929   

Non-cash interest expense

     (29     —          —          2,867        —          2,838   

Share-based compensation expense

     781        (587     313        352        —          859   

Fair value to cash adjustment for reverse loans

     —          —          (17,709     —          —          (17,709

Restructuring costs

     1,881        1,796        —          227        —          3,904   

Other

     2,504        —          1,048        5,603        —          9,155   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total adjustments

     255,129        1,504        (15,453     9,049        —          250,229   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted Earnings (Loss)

     (1,192     17,905        (10,426     (34,949     —          (28,662

ADJUSTED EBITDA

            

Amortization of servicing rights and other fair value adjustments

     69,341        —          460        —          —          69,801   

Interest expense on debt

     2,735        —          —          33,030        —          35,765   

Depreciation and amortization

     4,047        2,050        393        9        —          6,499   

Other

     (335     3,801        33        178        —          3,677   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total adjustments

     75,788        5,851        886        33,217        —          115,742   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA

   $ 74,596      $ 23,756      $ (9,540   $ (1,732   $ —        $ 87,080   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

12


Walter Investment Management Corp.

Segment Results of Operations and Non-GAAP Financial Measures

For the Three Months Ended March 31, 2015

(in thousands)

 

     Servicing     Originations      Reverse
Mortgage
    Other     Eliminations     Total
Consolidated
 

REVENUES:

             

Servicing revenue and fees

   $ 81,827      $ —         $ 11,406      $ —        $ (2,346   $ 90,887   

Gain on loan sales, net

     (91     125,416         (98     —          —          125,227   

Interest income on loans

     31,916        25         —          —          —          31,941   

Insurance revenue

     14,131        —           —          —          —          14,131   

Net fair value gains on reverse loans and related HMBS obligations

     —          —           30,774        —          —          30,774   

Other income

     15,980        4,859         1,845        3,293        (8,080     17,897   
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Total revenues

     143,763        130,300         43,927        3,293        (10,426     310,857   
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

EXPENSES:

             

Interest expense

     29,225        7,813         1,099        36,734        —          74,871   

Depreciation and amortization

     11,473        3,187         1,968        4        —          16,632   

Other expenses, net

     153,503        77,502         54,317        5,026        (10,426     279,922   
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Total expenses

     194,201        88,502         57,384        41,764        (10,426     371,425   
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

OTHER GAINS (LOSSES)

             

Net fair value gains (losses)

     (234     —           —          (638     —          (872

Other

     —          —           —          11,762        —          11,762   
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Total other gains (losses)

     (234     —           —          11,124        —          10,890   
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Income (loss) before income taxes

     (50,672     41,798         (13,457     (27,347     —          (49,678

ADJUSTED EARNINGS (LOSS)

             

Changes in fair value due to changes in valuation inputs and other assumptions

     73,771        —           —          —          —          73,771   

Step-up depreciation and amortization

     7,044        1,170         1,328        —          —          9,542   

Step-up amortization of sub-servicing contracts

     4,887        —           —          —          —          4,887   

Non-cash interest expense

     755        —           —          2,564        —          3,319   

Share-based compensation expense

     2,005        797         536        85        —          3,423   

Fair value to cash adjustments for reverse loans

     —          —           (4,355     —          —          (4,355

Curtailment expense

     —          —           16,074        —          —          16,074   

Restructuring costs

     405        191         —          540        —          1,136   

Other

     1,946        337         (1,399     2,789        —          3,673   
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Total adjustments

     90,813        2,495         12,184        5,978        —          111,470   
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted Earnings (Loss)

     40,141        44,293         (1,273     (21,369     —          61,792   

ADJUSTED EBITDA

             

Amortization of servicing rights and other fair value adjustments

     56,272        —           555        —          —          56,827   

Interest expense on debt

     2,596        —           1        34,170        —          36,767   

Depreciation and amortization

     4,429        2,017         640        4        —          7,090   

Other

     (318     403         74        61        —          220   
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Total adjustments

     62,979        2,420         1,270        34,235        —          100,904   
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA

   $ 103,120      $ 46,713       $ (3   $ 12,866      $ —        $ 162,696   
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

 

 

13


Reconciliation of GAAP Loss Before Income Taxes to

Non-GAAP AEBITDA

(in millions)

 

     For the Three Months Ended  
     March 31, 2016     March 31, 2015  

Loss before income taxes

   $ (278.9   $ (49.7

Add/(Subtract):

    

Amortization of servicing rights and other fair value adjustments

     313.1        135.5   

Interest expense

     38.6        40.1   

Depreciation and amortization

     14.4        16.6   

Curtailment expense

     —          16.1   

Share-based compensation expense

     0.9        3.4   

Fair value to cash adjustment for reverse loans

     (17.7     (4.3

Restructuring costs

     3.9        1.1   

Other

     12.8        3.9   
  

 

 

   

 

 

 

Sub-total

     366.0        212.4   
  

 

 

   

 

 

 

Adjusted EBITDA

   $ 87.1      $ 162.7   
  

 

 

   

 

 

 

Reconciliation of GAAP Loss Before Income Taxes to

Non-GAAP Adjusted Earnings (Loss)

(in millions, except per share amounts)

 

     For the Three Months Ended  
     March 31, 2016     March 31, 2015  

Loss before income taxes

   $ (278.9   $ (49.7

Add/(Subtract):

    

Changes in fair value due to changes in valuation inputs and other assumptions

     240.3        73.8   

Curtailment expense

     —          16.1   

Step-up depreciation and amortization

     7.9        9.5   

Step-up amortization of sub-servicing rights

     2.9        4.9   

Share-based compensation expense

     0.9        3.4   

Non-cash interest expense

     2.8        3.3   

Fair value to cash adjustment for reverse loans

     (17.7     (4.3

Restructuring costs

     3.9        1.1   

Other

     9.2        3.7   
  

 

 

   

 

 

 

Adjusted Earnings (Loss)

   $ (28.7   $ 61.8   

Adjusted Earnings (Loss) after tax (38% in 2015 and 2016)

     (17.8     38.3   

Adjusted Earnings (Loss) after taxes per common and common equivalent share

   $ (0.50   $ 1.02   

 

14

Slide 1

First Quarter 2016 Earnings Presentation May 3, 2016 Exhibit 99.2


Slide 2

FORWARD-LOOKING STATEMENTS Certain statements in this presentation constitute “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended and Section 21E of the Securities Exchange Act of 1934, as amended. 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,” "targets," 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 in the appendix and in more detail under the caption "Risk Factors" in our Annual Report on Form 10-K for the year ended December 31, 2015, our Quarterly Report on Form 10-Q for the period ended March 31, 2016 and in our other filings with the SEC. As of As of As of As of 3/31/2016 3/31/2016 12/31/2015 12/31/2015 Balance Sheet Total Assets $ 18,279.9 $ 18,591.5 Total Liabilities 17,647.9 17,786.8 Equity 632.0 804.7 Q1 2016 Q1 2016 Q4 2015 Q4 2015 Q1 2015 Q1 2015 Income Statement Total revenues (1) $ 66.8 $ 331.6 $ 310.8 Total expenses (2) (343.4 ) (548.3 ) (371.4 ) Other gains (losses) (2.3 ) 8.5 10.9 Income tax benefit 106.2 91.1 18.7 Net loss $ (172.7 ) $ (117.1 ) $ (31.0 ) Net loss per share $ (4.85 ) $ (3.16 ) $ (0.82 ) GAAP FINANCIALS ($ in millions, except per share amounts) (1) Revenues include fair value adjustments related to changes in valuations inputs and other assumptions, including fair value changes on reverse loans and liabilities, of ($222.6) million, $10.2 million and ($69.4) million for Q1 2016, Q4 2015 and Q1 2015, respectively. (2) Expenses in Q4 2015 include $151.0 million of goodwill impairment charges. There were no goodwill charges in Q1 2016 or Q1 2015.


Slide 3

WALTER INVESTMENT OVERVIEW SERVICING PORTFOLIO UPB OF $266.6 BILLION(1) FY 2015 Q1 2016 SERVICING PORTFOLIO UPB OF $275.7 BILLION(1) $26.5 BILLION OF FUNDED ORIGINATIONS(1) $5.2 BILLION OF FUNDED ORIGINATIONS(1) 53,200 MODIFICATIONS FOR HOMEOWNERS 38,300 HARP LOANS ORIGINATED 12,000 MODIFICATIONS FOR HOMEOWNERS 9,500 HARP LOANS ORIGINATED (1) Reflects period end amounts/activity in both forward and reverse businesses.


Slide 4

GAAP net loss of $172.7 MN, or ($4.85) per share after tax Non-cash charges of $140.5 MN, or ($3.95) per share, after tax resulting from changes in valuation inputs and other assumptions AEBITDA of $87.1 MN; Adjusted Loss of $17.8 MN after tax, or ($0.50) per share after tax Adjusted Loss reflects the impact related to increased prepayments resulting from the decline in interest rates and the decline in value of pipeline MSR since the date of lock Reverse segment continues to be impacted by lower gain on sale revenues and elevated expenses related to 2015's regulatory changes Q1 2016 RESULTS & RECENT ACOMPLISHMENTS Serviced portfolio grew by 3% to $275.7 BN as compared to prior quarter Improved recapture rate from 23% to 26% as compared to prior quarter Transitioned ~1.4 MN mortgage customers to the industry-standard MSP platform Completed previously announced acquisition of certain assets from RCS, increased sub-servicing by ~$10.0 BN Completed the closure of our Originations distributed retail channel and other reorganization activities in Q1 2016, resulting in expected annualized savings of ~$28.0 MN Re-engineering initiative in early stages; expect initial impact in 2H 2016 with significant improvements to be realized in 2017 RECENT ACCOMPLISHMENTS RESULTS


Slide 5

2016 OPERATING ENVIRONMENT & TRANSFORMATION PLANS ENVIRONMENT: Continued Evolution of Sector Industry sources predict moderate economic growth Originations volumes of ~$1.6 TN in 2016 Low rate environment supports continued refi market Higher amortization Regulatory oversight/impact remains high Servicing rules TRID Consolidation accelerates - servicing and originations Non-bank participants continue to gain share Servicing Originations Outsourcing of bank's "non-core" customers WALTER: Transformation Plans Goal of becoming a Lifelong Partner in Homeownership Deliver exceptional customer service Inspire brand loyalty Engage customers using their preferred medium Improve employee satisfaction to reduce turnover and enhance engagement Re-engineer processes to drive cost/revenue efficiencies across the business Significant opportunities identified Deploy technology solutions Company-wide scope Focus on efficient allocation of capital Collaborate with WCO and third-parties for future flow transactions and opportunistic MSR sales Pursue outsourcing opportunities Reduce corporate leverage Walter has the scale, track record and strong relationships to be successful in an evolving sector.


Slide 6

Q1 2016 SERVICING RESULTS Pre-tax loss of ($256.3 MN) includes $240.3 MN FV charges due to changes in interest rates and model assumptions $74.6 MN of AEBITDA; $1.2 MN of Adjusted Loss 12 bps of AEBITDA margin Incurred costs of ~$5.0 MN above our expectations associated with transfer of loans to MSP platform Adjusted Loss reflects the impact of increased prepayments resulting from the decline in interest rates and the decline in value of pipeline MSR since the date of lock Target Update: Adjusted Earnings margin could be lower than previously provided target given interest rate environment AREAS OF FOCUS RESULTS Transition to an increased mix of sub-servicing business Targeted improvement in core operations through technology Continuous improvement of cost structure and enhancement of revenue opportunities


Slide 7

Q1 2016 ORIGINATIONS RESULTS AREAS OF FOCUS RESULTS Pre-tax income of $16.4 MN $23.8 MN of AEBITDA; $17.9 MN of Adjusted Earnings Recapture rate of 26% for Q1 2016; originated approximately 9,500 HARP loans As of March 31, 2016 there were approximately 476,600 "in-the-money"(1) accounts Correspondent volumes were affected by an increase to return hurdles for acquired MSR and increased market competition Target Update: 2016 volumes for correspondent channel are expected to be negatively impacted by an increase to the return hurdles for acquired MSR and increased market competition Build consumer lending channel and increasing retention/recapture rates Maximize earnings in the continuing low interest rate environment Enhance customer experience through investments in digital technologies and point of sale services designed to improve ability to self-serve (1)"In-the-money" refers to those accounts which would receive a reduction in monthly mortgage payment amount of at least $70 should they take advantage of a mortgage refinance opportunity, based on assumed mortgage terms and excluding refinancing costs and fees. In-the-money borrowers may not benefit economically from a loan modification and, for that or other reasons, may be unwilling to modify their loans.  Interest rates are a significant factor in determining which accounts are “in-the-money”, so changes in interest rates (and other factors) may cause the number of such accounts to vary from time to time. 


Slide 8

Q1 2016 REVERSE MORTGAGE RESULTS AREAS OF FOCUS RESULTS Enhance sales operations to drive increased consumer channel volumes Review of legacy servicing book defaults in an effort to minimize curtailment and other charges Disciplined approach to correspondent and wholesale channel investment Pre-tax income of $5.0 MN ($9.5 MN) of AEBITDA; ($10.4 MN) of Adjusted Loss Issued $187.9 MN of securitizations Unfunded HECM IDL tails at March 31, 2016: $491 MN eligible for draw immediately; $331 MN scheduled to become eligible for draw over next 12 months(1) Lower gain on sale revenues were principally volume related Operating expenses remain elevated driven by increased defaulted mortgage activity resulting from 2015's regulatory changes Target Update: Given market conditions and first quarter loss, achieving positive Adjusted Earnings for 2016 will be a challenge (1) Assumes the loans remain performing.


Slide 9

STRATEGIC INITIATIVES BUSINESS PROCESS RE-ENGINEERING CAPITAL ALLOCATION & BALANCE SHEET Substantially negotiated final terms of planned Insurance transaction; awaiting regulatory input On-going discussions with WCO and other potential counterparties for future flow transactions and opportunistic MSR sales Entered into binding letter of intent to sell $4.6 BN in UPB of GSE MSR Prepaid $7.2 MN par value debt in Q1 2016 for $6.3 MN Planning to reduce corporate leverage Company-wide process re-engineering project in early stages Initiatives focused on additional operating cost savings, revenue enhancements and reductions in advance carry costs Initial targeted efforts have identified $60 to $75 million of improvement opportunities, with $20 to $25 million of one-time costs Expanding breadth and depth and accelerating review company-wide with significant additional opportunities expected Fostering a culture of continuous improvement to enhance customer interactions, operational efficiencies and compliance


Slide 10

KEY TAKEAWAYS Market uncertainties driving depressed valuation Stock trading at significant discount to book value Accelerating plan designed to improve valuation Substantial shareholder representation on the Board VALUATION OPERATING INITIATIVES MARKET OPPORTUNITIES Low rate environment favorable to Originations business Consolidation in servicing sector expected to continue Strong relationships with counterparties drive opportunity Non-bank market share gains; banks are focused on "core customers" Fostering a culture of continuous improvement to improve employee satisfaction and enhance customer experience Efficiency gains through process re-engineering and technology Focus on customer experience, enhancing the Ditech brand Maximize retention opportunity BALANCE SHEET INITIATIVES Focus on capital allocation and cash flow Targeted reduction of leverage Planned sale of Insurance business UPB additions targeted through sub-servicing agreements requiring limited capital outlay


Slide 11

Appendix: Supplemental Information & Reconciliations


Slide 12

Use of Non-GAAP Measures and Definitions Generally Accepted Accounting Principles ("GAAP") is the term used to refer to the standard framework of guidelines for financial accounting. GAAP includes the standards, conventions, and rules accountants follow in recording and summarizing transactions and in the preparation of financial statements. In addition to reporting financial results in accordance with GAAP, the Company has provided the following non-GAAP financial measures in this presentation: Adjusted Earnings, Adjusted EBITDA and Funds Generated in Period. See the definitions below for a description of how these items are presented and see the Non-GAAP Reconciliations for a reconciliation of these measures to the most directly comparable GAAP financial measures. Management considers Adjusted Earnings (Loss), Adjusted EBITDA and Funds Generated in Period, each of which is a non-GAAP financial measure, 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), Adjusted EBITDA and Funds Generated in Period are supplemental metrics utilized by management to assess the underlying key drivers and 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), Adjusted EBITDA and Funds Generated in Period are not presentations made in accordance with GAAP and our use of these measures and terms may vary from other companies in our industry. These non-GAAP financial measures should not be considered as alternatives to (1) net income (loss) or any other performance measures determined in accordance with GAAP or (2) operating cash flows determined in accordance with GAAP. These measures have important limitations as analytical tools, and should not be considered in isolation or as substitutes for analysis of the Company’s results as reported under GAAP. Because of these limitations, these measures 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. 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; 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); goodwill impairment, if any; a portion of the provision for curtailment expense, net of expected third-party recoveries; share-based compensation expense; non-cash interest expense; restructuring costs; estimated settlements and costs for certain legal and regulatory matters; fair value to cash adjustments for reverse loans; and select other cash and non-cash adjustments primarily including certain non-recurring costs; severance; gain or loss on extinguishment of debt; the net impact of the Non-Residual Trusts; and transaction and integration 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; amortization of servicing rights and other fair value adjustments; interest expense on corporate debt; depreciation and amortization; goodwill impairment, if any; a portion of the provision for curtailment expense, net of expected third-party recoveries; share-based compensation expense; restructuring costs; estimated settlements and costs for certain legal and regulatory matters; fair value to cash adjustments for reverse loans; and select other cash and non-cash adjustments primarily certain non-recurring costs; the net provision for the repurchase of loans sold; non-cash interest income; severance; gain or loss on extinguishment of debt; interest income on unrestricted cash and cash equivalents; the net impact of the Non-Residual Trusts; the provision for loan losses; Residual Trust cash flows; transaction and integration costs; and servicing fee economics. 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. Funds Generated in Period is calculated as Adjusted EBITDA, as described above, less capital expenditures, cash paid for corporate debt interest expense and income taxes. Management believes Funds Generated in Period is useful as a supplemental indicator of the cash capable of being generated by the business during the relevant period and for that purpose considers the values of the OMSRs created during the period as equivalent to cash on the assumption that such OMSRs could have been sold during the period for cash equivalent to their fair value reflected in our books. There can be no assurance that the OMSRs could have been sold during the period for cash equivalent to their fair value reflected in our books. Funds Generated in Period does not represent cash flow or cash available for investment. 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 Walter Investment and its 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 presentation should be regarded as a representation by any person that any target will be achieved and the Company undertakes no duty to update any target. Please refer to the introductory slides of this presentation, as well as additional disclosures in this Appendix and in our Annual Report on Form 10-K for the year ended December 31, 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.


Slide 13

Forward-Looking Statements Certain statements in this presentation constitute “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended and Section 21E of the Securities Exchange Act of 1934, as amended. 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,” "targets," 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, 2015, the Quarterly Report on Form 10-Q for the period ended March 31, 2016 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 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); potential costs and uncertainties, including the effect on future revenues, 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 terms of the stipulated order resolving allegations arising from an FTC and CFPB investigation of Ditech Financial; operational risks inherent in the mortgage servicing and mortgage origination businesses, including our ability to comply with the various contracts to which we are a party and reputational risks; 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 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, particularly our ability to: execute and complete balance sheet management activities; execute and realize improvements relating to our re-engineering project; make arrangements with potential counterparties; complete sales of assets to, and enter into other arrangements with, WCO; increase the mix of our fee-for-service business; reduce our debt; enhance efficiencies and streamline processes; and develop new business, including acquisitions of MSRs or entering into new subservicing arrangements; uncertainties relating to the potential sale of substantially all of our insurance business, including (i) the outcome of an on-going review of aspects of such potential sale by certain regulatory authorities, (ii) our ability to finalize and execute agreements relating to such potential sale, and (iii) our ability to complete such potential sale;


Slide 14

Forward-Looking Statements changes in prepayment rates and delinquency rates on the loans we service and sub-service; the ability of our clients and credit owners to transfer or otherwise terminate our servicing or sub-servicing rights; a downgrade of, or other adverse change relating to, our servicer ratings or credit ratings; our ability to collect reimbursements for servicing advances and earn and timely receive incentive 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 in a timely manner 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 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, including uncertainty as to the number of "in-the-money" accounts we may be able to refinance; 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 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; risks and potential costs associated with the implementation of new technology such as MSP, the use of vendors or the transfer of our servers or other infrastructure to new data center facilities; 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 maintain our relationship with 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 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. In addition, this presentation 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.


Slide 15

Servicing Segment (1) Represents the realization of cash flows (prepayments) of the MSRs accounted for at fair value. Prepayments continue to be higher than anticipated as a result of the continued low interest rate environment. (2)The quarterly portfolio disappearance rate is the weighted average of the disappearance rate for each month in such quarter.  The monthly disappearance rate is the annualized exponential rate of dividing the aggregate dollar amount of contractual payments, voluntary prepayments and defaults attributable to mortgage loans in the mortgage loan servicing portfolio during such month by the sum of the unpaid principal balance of the loans in the mortgage loan servicing portfolio at the beginning of such month plus the unpaid principal balance of any mortgage loans added to such portfolio during such month. $ in millions Servicing Key Metrics Q1 2016 Q1 2016 Q4 2015 Q4 2015 Q1 2015 Q1 2015 Servicing fees $ 176.4 $ 179.2 $ 170.7 Incentive and performance fees 17.4 23.9 25.1 Ancillary and other fees 24.1 28.4 23.5 Servicing revenue and fees $ 217.9 $ 231.5 $ 219.3 Amortization of servicing rights (4.1 ) (5.7 ) (6.5 ) Other changes in fair value of servicing rights (68.1 ) (65.2 ) (54.7 ) Changes in valuation inputs of servicing rights (258.5 ) 16.2 (74.5 ) Changes in fair value of servicing rights related liabilities 3.3 (0.7 ) (1.8 ) Net servicing revenue and fees $ (109.5 ) $ 176.1 $ 81.8 AEBITDA/average UPB 12 bps 15 bps 17 bps Adjusted Earnings/average UPB — bps 3 bps 7 bps Serviced UPB (in billions) $ 255.3 $ 246.6 $ 236.4 Serviced units (in millions) 2.2 2.1 2.2 Average UPB serviced (in billions) $ 251.6 $ 249.1 $ 238.9 Disappearance Rate(2) 13.0 % 13.3 % 13.8 % (1)


Slide 16

Originations Segment $ in billions (2) Calculated on pull-through adjusted locked volume. (3) Calculated on funded volume. $ in thousands (1) Recapture rate represents the percent of voluntary UPB payoffs during the period refinanced in to new loans by Ditech.  This metric excludes payoffs on non-marketable portfolios (e.g. sub-serviced), payoffs under $20K UPB, or payoffs prior to 60 days after boarding. Originations Data by Channel Consumer Lending Origination Economics Correspondent Lending Origination Economics Pull-Through Adjusted Locked Volume Q1 2016 Q1 2016 Q4 2015 Q4 2015 Q1 2015 Q1 2015 Consumer Lending $ 1.6 $ 1.9 $ 2.0 Correspondent Lending 3.0 3.6 4.9 $ 4.6 $ 5.5 $ 6.9 Funded Volume Q1 2016 Q1 2016 Q4 2015 Q4 2015 Q1 2015 Q1 2015 Consumer Lending $ 1.8 $ 1.7 $ 1.8 Correspondent Lending 3.2 3.9 3.7 $ 5.0 $ 5.6 $ 5.5 Q1 2016 Q1 2016 Q4 2015 Q4 2015 Q1 2015 Q1 2015 Recapture Rate(1) 26 % 23 % 29 % bps Q1 2016 Q4 2015 Q1 2015 Gain on Sale(2) 457 363 479 Fee Income(3) 46 46 7 Direct Expenses(3) (300 ) (312 ) (290 ) Direct Margin 203 97 196 bps Q1 2016 Q4 2015 Q1 2015 Gain on Sale(2) 56 57 55 Fee Income(3) 11 12 10 Direct Expenses(3) (43 ) (36 ) (37 ) Direct Margin 24 33 28 Consumer Lending Consumer Lending Correspondent Lending Correspondent Lending Total Total Funded Volume ($MNs) $ 1,808.1 $ 3,159.7 $ 4,967.8 Direct Expenses (bps) (300 ) (43 ) Direct Expenses ($MNs) $ 54.2 $ 13.6 $ 67.8 Indirect expenses (4) 13.7 Total expenses (excluding depreciation and amortization) $ 81.5 Q1 2016 Expense Detail (4) Includes support functions and corporate overhead allocations


Slide 17

Reverse Mortgage Segment $ in millions (1) Representative of servicing fee for on-balance sheet residential loans serviced. (2) Cash generated by origination, purchase and securitization of HECM loans. (3) Funded volumes exclude funded tail volumes.   Reverse Mortgage Key Metrics Q1 2016 Q1 2016 Q4 2015 Q4 2015 Q1 2015 Q1 2015 Interest income $ 110.6 $ 109.6 $ 106.3 Interest expense (103.3 ) (102.6 ) (98.5 ) Net interest margin(1) $ 7.3 $ 7.0 $ 7.8 Blended cash generated(2) 10.2 11.0 18.7 Fair value of loans and HMBS obligations 17.7 (9.9 ) 4.3 Fair value $ 35.2 $ 8.1 $ 30.8 Net servicing revenues and fees 6.9 8.1 11.4 Other 2.0 2.0 1.7 Total revenue $ 44.1 $ 18.2 $ 43.9 Funded volume(3) $ 70 MN $ 93 MN $ 310 MN Securitized volume $ 188 MN $ 221 MN $ 413 MN Serviced UPB (in billions) $ 20.4 $ 20.1 $ 18.7 Serviced units 121,600 121,233 114,208 $ in millions


Slide 18

Securitized Reverse Mortgages and VIEs(1) $ in millions Reverse Mortgage - Securitized Portfolio Assets $ 10,646.2 Liabilities $ 10,697.4 $ (51.2 ) Residual Trusts Assets $ 515.3 Liabilities $ 463.0 $ 52.3 Non-Residual Trusts Assets $ 533.1 Liabilities $ 564.8 $ (31.7 ) Servicer and Protective Advance Financing Facilities Assets $ 1,155.1 Liabilities $ 974.9 $ 180.2 Ø Net fair value liability of $51.2 MN in Reverse Mortgage should be positive to tangible net worth over time Ø $52.3 MN of residual interest in legacy Walter Investment portfolio Ø Net fair value liability of $31.7 MN associated with mandatory clean-up call obligation in Non-Residual Trusts Ø $180.2 MN of equity in servicer advance trusts (1) Above presentation excludes impact of overall Walter tax positions. Net equity of $149.6 MN is embedded in securitized reverse mortgages and VIEs.


Slide 19

Reconciliation of GAAP Income (Loss) Before Income Taxes to Non-GAAP Adjusted EBITDA $ in millions For the Three Months Ended For the Three Months Ended For the Three Months Ended For the Three Months Ended March 31, 2016 March 31, 2016 March 31, 2015 March 31, 2015 Loss before income taxes $ (278.9 ) $ (49.7 ) Add/(Subtract): Amortization of servicing rights and other fair value adjustments 313.1 135.5 Interest expense 38.6 40.1 Depreciation and amortization 14.4 16.6 Share-based compensation expense 0.9 3.4 Fair value to cash adjustment for reverse loans (17.7 ) (4.3 ) Curtailment expense — 16.1 Restructuring costs 3.9 1.1 Other 12.8 3.9 Sub-total 366.0 212.4 Adjusted EBITDA $ 87.1 $ 162.7


Slide 20

Reconciliation of GAAP Income (Loss) Before Income Taxes to Non-GAAP Adjusted Earnings ($ in millions, except per share amounts) For the Three Months Ended For the Three Months Ended For the Three Months Ended For the Three Months Ended March 31, 2016 March 31, 2016 March 31, 2015 March 31, 2015 Loss before income taxes $ (278.9 ) $ (49.7 ) Add/(Subtract): Changes in fair value due to changes in valuation inputs and other assumptions 240.3 73.8 Step-up depreciation and amortization 7.9 9.5 Step-up amortization of sub-servicing rights 2.9 4.9 Non-cash interest expense 2.8 3.3 Share-based compensation expense 0.9 3.4 Fair value to cash adjustment for reverse loans (17.7 ) (4.3 ) Curtailment expense — 16.1 Restructuring costs 3.9 1.1 Other 9.2 3.7 Adjusted Earnings (Loss) $ (28.7 ) $ 61.8 Adjusted Earnings (Loss) after tax (38%) $ (17.8 ) $ 38.3 Adjusted Earnings (Loss) after taxes per common and common equivalent share $ (0.50 ) $ 1.02


Slide 21

Reconciliation of GAAP Income (Loss) Before Income Taxes to Non-GAAP Adjusted EBITDA by Segment ($ in millions) For the three months ended March 31, 2016 For the three months ended March 31, 2016 Servicing Servicing Originations Originations Reverse Mortgage Reverse Mortgage Other Other Total Consolidated Total Consolidated Income (loss) before income taxes $ (256.3 ) $ 16.4 $ 5.0 $ (44.0 ) $ (278.9 ) ADJUSTED EARNINGS (LOSS) Step-up depreciation and amortization 6.7 0.3 0.9 — 7.9 Step-up amortization of sub-servicing rights 2.9 — — — 2.9 Non-cash interest expense — — — 2.9 2.8 Share-based compensation expense 0.8 (0.6 ) 0.3 0.4 0.9 Fair value to cash adjustment for reverse loans — — (17.7 ) — (17.7 ) Changes in fair value due to changes in valuation inputs and other assumptions 240.3 — — — 240.3 Restructuring costs 1.9 1.8 — 0.2 3.9 Other 2.5 — 1.0 5.6 9.2 Total adjustments 255.1 1.5 (15.5 ) 9.0 250.2 Adjusted Earnings (Loss) (1.2 ) 17.9 (10.4 ) (34.9 ) (28.7 ) ADJUSTED EBITDA Depreciation and amortization 4.0 2.1 0.4 — 6.5 Amortization of servicing rights and other fair value adjustments 69.3 — 0.5 — 69.8 Interest expense on debt 2.7 — — 33.0 35.8 Other (0.3 ) 3.8 — 0.2 3.7 Total adjustments 75.8 5.9 0.9 33.2 115.7 Adjusted EBITDA $ 74.6 $ 23.8 $ (9.5 ) $ (1.7 ) $ 87.1 Please note that numbers may not foot due to rounding


Slide 22

Reconciliation of GAAP Income (Loss) Before Income Taxes to Non-GAAP Adjusted EBITDA by Segment ($ in millions) For the three months ended March 31, 2015 For the three months ended March 31, 2015 Servicing Servicing Originations Originations Reverse Mortgage Reverse Mortgage Other Other Total Consolidated Total Consolidated Income (loss) before income taxes $ (50.7 ) $ 41.8 $ (13.5 ) $ (27.3 ) $ (49.7 ) ADJUSTED EARNINGS (LOSS) Step-up depreciation and amortization 7.0 1.2 1.3 — 9.5 Step-up amortization of sub-servicing contracts 4.9 — — — 4.9 Non-cash interest expense 0.8 — — 2.6 3.3 Share-based compensation expense 2.0 0.8 0.5 0.1 3.4 Fair value to cash adjustments for reverse loans — — (4.4 ) — (4.4 ) Changes in fair value due to changes in valuation inputs and other assumptions 73.8 — — — 73.8 Curtailment expense — — 16.1 — 16.1 Restructuring costs 0.4 0.2 — 0.5 1.1 Other 1.9 0.3 (1.4 ) 2.8 3.7 Total adjustments 90.8 2.5 12.2 6.0 111.5 Adjusted Earnings (Loss) 40.1 44.3 (1.3 ) (21.4 ) 61.8 ADJUSTED EBITDA Depreciation and amortization 4.4 2.0 0.6 — 7.1 Amortization of servicing rights and other fair value adjustments 56.3 — 0.6 — 56.8 Interest expense on debt 2.6 — — 34.2 36.8 Other (0.3 ) 0.4 0.1 0.1 0.2 Total adjustments 63.0 2.4 1.3 34.2 100.9 Adjusted EBITDA $ 103.1 $ 46.7 $ — $ 12.9 $ 162.7 Please note that numbers may not foot due to rounding


Slide 23

Reconciliation of Funds Generated in Period to Net Increase in Cash and Cash Equivalents ($ in millions) (1) Represents originated MSRs that have been capitalized upon transfer of loans. (2) Represents originations activity including purchases and originations of residential loans held for sale, proceeds from sale and payments on residential loans held for sale, net change in master repurchase agreements associated with residential loans held for sale and total net gains on sales of loans less gain on capitalized servicing rights. (3) Represents payments for acquisitions of businesses net of cash acquired, acquisitions of servicing rights and transaction & integration costs incurred as a result. For the twelve months ended For the twelve months ended For the three months ended For the three months ended For the year ended For the year ended For the three months ended For the three months ended March 31, 2016 March 31, 2016 March 31, 2016 March 31, 2016 December 31, 2015 December 31, 2015 March 31, 2015 March 31, 2015 Adjusted EBITDA $ 474.1 $ 87.1 $ 549.7 $ 162.7 Less: Cash Interest Expense on Corporate Debt (128.4 ) (17.1 ) (128.9 ) (17.6 ) Cash Taxes/Refund 0.5 — 1.6 1.1 Capital Expenditures (35.8 ) (11.7 ) (27.8 ) (3.7 ) Funds Generated in Period $ 310.4 $ 58.3 $ 394.6 $ 142.5 Investing and Financing activity and other uses of Funds Generated in Period: Investment in retained OMSRs(1) (286.7 ) (52.3 ) (306.7 ) (72.3 ) Net investment in originations activity(2) 32.9 16.5 (10.1 ) (26.5 ) Net activity for servicing advances (37.7 ) (17.7 ) 46.7 66.7 Net investment in reverse mortgage activity (2.6 ) 28.6 (58.1 ) (26.9 ) Proceeds from servicing rights related liabilities, net of payments 44.3 (1.3 ) 43.4 (2.2 ) Acquisitions, including related transaction costs(3) (227.0 ) (10.8 ) (273.4 ) (57.2 ) Net payments of corporate debt (95.0 ) (6.5 ) (92.8 ) (4.3 ) Other working capital 117.4 (23.2 ) 139.1 (1.5 ) Change in Cash and Cash Equivalents $ (144.0 ) $ (8.4 ) $ (117.3 ) $ 18.3 Cash flows provided by (used in) operating activities 33.6 202.7 (48.1 ) 121.0 Cash flows provided by (used in) investing activities (155.6 ) 58.0 (454.9 ) (241.3 ) Cash flows provided by (used in) financing activities (22.0 ) (269.1 ) 385.7 138.6 Total change in cash and cash equivalents (144.0 ) (8.4 ) (117.3 ) 18.3



Serious News for Serious Traders! Try StreetInsider.com Premium Free!

You May Also Be Interested In





Related Categories

SEC Filings