エドガーで原本を確認する
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): August 4, 2022
Walker & Dunlop, Inc.
(Exact name of registrant as specified in its charter)
Maryland |
|
001-35000 |
|
80-0629925 |
(State or other Jurisdiction of Incorporation) |
|
(Commission File Number) |
|
(IRS Employer Identification No.) |
7272 Wisconsin Avenue, Suite 1300 |
|
20814 |
(Address of Principal Executive Offices) |
|
(Zip Code) |
Registrant’s telephone number, including area code: (301) 215-5500
Not applicable
(Former name or former address if changed since last report.)
Securities registered pursuant to Section 12(b) of the Act: | ||||
Title of each class |
|
Trading Symbol |
|
Name of each exchange on which registered |
Common Stock, $0.01 Par Value Per Share |
|
WD |
|
New York Stock Exchange |
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))
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
☐ Emerging growth company
☐If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.
1
Item 2.02. Results of Operations and Financial Condition.
On August 4, 2022, Walker & Dunlop, Inc. (the “Company”) issued a press release reporting its financial results for the quarter and year-to-date period ended June 30, 2022. A copy of this press release is furnished herewith as Exhibit 99.1 and is hereby incorporated by reference into this Item 2.02.
The information contained in this current report on Form 8-K, including Exhibit 99.1, shall not be deemed “filed” with the Securities and Exchange Commission nor incorporated by reference in any registration statement filed by the Company under the Securities Act of 1933, as amended.
Item 9.01. Financial Statements and Exhibits.
(d) |
Exhibits. |
The exhibit contained in this current report on Form 8-K shall not be deemed “filed” with the Securities and Exchange Commission nor incorporated by reference in any registration statement filed by the Company under the Securities Act of 1933, as amended.
Exhibit |
|
Description |
99.1 |
|
|
104 |
|
Cover Page Interactive Data File (embedded within the Inline XBRL document) |
2
EXHIBIT INDEX
Exhibit |
Description |
|
99.1 |
|
|
104 |
|
Cover Page Interactive Data File (embedded within the Inline XBRL document) |
3
SIGNATURES
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.
|
|
|
Walker & Dunlop, Inc. |
|
|
|
(Registrant) |
|
|
|
|
|
|
|
|
Date: August 4, 2022 |
|
By: |
/s/ Gregory A. Florkowski |
|
|
|
Executive Vice President and Chief Financial Officer |
4
Exhibit 99.1
Walker & Dunlop Reports 67% Growth in Transaction Volume
As Revenue Grows 21% to $341 Million
SECOND QUARTER 2022 HIGHLIGHTS
| ● | Total transaction volume of $22.5 billion, up 67% from Q2’21 |
| ● | Total revenues of $340.8 million, up 21% from Q2’21 |
| ● | Net income of $54.3 million and diluted earnings per share of $1.61, down 3% and 7%, respectively, from Q2’21 |
| ● | Adjusted EBITDA1 of $94.8 million, up 43% from Q2’21 |
| ● | Servicing portfolio of $119.0 billion at June 30, 2022 up 6% from June 30, 2021 |
| ● | Declared quarterly dividend of $0.60 per share for the third quarter |
YEAR-TO-DATE 2022 HIGHLIGHTS
| ● | Total transaction volume of $35.2 billion, up 56% from 2021 |
| ● | Total revenues of $660.3 million, up 31% from 2021 |
| ● | Net income of $125.5 million and diluted earnings per share of $3.73, up 10% and 6%, respectively, from 2021 |
| ● | Adjusted EBITDA1 of $157.5 million, up 24% from 2021 |
BETHESDA, MD – August 4, 2022 – Walker & Dunlop, Inc. (NYSE: WD) (the “Company” or “W&D”) reported total revenues of $340.8 million for the second quarter of 2022, an increase of 21% year over year. Second quarter total transaction volume was $22.5 billion, up 67% year over year, reflecting the Company’s expanding brand and ability to meet more of its client’s needs. Net income for the second quarter of 2022 was $54.3 million or $1.61 per diluted share, down 3% and 7%, respectively, from the second quarter of 2021, predominantly due to a decrease in non-cash mortgage servicing rights revenues. Second quarter 2022 adjusted EBITDA1 was $94.8 million, up 43% over the same period in 2021, driven by growth in cash revenues from services businesses. The Company’s Board of Directors declared a dividend of $0.60 per share for the third quarter of 2022. The Company had $151.3 million of cash as of June 30, 2022.
“Our exceptional second quarter financial results demonstrate the strong return on investment we’ve made in our people, brand, and technology over the past few years,” commented Willy Walker, Chairman and CEO. “The dramatic growth in our origination volume led to adjusted EBITDA growth of 43% year over year, reflecting our transition from a lending-centric mortgage bank to a broader, technology-enabled financial services company.”
Mr. Walker continued, “The multifamily market continues to perform exceptionally well from a credit and fundamentals standpoint. W&D enters the second half of 2022 with very strong pipelines across our business, particularly with the GSEs and HUD which supply counter-cyclical liquidity as other capital providers struggle to digest rising rates and recessionary fears. Walker & Dunlop’s business model is designed to perform through all cycles, with outperformance in both the pandemic-hobbled year of 2020 and Fed-induced free money year of 2021 as two dramatically different examples. The investments we’ve made in people, brand and technology have made us more relevant to our clients today than ever before, driving dramatic growth in our banking and brokerage volumes. The breadth of our platform, investments we continue to make in emerging, technologically-driven businesses, and corporate culture set us apart from the competition and will continue to drive financial success over the coming years.”
1
Second quarter 2022 Earnings Release
CONSOLIDATED SECOND QUARTER 2022 OPERATING RESULTS
TRANSACTION VOLUMES | ||||||||||||
(dollars in thousands) |
|
|
Q2 2022 |
|
|
Q2 2021 |
|
$ Variance |
|
% Variance |
||
Fannie Mae |
|
$ |
3,918,400 |
|
$ |
1,911,976 |
|
$ |
2,006,424 |
|
105 |
% |
Freddie Mac |
|
|
1,141,034 |
|
|
1,003,319 |
|
|
137,715 |
|
14 |
|
Ginnie Mae - HUD |
|
|
201,483 |
|
|
672,574 |
|
|
(471,091) |
|
(70) |
|
Brokered (2) |
|
|
9,258,490 |
|
|
6,280,578 |
|
|
2,977,912 |
|
47 |
|
Principal Lending and Investing (3) |
|
|
131,551 |
|
|
318,237 |
|
|
(186,686) |
|
(59) |
|
Debt financing volume |
|
$ |
14,650,958 |
|
$ |
10,186,684 |
|
$ |
4,464,274 |
|
44 |
% |
Property sales volume |
|
|
7,892,062 |
|
|
3,341,532 |
|
|
4,550,530 |
|
136 |
|
Total transaction volume |
|
$ |
22,543,020 |
|
$ |
13,528,216 |
|
$ |
9,014,804 |
|
67 |
% |
Discussion of Results:
| ● | Total debt financing volume increased 44% from the second quarter of 2021. This increase is reflective of strong GSE and brokered debt financing volumes, which increased 74% and 47%, respectively, year over year. |
| ● | GSE volumes were largely driven by a 105% increase in our Fannie Mae lending activity, which included a $1.9 billion portfolio in the second quarter of 2022. As a result, our combined GSE market share for the quarter increased to 15% and our year-to-date market share rose to 14%. |
| ● | HUD debt financing volumes decreased in the second quarter of 2022, as continued high levels of inflation and an increasing interest-rate environment during the quarter made the HUD product a less favorable source of financing for our multifamily properties. Despite this decline, our Agency debt financing volume increased 47% quarter over quarter, indicating continued strength in the overall multifamily financing market. |
| ● | The 47% increase in brokered volume in the second quarter of 2022 reflects our continued ability to meet our clients’ broad range of capital needs, strong demand for all commercial real estate property types, and the impacts of our investments in people, brand and technology. We continue to see a benefit from our investments in acquiring and recruiting commercial mortgage bankers, the significant amount of capital being invested into U.S. commercial real estate, and our valued relationships with commercial real estate capital providers. |
| ● | Property sales volume increased 136% in the second quarter of 2022 due to the significant growth in our property sales team over the past year in key markets and strong investor appetite for multifamily assets. |
MANAGED PORTFOLIO | ||||||||||||
(dollars in thousands, unless otherwise noted) |
|
|
Q2 2022 |
|
|
Q2 2021 |
|
$ Variance |
|
% Variance |
||
Fannie Mae |
|
$ |
57,122,414 |
|
$ |
51,077,660 |
|
$ |
6,044,754 |
|
12 |
% |
Freddie Mac |
|
|
36,886,666 |
|
|
37,887,969 |
|
|
(1,001,303) |
|
(3) |
|
Ginnie Mae - HUD |
|
|
9,570,012 |
|
|
9,904,246 |
|
|
(334,234) |
|
(3) |
|
Brokered |
|
|
15,190,315 |
|
|
13,129,969 |
|
|
2,060,346 |
|
16 |
|
Principal Lending and Investing |
|
|
252,100 |
|
|
276,738 |
|
|
(24,638) |
|
(9) |
|
Total Servicing Portfolio |
|
$ |
119,021,507 |
|
$ |
112,276,582 |
|
$ |
6,744,925 |
|
6 |
% |
Assets under management |
|
|
16,692,556 |
|
|
1,801,577 |
|
|
14,890,979 |
|
827 |
|
Total Managed Portfolio |
|
$ |
135,714,063 |
|
$ |
114,078,159 |
|
$ |
21,635,904 |
|
19 |
% |
Custodial escrow account balance at period end (in billions) |
|
$ |
2.3 |
|
$ |
3.0 |
|
|
|
|
|
|
Weighted-average servicing fee rate (basis points) |
|
|
24.9 |
|
|
24.5 |
|
|
|
|
|
|
Weighted-average remaining servicing portfolio term (years) |
|
|
8.9 |
|
|
9.2 |
|
|
|
|
|
|
2
Second quarter 2022 Earnings Release
Discussion of Results:
| ● | Our servicing portfolio continues to expand as a result of the strong debt financing volume over the past 12 months, partially offset by payoffs of loans. |
| ● | During the second quarter of 2022, we added $2.8 billion of net loans to our servicing portfolio, and over the past 12 months, we added $6.7 billion of net loans to our servicing portfolio, 90% of which were Fannie Mae loans. |
| ● | $5.4 billion of Agency loans in our servicing portfolio are scheduled to mature over the next two years. These loans represent only 5% of the total portfolio, with a relatively low weighted-average servicing fee of 19.7 basis points. |
| ● | The increase in the overall weighted-average servicing fee was primarily due to an increase in Fannie Mae loans as a percentage of the overall servicing portfolio year over year. |
| ● | The mortgage servicing rights (“MSRs”) associated with our servicing portfolio had a fair value of $1.3 billion as of June 30, 2022, compared to $1.2 billion as of June 30, 2021. We added net MSRs from originations of $2.2 million in the second quarter of 2022 and $63.2 million over the past 12 months. |
| ● | Assets under management (“AUM”) as of June 30, 2022 consisted of $14.5 billion of Affordable funds, $1.3 billion of commercial real estate loans and funds, and $0.9 billion of loans in our interim lending joint venture. The year-over-year increase in AUM is driven by the acquisition of Alliant in the fourth quarter of 2021 that added $14.3 billion of Affordable assets under management upon closing. |
KEY PERFORMANCE METRICS | ||||||||||||
(dollars in thousands, except per share amounts) |
|
|
Q2 2022 |
|
|
Q2 2021 |
|
$ Variance |
|
% Variance |
||
Walker & Dunlop net income |
|
$ |
54,286 |
|
$ |
56,058 |
|
$ |
(1,772) |
|
(3) |
% |
Adjusted EBITDA |
|
|
94,844 |
|
|
66,514 |
|
|
28,330 |
|
43 |
|
Diluted EPS |
|
$ |
1.61 |
|
$ |
1.73 |
|
$ |
(0.12) |
|
(7) |
% |
Operating margin |
|
|
22 |
% |
|
26 |
% |
|
|
|
|
|
Return on equity |
|
|
14 |
|
|
18 |
|
|
|
|
|
|
Key Expense Metrics (as a percentage of total revenues): |
|
|
|
|
|
|
|
|
|
|
|
|
Personnel expenses |
|
|
49 |
% |
|
50 |
% |
|
|
|
|
|
Other operating expenses |
|
|
11 |
|
|
7 |
|
|
|
|
|
|
Discussion of Results:
| ● | The decrease in Walker & Dunlop net income was a result of a 1% decrease in income from operations and a 7% increase in income tax expense. Although we increased our revenues by 21%, expenses increased 29% due primarily to the direct and indirect costs from the acquisitions we have made over the past year. Income tax expense increased primarily due to (i) an increased estimated annual effective tax rate largely from increased executive compensation and (ii) a reduction in realizable excess tax benefits due to a lower number of stock option exercises. |
| ● | The increase in adjusted EBITDA was a result of higher servicing fees, property sales broker fees, and fees earned from assets under management. These increases were offset by increased commission costs from the 67% growth in total transaction volumes and increases in other operating expenses. |
| ● | Operating margin decreased due to the aforementioned decrease in income from operations, despite an increase in total revenues. |
| ● | Return on equity declined due to a 26% increase in stockholders’ equity over the past year combined with the decrease in net income. |
| ● | Other operating expenses as a percentage of total revenues increased due to our overall growth in the past year which included additional expenses from acquired subsidiaries and increases in travel and entertainment costs year over year as those costs have resumed to pre-pandemic levels in 2022. |
3
Second quarter 2022 Earnings Release
KEY CREDIT METRICS | ||||||||||||
(dollars in thousands) |
|
|
Q2 2022 |
|
|
Q2 2021 |
|
$ Variance |
|
% Variance |
||
At-risk servicing portfolio (7) |
|
$ |
51,905,985 |
|
$ |
46,866,767 |
|
$ |
5,039,218 |
|
11 |
% |
Maximum exposure to at-risk portfolio (8) |
|
|
10,525,093 |
|
|
9,517,609 |
|
|
1,007,484 |
|
11 |
|
Defaulted loans |
|
$ |
78,659 |
|
$ |
48,481 |
|
$ |
30,178 |
|
62 |
% |
Key credit metrics (as a percentage of the at-risk portfolio): |
|
|
|
|
|
|
|
|
|
|
|
|
Defaulted loans |
|
|
0.15 |
% |
|
0.10 |
% |
|
|
|
|
|
Allowance for risk-sharing |
|
|
0.09 |
|
|
0.13 |
|
|
|
|
|
|
Key credit metrics (as a percentage of maximum exposure): |
|
|
|
|
|
|
|
|
|
|
|
|
Allowance for risk-sharing |
|
|
0.46 |
% |
|
0.63 |
% |
|
|
|
|
|
Discussion of Results:
| ● | Our at-risk servicing portfolio, which is comprised of loans subject to a defined risk-sharing formula, increased due to the significant level of Fannie Mae loans added to the portfolio during the past 12 months. As of June 30, 2022, there were two defaulted loans that were provisioned for in 2019 and one loan that was provisioned for in 2021. The two properties that defaulted in 2019 have been foreclosed on and final settlement of any losses will occur in the future upon disposition of the assets by Fannie Mae. The at-risk servicing portfolio continues to exhibit strong credit quality, with very low levels of delinquencies and strong operating performance of the underlying properties in the portfolio. |
| ● | The on-balance sheet interim loan portfolio, which is comprised of loans for which we have full risk of loss, was $252.1 million at June 30, 2022 compared to $276.7 million at June 30, 2021. There was one defaulted loan in our interim loan portfolio at June 30, 2022, which was provisioned for in the third quarter of 2020. All other loans in the on-balance sheet interim loan portfolio are current and performing as of June 30, 2022. The interim loan joint venture holds $0.9 billion of loans as of June 30, 2022, compared to $0.6 billion as of June 30, 2021. We share in a small portion of the risk of loss, and as of June 30, 2022, all loans in the interim loan joint venture are current and performing. |
4
Second quarter 2022 Earnings Release
SECOND QUARTER 2022 - FINANCIAL RESULTS BY SEGMENT
FINANCIAL RESULTS - CAPITAL MARKETS | ||||||||||||
(dollars in thousands) |
|
|
Q2 2022 |
|
|
Q2 2021 |
|
|
$ Variance |
|
% Variance |
|
Loan origination and debt brokerage fees, net |
|
$ |
102,085 |
|
$ |
105,583 |
|
$ |
(3,498) |
|
(3) |
% |
Fair value of expected net cash flows from servicing, net ("MSR income") |
|
|
51,949 |
|
|
61,849 |
|
|
(9,900) |
|
(16) |
|
Property sales broker fees |
|
|
46,386 |
|
|
22,454 |
|
|
23,932 |
|
107 |
|
Net warehouse interest income, LHFS |
|
|
3,707 |
|
|
2,884 |
|
|
823 |
|
29 |
|
Other revenues |
|
|
3,895 |
|
|
3,135 |
|
|
760 |
|
24 |
|
Total revenues |
|
$ |
208,022 |
|
$ |
195,905 |
|
$ |
12,117 |
|
6 |
% |
Personnel |
|
$ |
138,913 |
|
$ |
119,994 |
|
$ |
18,919 |
|
16 |
% |
Amortization and depreciation |
|
|
810 |
|
|
18 |
|
|
792 |
|
4,400 |
|
Other operating expenses |
|
|
4,583 |
|
|
3,598 |
|
|
985 |
|
27 |
|
Total expenses |
|
$ |
144,306 |
|
$ |
123,610 |
|
$ |
20,696 |
|
17 |
% |
Income from operations |
|
$ |
63,716 |
|
$ |
72,295 |
|
$ |
(8,579) |
|
(12) |
% |
Income tax expense |
|
|
16,476 |
|
|
17,739 |
|
|
(1,263) |
|
(7) |
|
Walker & Dunlop net income |
|
$ |
47,240 |
|
$ |
54,556 |
|
$ |
(7,316) |
|
(13) |
% |
Key revenue metrics (as a percentage of debt financing volume): | ||||||||||||
Origination fee margin (4) |
|
|
0.71 |
% |
|
1.07 |
% |
|
|
|
|
|
MSR margin (5) |
|
|
0.36 |
|
|
0.63 |
|
|
|
|
|
|
Agency MSR margin (6) |
|
|
0.99 |
|
|
1.72 |
|
|
|
|
|
|
Key performance metrics: |
|
|
|
|
|
|
|
|
|
|
|
|
Operating margin |
|
|
31 |
% |
|
37 |
% |
|
|
|
|
|
Adjusted EBITDA |
|
$ |
16,880 |
|
$ |
14,215 |
|
$ |
2,665 |
|
19 |
% |
Capital Markets - Discussion of Quarterly Results:
The Capital Markets segment includes our Agency lending, debt brokerage, property sales, and appraisal and valuation services.
| ● | The decrease in loan origination fees and debt brokerage fees, net (“origination fees”) was the result of the decrease in our origination fee margin, partially offset by the increase in overall debt financing volume. The decline in the origination fee margin was largely due to the significant decline in HUD debt financing volume and the $1.9 billion Fannie Mae portfolio, which comprised just under 50% of our Fannie Mae debt financing volume for the quarter. Large portfolios such as the $1.9 billion Fannie Mae portfolio typically have lower origination fee margins, while HUD loans are our most profitable loan product. |
| ● | The decrease in MSR income is attributable to the decrease in our MSR and Agency MSR margins, partially offset by the increase in overall debt financing volume. The decline the Agency MSR margin was primarily related to the $1.9 billion Fannie Mae portfolio, which had a lower servicing fee that is typical for large portfolios. The decrease in the MSR margin was the result of the decrease in the Agency MSR margin, coupled with an increase in our brokered debt financing volume as a percentage of overall debt financing volume. |
| ● | The increase in property sales broker fees was driven by the 136% increase in property sales volume year over year, partially offset by a decrease in the property sales broker fee margin. |
5
Second quarter 2022 Earnings Release
| ● | Personnel expense increased primarily as a result of (i) an increase in commissions expense due to the increase in property sales broker fees, partially offset by a decrease in origination fees; and (ii) an increase of $7.0 million in salaries and benefits costs due to (1) strategic acquisitions and hiring initiatives that contributed to an increase in our average bankers and brokers year over year. and (2) consolidating Apprise after our acquisition of GeoPhy, partially offset by a decrease in the accrual for subjective bonuses. The operating results for the second quarter of 2022 include compensation costs for Apprise, while the operating results for second quarter of 2021 do not as we accounted for our investment in Apprise under the equity method in 2021. |
FINANCIAL RESULTS - SERVICING & ASSET MANAGEMENT | ||||||||||||
(dollars in thousands) |
|
|
Q2 2022 |
|
|
Q2 2021 |
|
|
$ Variance |
|
% Variance |
|
Loan origination and debt brokerage fees, net |
|
$ |
520 |
|
$ |
1,889 |
|
$ |
(1,369) |
|
(72) |
% |
Servicing fees |
|
|
74,260 |
|
|
69,052 |
|
|
5,208 |
|
8 |
|
Investment management fees |
|
|
10,282 |
|
|
3,815 |
|
|
6,467 |
|
170 |
|
Net warehouse interest income, LHFI |
|
|
1,561 |
|
|
1,746 |
|
|
(185) |
|
(11) |
|
Escrow earnings and other interest income |
|
|
6,648 |
|
|
1,768 |
|
|
4,880 |
|
276 |
|
Other revenues |
|
|
39,280 |
|
|
6,885 |
|
|
32,395 |
|
471 |
|
Total revenues |
|
$ |
132,551 |
|
$ |
85,155 |
|
$ |
47,396 |
|
56 |
% |
Personnel |
|
$ |
21,881 |
|
$ |
9,447 |
|
$ |
12,434 |
|
132 |
% |
Amortization and depreciation |
|
|
58,760 |
|
|
47,395 |
|
|
11,365 |
|
24 |
|
Provision (benefit) for credit losses |
|
|
(4,840) |
|
|
(4,326) |
|
|
(514) |
|
12 |
|
Other operating expenses |
|
|
6,559 |
|
|
2,604 |
|
|
3,955 |
|
152 |
|
Total expenses |
|
$ |
82,360 |
|
$ |
55,120 |
|
$ |
27,240 |
|
49 |
% |
Income from operations |
|
$ |
50,191 |
|
$ |
30,035 |
|
$ |
20,156 |
|
67 |
% |
Income tax expense |
|
|
12,850 |
|
|
7,475 |
|
|
5,375 |
|
72 |
|
Net income before noncontrolling interests |
|
$ |
37,341 |
|
$ |
22,560 |
|
$ |
14,781 |
|
66 |
% |
Less: net income (loss) from noncontrolling interests |
|
|
(179) |
|
|
— |
|
|
(179) |
|
N/A |
|
Walker & Dunlop net income |
|
$ |
37,520 |
|
$ |
22,560 |
|
$ |
14,960 |
|
66 |
% |
Key performance metrics: |
|
|
|
|
|
|
|
|
|
|
|
|
Operating margin |
|
|
38 |
% |
|
35 |
% |
|
|
|
|
|
Adjusted EBITDA |
|
$ |
105,062 |
|
$ |
73,703 |
|
$ |
31,359 |
|
43 |
% |
Servicing & Asset Management - Discussion of Quarterly Results:
The Servicing & Asset Management segment includes loan servicing, principal lending and investing, managing third-party capital invested in tax credit equity funds focused on the affordable housing sector and other commercial real estate, and real estate-related investment banking and advisory services, including housing market research.
| ● | The $6.7 billion net increase in the servicing portfolio over the past 12 months was the principal driver of the growth in servicing fees year over year, combined with the increase in the servicing portfolio’s weighted-average servicing fee. |
| ● | Escrow earnings and other interest income increased as a result of higher escrow earnings due to higher short-term interest rates, partially offset by a slightly lower average escrow balance. |
| ● | Other revenues and investment management fees increased principally due to the additions of fee income from Alliant and Zelman, with no comparable activity in the prior year as these acquisitions occurred in the second half of 2021. |
| ● | Personnel expense increased year over year as principally a result of the acquisitions of Alliant and Zelman. |
| ● | Amortization and depreciation increased as a result of the growth in the average balance of MSRs outstanding year over year and an increase in prepayment activity. Additionally, we had a $3.4 million increase in amortization of intangible assets from our strategic acquisitions in 2021. |
6
Second quarter 2022 Earnings Release
| ● | The increase in other operating expenses was largely attributable to increases in office and other professional fees to support the continued growth in our operations as a result of recent acquisitions. |
FINANCIAL RESULTS - CORPORATE | ||||||||||||
(dollars in thousands) |
|
|
Q2 2022 |
|
|
Q2 2021 |
|
|
$ Variance |
|
% Variance |
|
Escrow earnings and other interest income |
|
$ |
103 |
|
$ |
55 |
|
$ |
48 |
|
87 |
% |
Other revenues |
|
|
172 |
|
|
296 |
|
|
(124) |
|
(42) |
|
Total revenues |
|
$ |
275 |
|
$ |
351 |
|
$ |
(76) |
|
(22) |
% |
Personnel |
|
$ |
7,574 |
|
$ |
11,980 |
|
$ |
(4,406) |
|
(37) |
% |
Amortization and depreciation |
|
|
1,533 |
|
|
1,097 |
|
|
436 |
|
40 |
|
Interest expense on corporate debt |
|
|
6,412 |
|
|
1,760 |
|
|
4,652 |
|
264 |
|
Other operating expenses |
|
|
25,053 |
|
|
13,546 |
|
|
11,507 |
|
85 |
|
Total expenses |
|
$ |
40,572 |
|
$ |
28,383 |
|
$ |
12,189 |
|
43 |
% |
Income from operations |
|
$ |
(40,297) |
|
$ |
(28,032) |
|
$ |
(12,265) |
|
44 |
% |
Income tax expense |
|
|
(9,823) |
|
|
(6,974) |
|
|
(2,849) |
|
41 |
|
Walker & Dunlop net income |
|
$ |
(30,474) |
|
$ |
(21,058) |
|
$ |
(9,416) |
|
45 |
% |
Key performance metric: |
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA |
|
$ |
(27,098) |
|
$ |
(21,404) |
|
$ |
(5,694) |
|
27 |
% |
Corporate - Discussion of Quarterly Results:
| ● | Personnel expense decreased primarily due to a decrease in performance based variable compensation that is partially offset by increases in salaries and benefits due to the growth in our average headcount to support our growth and acquisitions. |
| ● | In the fourth quarter of 2021, we refinanced our senior secured term loan and increased the principal balance from $292 million to $600 million. The term loan carries an interest rate of SOFR plus a 10-basis point credit spread adjustment (with a floor of 50 basis points) plus a 225 basis point spread, leading to additional interest expense in the second quarter of 2022 compared to the same period last year. In addition to the debt refinancing, we incurred additional interest expense related to a fixed-rate note payable assumed in the acquisition of Alliant in the fourth quarter of 2021. |
| ● | Other operating expenses increased in the second quarter primarily due to: (i) an increase in legal and other professional fees and office expenses related to our recent acquisitions and overall growth; and (ii) an increase in travel and entertainment expenses, which were still impacted by the effects of the pandemic in the second quarter of 2021. |
7
Second quarter 2022 Earnings Release
CONSOLIDATED YEAR-TO-DATE 2022 OPERATING RESULTS
YEAR-TO-DATE OPERATING RESULTS AND KEY PERFORMANCE METRICS | ||||||||||||
(dollars in thousands) |
|
|
YTD Q2 2022 |
|
|
YTD Q2 2021 |
|
$ Variance |
|
% Variance |
||
Debt financing volume |
|
$ |
23,785,975 |
|
$ |
17,835,303 |
|
$ |
5,950,672 |
|
33 |
% |
Property sales volume |
|
|
11,423,752 |
|
|
4,737,292 |
|
|
6,686,460 |
|
141 |
|
Total transaction volume |
|
$ |
35,209,727 |
|
$ |
22,572,595 |
|
$ |
12,637,132 |
|
56 |
% |
Total revenues |
|
|
660,292 |
|
|
505,699 |
|
|
154,593 |
|
31 |
|
Total expenses |
|
|
496,692 |
|
|
358,231 |
|
|
138,461 |
|
39 |
|
Walker & Dunlop net income |
|
$ |
125,495 |
|
$ |
114,110 |
|
$ |
11,385 |
|
10 |
% |
Adjusted EBITDA |
|
|
157,480 |
|
|
127,181 |
|
|
30,299 |
|
24 |
|
Diluted EPS |
|
$ |
3.73 |
|
$ |
3.52 |
|
$ |
0.21 |
|
6 |
% |
Operating margin |
|
|
25 |
% |
|
29 |
% |
|
|
|
|
|
Return on equity |
|
|
16 |
|
|
19 |
|
|
|
|
|
|
Discussion of Results:
| ● | The increase in total transaction volume was primarily driven by a 72% increase in Fannie Mae debt financing volume, a 41% increase in brokered debt financing volume, and a 141% increase in property sales volume, partially offset by a 54% decline in HUD debt financing volume. |
| ● | The increase in Walker & Dunlop net income was primarily a result of an 11% increase in income from operations. |
| ● | The increase in adjusted EBITDA was largely driven by an increase in cash revenues from increased transaction volume and revenues from Alliant and Zelman, with no comparable revenue in the prior year, partially offset by increases in personnel expenses and other operating expenses from those aforementioned acquisitions. |
| ● | Operating margin declined principally due to higher variable compensation costs resulting from the 56% growth in total transaction volume over the past year. |
| ● | Return on equity declined due to a 26% increase in stockholders’ equity over the past year, partially offset by the increase in net income. |
8
Second quarter 2022 Earnings Release
YEAR-TO-DATE 2022 - FINANCIAL RESULTS BY SEGMENT
YEAR-TO-DATE FINANCIAL RESULTS - CAPITAL MARKETS | ||||||||||||
(dollars in thousands) |
|
|
YTD Q2 2022 |
|
|
YTD Q2 2021 |
|
|
$ Variance |
|
% Variance |
|
Loan origination and debt brokerage fees, net |
|
$ |
183,908 |
|
$ |
180,878 |
|
$ |
3,030 |
|
2 |
% |
Fair value of expected net cash flows from servicing, net ("MSR income") |
|
|
104,679 |
|
|
119,784 |
|
|
(15,105) |
|
(13) |
|
Property sales broker fees |
|
|
69,784 |
|
|
31,496 |
|
|
38,288 |
|
122 |
|
Net warehouse interest income, LHFS |
|
|
7,237 |
|
|
5,343 |
|
|
1,894 |
|
35 |
|
Other revenues |
|
|
6,658 |
|
|
5,695 |
|
|
963 |
|
17 |
|
Total revenues |
|
$ |
372,266 |
|
$ |
343,196 |
|
$ |
29,070 |
|
8 |
% |
Personnel |
|
$ |
237,639 |
|
$ |
192,629 |
|
$ |
45,010 |
|
23 |
% |
Amortization and depreciation |
|
|
810 |
|
|
539 |
|
|
271 |
|
50 |
|
Other operating expenses |
|
|
10,694 |
|
|
7,000 |
|
|
3,694 |
|
53 |
|
Total expenses |
|
$ |
249,143 |
|
$ |
200,168 |
|
$ |
48,975 |
|
24 |
% |
Income from operations |
|
$ |
123,123 |
|
$ |
143,028 |
|
$ |
(19,905) |
|
(14) |
% |
Income tax expense |
|
|
29,323 |
|
|
32,354 |
|
|
(3,031) |
|
(9) |
|
Walker & Dunlop net income |
|
$ |
93,800 |
|
$ |
110,674 |
|
$ |
(16,874) |
|
(15) |
% |
Capital Markets - Discussion of Year-to-Date Results:
| ● | The decrease in MSR income was primarily related to the decrease in the percentage of Agency debt financing volume year over year. Agency debt financing volume decreased from 38% in 2021 to 36% in 2022. Additionally, the profitability of our debt financing volume declined. |
| ● | The increase in property sales broker fees was driven by the 141% increase in property sales volume year over year, partially offset by a decline in the property sales broker fee margin. |
| ● | Personnel expense increased primarily as a result of (i) an increase in commissions expense due to the increases in origination fees and property sales broker fees; (ii) an increase in salaries and benefits costs due to strategic acquisitions and hiring initiatives that contributed to an increase in total bankers and brokers year over year; and (iii) an increase in total compensation costs as a result of consolidating Apprise after our acquisition of GeoPhy. The operating results for the year-to-date period in 2022 include compensation costs for Apprise, while the operating results for the same period in 2021 do not as we accounted for our investment in Apprise under the equity method in the prior year. |
| ● | The increase in other operating expenses was largely attributable to increases in travel and entertainment, which are attributable to our overall growth over the past year and low costs in this area in the first half of 2021 due to the pandemic. |
9
Second quarter 2022 Earnings Release
YEAR-TO-DATE FINANCIAL RESULTS - SERVICING & ASSET MANAGEMENT | ||||||||||||
(dollars in thousands) |
|
|
YTD Q2 2022 |
|
|
YTD Q2 2021 |
|
|
$ Variance |
|
% Variance |
|
Loan origination and debt brokerage fees, net |
|
$ |
1,007 |
|
$ |
2,473 |
|
$ |
(1,466) |
|
(59) |
% |
Servicing fees |
|
|
146,941 |
|
|
135,030 |
|
|
11,911 |
|
9 |
|
Investment management fees |
|
|
22,930 |
|
|
6,551 |
|
|
16,379 |
|
250 |
|
Net warehouse interest income, LHFI |
|
|
2,804 |
|
|
3,842 |
|
|
(1,038) |
|
(27) |
|
Escrow earnings and other interest income |
|
|
8,406 |
|
|
3,767 |
|
|
4,639 |
|
123 |
|
Other revenues |
|
|
61,529 |
|
|
11,657 |
|
|
49,872 |
|
428 |
|
Total revenues |
|
$ |
243,617 |
|
$ |
163,320 |
|
$ |
80,297 |
|
49 |
% |
Personnel |
|
$ |
40,519 |
|
$ |
16,558 |
|
$ |
23,961 |
|
145 |
% |
Amortization and depreciation |
|
|
113,691 |
|
|
92,773 |
|
|
20,918 |
|
23 |
|
Provision (benefit) for credit losses |
|
|
(14,338) |
|
|
(15,646) |
|
|
1,308 |
|
(8) |
|
Other operating expenses |
|
|
12,678 |
|
|
4,857 |
|
|
7,821 |
|
161 |
|
Total expenses |
|
$ |
152,550 |
|
$ |
98,542 |
|
$ |
54,008 |
|
55 |
% |
Income from operations |
|
$ |
91,067 |
|
$ |
64,778 |
|
$ |
26,289 |
|
41 |
% |
Income tax expense |
|
|
21,689 |
|
|
14,653 |
|
|
7,036 |
|
48 |
|
Net income before noncontrolling interests |
|
$ |
69,378 |
|
$ |
50,125 |
|
$ |
19,253 |
|
38 |
% |
Less: net income (loss) from noncontrolling interests |
|
|
(858) |
|
|
— |
|
|
(858) |
|
N/A |
|
Walker & Dunlop net income |
|
$ |
70,236 |
|
$ |
50,125 |
|
$ |
20,111 |
|
40 |
% |
Servicing & Asset Management - Discussion of Year-to-Date Results:
| ● | The $6.7 billion net increase in the servicing portfolio over the past 12 months was the principal driver of the growth in servicing fees year over year, combined with an increase in the servicing portfolio’s weighted-average servicing fee. |
| ● | Escrow earnings and other interest income increased as a result of higher escrow earnings due to higher short-term interest rates. |
| ● | Other revenues and investment management fees increased principally due to the additions of income from Alliant and Zelman, with no comparable activity in the prior year as these acquisitions occurred in the second half of 2021. |
| ● | Personnel expense increased substantially year over year as a result of increased compensation costs due to our acquisitions and hiring initiatives. |
| ● | Amortization and depreciation increased as a result of the growth in the average balance of MSRs outstanding year over year and an increase in prepayment activity. Additionally, we had a $6.8 million increase in amortization of intangible assets from our strategic acquisitions in 2021. |
| ● | The increase in other operating expenses was largely attributable to increases in office expenses and other professional fees to support the continued growth in our operations. |
10
Second quarter 2022 Earnings Release
YEAR-TO-DATE FINANCIAL RESULTS - CORPORATE | ||||||||||||
(dollars in thousands) |
|
|
YTD Q2 2022 |
|
|
YTD Q2 2021 |
|
|
$ Variance |
|
% Variance |
|
Escrow earnings and other interest income |
|
$ |
148 |
|
$ |
173 |
|
$ |
(25) |
|
(14) |
% |
Other revenues |
|
|
44,261 |
|
|
(990) |
|
|
45,251 |
|
(4,571) |
|
Total revenues |
|
$ |
44,409 |
|
$ |
(817) |
|
$ |
45,226 |
|
(5,536) |
% |
Personnel |
|
$ |
34,391 |
|
$ |
28,449 |
|
$ |
5,942 |
|
21 |
% |
Amortization and depreciation |
|
|
2,754 |
|
|
2,069 |
|
|
685 |
|
33 |
|
Interest expense on corporate debt |
|
|
12,817 |
|
|
3,525 |
|
|
9,292 |
|
264 |
|
Other operating expenses |
|
|
45,037 |
|
|
25,478 |
|
|
19,559 |
|
77 |
|
Total expenses |
|
$ |
94,999 |
|
$ |
59,521 |
|
$ |
35,478 |
|
60 |
% |
Income from operations |
|
$ |
(50,590) |
|
$ |
(60,338) |
|
$ |
9,748 |
|
(16) |
% |
Income tax expense |
|
|
(12,049) |
|
|
(13,649) |
|
|
1,600 |
|
(12) |
|
Walker & Dunlop net income |
|
$ |
(38,541) |
|
$ |
(46,689) |
|
$ |
8,148 |
|
(17) |
% |
Corporate - Discussion of Year-to-Date Results:
| ● | As part of the GeoPhy acquisition, we acquired the other 50% ownership interest in Apprise. The revaluation of our existing 50% ownership interest in Apprise resulted in a $39.6 million increase in other revenues. The remaining increase principally relates to income from our other equity method investments. |
| ● | Personnel expense increased primarily as a result of (i) increased salaries and benefits costs due to an increase in the average headcount year over year; and (ii) an increase in stock-based compensation expense associated with our performance share plans due to our financial performance and increased headcount, partially offset by a decrease in compensation expense related to the Company’s deferred compensation plan due to declines in the fair value of the assets held by participants in the plan. |
| ● | Interest expense on corporate debt increased due to the increase in the principal balance of our debt outstanding in the fourth quarter of 2021 and the assumption of Alliant’s note payable following the acquisition in the fourth quarter of 2021. |
| ● | Other operating expenses increased due to: (i) an increase in legal and other professional fees and office expenses related to our recent acquisitions and overall growth, (ii) an increase in travel and entertainment expenses, which were still impacted by the effects of the pandemic in the first half of 2021, and (iii) rent-related costs due to the lease for our new headquarters. |
11
Second quarter 2022 Earnings Release
CAPITAL SOURCES AND USES
On August 3, 2022, the Company’s Board of Directors declared a dividend of $0.60 per share for the third quarter of 2022. The dividend will be paid on September 2, 2022 to all holders of record of the Company’s restricted and unrestricted common stock as of August 18, 2022.
On February 2, 2022, our Board of Directors authorized the repurchase of up to $75.0 million of the Company’s outstanding common stock over the coming one-year period (“2022 Share Repurchase Program”). During the first quarter of 2022, the Company did not repurchase any shares of its common stock under the 2022 Share Repurchase Program. During the second quarter of 2022, the Company repurchased 0.1 million shares of its common stock under the share repurchase program at a weighted average price of $101.77 per share and immediately retired the shares, reducing stockholders’ equity by $11.1 million. As of June 30, 2022, the Company had $63.9 million of authorized share repurchase capacity remaining under the 2022 Share Repurchase Program.
Any future purchases made pursuant to the 2022 Share Repurchase Program will be made in the open market or in privately negotiated transactions from time to time as permitted by federal securities laws and other legal requirements. The timing, manner, price and amount of any repurchases will be determined by the Company in its discretion and will be subject to economic and market conditions, stock price, applicable legal requirements and other factors. The repurchase program may be suspended or discontinued at any time.
| (1) | Adjusted EBITDA is a non-GAAP financial measure the Company presents to help investors better understand our operating performance. For a reconciliation of adjusted EBITDA to net income, refer to the sections of this press release below titled “Non-GAAP Financial Measures,” “Adjusted Financial Measure Reconciliation to GAAP” and “Adjusted Financial Measure Reconciliation to GAAP by Segment.” |
| (2) | Brokered transactions for life insurance companies, commercial banks, and other capital sources. |
| (3) | Includes debt financing volumes from our interim loan program, our interim loan joint venture, and WDIP separate accounts. |
| (4) | Loan origination and debt brokerage fees, net as a percentage of debt financing volume. Excludes the income and debt financing volume from Principal Lending and Investing. |
| (5) | MSR income as a percentage of debt financing volume. Excludes the income and debt financing volume from Principal Lending and Investing. |
| (6) | MSR income as a percentage of Agency debt financing volume. |
| (7) | At-risk servicing portfolio is defined as the balance of Fannie Mae DUS loans subject to the risk-sharing formula described below, as well as a small number of Freddie Mac loans on which we share in the risk of loss. Use of the at-risk portfolio provides for comparability of the full risk-sharing and modified risk-sharing loans because the provision and allowance for risk-sharing obligations are based on the at-risk balances of the associated loans. Accordingly, we have presented the key statistics as a percentage of the at-risk portfolio. |
For example, a $15 million loan with 50% risk-sharing has the same potential risk exposure as a $7.5 million loan with full DUS risk sharing. Accordingly, if the $15 million loan with 50% risk-sharing were to default, we would view the overall loss as a percentage of the at-risk balance, or $7.5 million, to ensure comparability between all risk-sharing obligations. To date, substantially all of the risk-sharing obligations that we have settled have been from full risk-sharing loans.
| (8) | Represents the maximum loss we would incur under our risk-sharing obligations if all of the loans we service, for which we retain some risk of loss, were to default and all of the collateral underlying these loans was determined to be without value at the time of settlement. The maximum exposure is not representative of the actual loss we would incur. |
12
Second quarter 2022 Earnings Release
CONFERENCE CALL INFORMATION
The Company will host a conference call to discuss its quarterly results on Thursday, August 4, 2022 at 8:30 a.m. Eastern time. Listeners can access the webcast via the link: https://walkerdunlop.zoom.us/webinar/register/WN_3KzScGmYQ1eHcJbaPOUnDg or by dialing +1 408 901 0584, Webinar ID 844 4342 0334, Password 270631. Presentation materials related to the conference call will be posted to the Investor Relations section of the Company’s website prior to the call. An audio replay will also be available on the Investor Relations section of the Company’s website, along with the presentation materials.
ABOUT WALKER & DUNLOP
Walker & Dunlop (NYSE: WD) is one of the largest providers of capital to the commercial real estate industry in the United States, enabling real estate owners and operators to bring their visions of communities — where people live, work, shop and play — to life. Our people, brand, and technology make W&D one of the most insightful and customer-focused firms in our industry. With more than 1,400 employees across every major U.S. market, Walker & Dunlop has consistently been named one of Fortune's Great Places to Work® and is committed to making the commercial real estate industry more inclusive and diverse while creating meaningful social, environmental, and economic change in our communities.
NON-GAAP FINANCIAL MEASURES
To supplement our financial statements presented in accordance with United States generally accepted accounting principles (“GAAP”), the Company uses adjusted EBITDA, a non-GAAP financial measure. The presentation of adjusted EBITDA is not intended to be considered in isolation or as a substitute for, or superior to, the financial information prepared and presented in accordance with GAAP. When analyzing our operating performance, readers should use adjusted EBITDA in addition to, and not as an alternative for, net income. Adjusted EBITDA represents net income before income taxes, interest expense on our term loan facility and Alliant’s note payable, and amortization and depreciation, adjusted for provision (benefit) for credit losses net of write-offs, stock-based incentive compensation charges, the fair value of expected net cash flows from servicing, net, and non-cash charges associated with the extinguishment of long-term debt, and the gain associated with the revaluation of our previously held equity-method investment in connection with our acquisition of GeoPhy. Because not all companies use identical calculations, our presentation of adjusted EBITDA may not be comparable to similarly titled measures of other companies. Furthermore, adjusted EBITDA is not intended to be a measure of free cash flow for our management's discretionary use, as it does not reflect certain cash requirements such as tax and debt service payments. The amounts shown for adjusted EBITDA may also differ from the amounts calculated under similarly titled definitions in our debt instruments, which are further adjusted to reflect certain other cash and non-cash charges that are used to determine compliance with financial covenants.
We use adjusted EBITDA to evaluate the operating performance of our business, for comparison with forecasts and strategic plans and for benchmarking performance externally against competitors. We believe that this non-GAAP measure, when read in conjunction with the Company's GAAP financials, provides useful information to investors by offering:
| ● | the ability to make more meaningful period-to-period comparisons of the Company's on-going operating results; |
| ● | the ability to better identify trends in the Company's underlying business and perform related trend analyses; and |
| ● | a better understanding of how management plans and measures the Company's underlying business. |
We believe that adjusted EBITDA has limitations in that it does not reflect all of the amounts associated with the Company's results of operations as determined in accordance with GAAP and that adjusted EBITDA should only be used to evaluate the Company's results of operations in conjunction with net income on both a consolidated and segment basis. For more information on adjusted EBITDA, refer to the section of this press release below titled “Adjusted Financial Measure Reconciliation to GAAP” and “Adjusted Financial Measure Reconciliation to GAAP By Segment.”
FORWARD-LOOKING STATEMENTS
Some of the statements contained in this press release may constitute forward-looking statements within the meaning of the federal securities laws. Forward-looking statements relate to expectations, projections, plans and strategies, anticipated events or trends and similar expressions concerning matters that are not historical facts. In some cases, you can identify forward-looking statements by the use of forward-looking terminology such as “may,” “will,” “should,” “expects,” “intends,” “plans,” “anticipates,” “believes,”
13
Second quarter 2022 Earnings Release
“estimates,” “predicts,” or “potential” or the negative of these words and phrases or similar words or phrases that are predictions of or indicate future events or trends and which do not relate solely to historical matters. You can also identify forward-looking statements by discussions of strategy, plans, or intentions.
The forward-looking statements contained in this press release reflect our current views about future events and are subject to numerous known and unknown risks, uncertainties, assumptions and changes in circumstances that may cause actual results to differ significantly from those expressed or contemplated in any forward-looking statement.
While forward-looking statements reflect our good faith projections, assumptions and expectations, they are not guarantees of future results. Furthermore, we disclaim any obligation to publicly update or revise any forward-looking statement to reflect changes in underlying assumptions or factors, new information, data or methods, future events or other changes, except as required by applicable law. Factors that could cause our results to differ materially include, but are not limited to: (1) general economic conditions and multifamily and commercial real estate market conditions, (2) regulatory and/or legislative changes to Freddie Mac, Fannie Mae or HUD, (3) our ability to retain and attract loan originators and other professionals, (4) risks related to our recently completed acquisitions, including our ability to integrate and achieve the expected benefits of such acquisitions, and (5) changes in federal government fiscal and monetary policies, including any constraints or cuts in federal funds allocated to HUD for loan originations.
For a further discussion of these and other factors that could cause future results to differ materially from those expressed or contemplated in any forward-looking statements, see the section titled “Risk Factors” in our most recent Annual Report on Form 10-K and any updates or supplements in subsequent Quarterly Reports on Form 10-Q and our other filings with the SEC. Such filings are available publicly on our Investor Relations web page at www.walkerdunlop.com.
CONTACT US
|
Headquarters: 7272 Wisconsin Avenue, Suite 1300 Bethesda, Maryland 20814 Phone 301.215.5500 info@walkeranddunlop.com |
Investors: Kelsey Duffey Senior Vice President, Investor Relations Phone 301.202.3207 investorrelations@walkeranddunlop.com |
Media: Carol McNerney Chief Marketing Officer Phone 301.215.5515 info@walkeranddunlop.com |
14
Second quarter 2022 Earnings Release
Walker & Dunlop, Inc. and Subsidiaries
Condensed Consolidated Balance Sheets
Unaudited
|
June 30, |
|
March 31, |
|
December 31, |
|
September 30, |
|
June 30, |
|||||
|
2022 |
|
2022 |
|
2021 |
|
2021 |
|
2021 |
|||||
(in thousands) |
|
|
|
|
|
|
|
|
|
|||||
Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
$ |
151,252 |
|
$ |
141,375 |
|
$ |
305,635 |
|
$ |
318,188 |
|
$ |
326,518 |
Restricted cash |
|
34,361 |
|
|
41,584 |
|
|
42,812 |
|
|
34,875 |
|
|
15,842 |
Pledged securities, at fair value |
|
149,560 |
|
|
148,647 |
|
|
148,996 |
|
|
148,774 |
|
|
146,548 |
Loans held for sale, at fair value |
|
931,516 |
|
|
703,629 |
|
|
1,811,586 |
|
|
2,711,900 |
|
|
1,718,444 |
Loans held for investment, net |
|
247,243 |
|
|
216,620 |
|
|
269,125 |
|
|
233,685 |
|
|
272,033 |
Mortgage servicing rights |
|
978,745 |
|
|
976,554 |
|
|
953,845 |
|
|
929,825 |
|
|
915,519 |
Goodwill |
|
937,881 |
|
|
908,744 |
|
|
698,635 |
|
|
333,249 |
|
|
266,465 |
Other intangible assets |
|
207,024 |
|
|
211,405 |
|
|
183,904 |
|
|
8,454 |
|
|
1,553 |
Derivative assets |
|
59,810 |
|
|
112,023 |
|
|
37,364 |
|
|
85,486 |
|
|
36,751 |
Receivables, net |
|
236,786 |
|
|
249,305 |
|
|
212,019 |
|
|
106,228 |
|
|
80,196 |
Committed investments in tax credit equity |
|
187,393 |
|
|
223,771 |
|
|
177,322 |
|
|
— |
|
|
— |
Other assets, net |
|
413,201 |
|
|
405,974 |
|
|
364,746 |
|
|
206,198 |
|
|
163,252 |
Total assets |
$ |
4,534,772 |
|
$ |
4,339,631 |
|
$ |
5,205,989 |
|
$ |
5,116,862 |
|
$ |
3,943,121 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Warehouse notes payable |
$ |
1,125,677 |
|
$ |
924,280 |
|
$ |
1,941,572 |
|
$ |
2,848,579 |
|
$ |
1,823,982 |
Notes payable |
|
719,210 |
|
|
726,555 |
|
|
740,174 |
|
|
289,763 |
|
|
290,498 |
Allowance for risk-sharing obligations |
|
48,475 |
|
|
53,244 |
|
|
62,636 |
|
|
61,607 |
|
|
60,329 |
Derivative liabilities |
|
17,176 |
|
|
12,400 |
|
|
6,403 |
|
|
13,263 |
|
|
30,411 |
Commitments to fund investments in tax credit equity |
|
173,740 |
|
|
206,605 |
|
|
162,747 |
|
|
— |
|
|
— |
Other liabilities |
|
784,719 |
|
|
779,376 |
|
|
714,250 |
|
|
519,714 |
|
|
444,406 |
Total liabilities |
$ |
2,868,997 |
|
$ |
2,702,460 |
|
$ |
3,627,782 |
|
$ |
3,732,926 |
|
$ |
2,649,626 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders' Equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock |
$ |
323 |
|
$ |
324 |
|
$ |
320 |
|
$ |
312 |
|
$ |
310 |
Additional paid-in capital |
|
403,668 |
|
|
387,009 |
|
|
393,022 |
|
|
271,562 |
|
|
255,676 |
Accumulated other comprehensive income (loss) |
|
(222) |
|
|
1,588 |
|
|
2,558 |
|
|
2,737 |
|
|
2,578 |
Retained earnings |
|
1,229,712 |
|
|
1,205,384 |
|
|
1,154,252 |
|
|
1,090,506 |
|
|
1,034,931 |
Total stockholders’ equity |
$ |
1,633,481 |
|
$ |
1,594,305 |
|
$ |
1,550,152 |
|
$ |
1,365,117 |
|
$ |
1,293,495 |
Noncontrolling interests |
|
32,294 |
|
|
42,866 |
|
|
28,055 |
|
|
18,819 |
|
|
— |
Total equity |
$ |
1,665,775 |
|
$ |
1,637,171 |
|
$ |
1,578,207 |
|
$ |
1,383,936 |
|
$ |
1,293,495 |
Commitments and contingencies |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
Total liabilities and stockholders' equity |
$ |
4,534,772 |
|
$ |
4,339,631 |
|
$ |
5,205,989 |
|
$ |
5,116,862 |
|
$ |
3,943,121 |
15
Second quarter 2022 Earnings Release
Walker & Dunlop, Inc. and Subsidiaries
Condensed Consolidated Statements of Income and Comprehensive Income
Unaudited
|
Quarterly Trends |
|
Six months ended |
|||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, |
||||
(in thousands, except per share amounts) |
Q2 2022 |
|
Q1 2022 |
|
Q4 2021 |
|
Q3 2021 |
|
Q2 2021 |
|
2022 |
|
2021 |
|||||||
Revenues |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loan origination and debt brokerage fees, net |
$ |
102,605 |
|
$ |
82,310 |
|
$ |
139,421 |
|
$ |
123,242 |
|
$ |
107,472 |
|
$ |
184,915 |
|
$ |
183,351 |
Fair value of expected net cash flows from servicing, net ("MSR income") |
|
51,949 |
|
|
52,730 |
|
|
77,879 |
|
|
89,482 |
|
|
61,849 |
|
|
104,679 |
|
|
119,784 |
Servicing fees |
|
74,260 |
|
|
72,681 |
|
|
72,808 |
|
|
70,628 |
|
|
69,052 |
|
|
146,941 |
|
|
135,030 |
Property sales broker fees |
|
46,386 |
|
|
23,398 |
|
|
54,808 |
|
|
33,677 |
|
|
22,454 |
|
|
69,784 |
|
|
31,496 |
Investment management fees |
|
10,282 |
|
|
12,648 |
|
|
13,699 |
|
|
2,564 |
|
|
3,815 |
|
|
22,930 |
|
|
6,551 |
Net warehouse interest income |
|
5,268 |
|
|
4,773 |
|
|
7,340 |
|
|
5,583 |
|
|
4,630 |
|
|
10,041 |
|
|
9,185 |
Escrow earnings and other interest income |
|
6,751 |
|
|
1,803 |
|
|
2,178 |
|
|
2,032 |
|
|
1,823 |
|
|
8,554 |
|
|
3,940 |
Other revenues |
|
43,347 |
|
|
69,101 |
|
|
39,056 |
|
|
19,082 |
|
|
10,316 |
|
|
112,448 |
|
|
16,362 |
Total revenues |
$ |
340,848 |
|
$ |
319,444 |
|
$ |
407,189 |
|
$ |
346,290 |
|
$ |
281,411 |
|
$ |
660,292 |
|
$ |
505,699 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Personnel |
$ |
168,368 |
|
$ |
144,181 |
|
$ |
195,670 |
|
$ |
170,181 |
|
$ |
141,421 |
|
$ |
312,549 |
|
$ |
237,636 |
Amortization and depreciation |
|
61,103 |
|
|
56,152 |
|
|
61,405 |
|
|
53,498 |
|
|
48,510 |
|
|
117,255 |
|
|
95,381 |
Provision (benefit) for credit losses |
|
(4,840) |
|
|
(9,498) |
|
|
1,093 |
|
|
1,266 |
|
|
(4,326) |
|
|
(14,338) |
|
|
(15,646) |
Interest expense on corporate debt |
|
6,412 |
|
|
6,405 |
|
|
2,690 |
|
|
1,766 |
|
|
1,760 |
|
|
12,817 |
|
|
3,525 |
Other operating expenses |
|
36,195 |
|
|
32,214 |
|
|
36,484 |
|
|
24,836 |
|
|
19,748 |
|
|
68,409 |
|
|
37,335 |
Total expenses |
$ |
267,238 |
|
$ |
229,454 |
|
$ |
297,342 |
|
$ |
251,547 |
|
$ |
207,113 |
|
$ |
496,692 |
|
$ |
358,231 |
Income from operations |
$ |
73,610 |
|
$ |
89,990 |
|
$ |
109,847 |
|
$ |
94,743 |
|
$ |
74,298 |
|
$ |
163,600 |
|
$ |
147,468 |
Income tax expense |
|
19,503 |
|
|
19,460 |
|
|
30,117 |
|
|
22,953 |
|
|
18,240 |
|
|
38,963 |
|
|
33,358 |
Net income before noncontrolling interests |
$ |
54,107 |
|
$ |
70,530 |
|
$ |
79,730 |
|
$ |
71,790 |
|
$ |
56,058 |
|
$ |
124,637 |
|
$ |
114,110 |
Less: net income (loss) from noncontrolling interests |
|
(179) |
|
|
(679) |
|
|
(201) |
|
|
69 |
|
|
— |
|
|
(858) |
|
|
— |
Walker & Dunlop net income |
$ |
54,286 |
|
$ |
71,209 |
|
$ |
79,931 |
|
$ |
71,721 |
|
$ |
56,058 |
|
$ |
125,495 |
|
$ |
114,110 |
Net change in unrealized gains (losses) on pledged available-for-sale securities, net of taxes |
|
(1,810) |
|
|
(970) |
|
|
(179) |
|
|
159 |
|
|
768 |
|
|
(2,780) |
|
|
610 |
Walker & Dunlop comprehensive income |
$ |
52,476 |
|
$ |
70,239 |
|
$ |
79,752 |
|
$ |
71,880 |
|
$ |
56,826 |
|
$ |
122,715 |
|
$ |
114,720 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic earnings per share |
$ |
1.63 |
|
$ |
2.14 |
|
$ |
2.46 |
|
$ |
2.23 |
|
$ |
1.75 |
|
$ |
3.77 |
|
$ |
3.57 |
Diluted earnings per share |
|
1.61 |
|
|
2.12 |
|
|
2.42 |
|
|
2.21 |
|
|
1.73 |
|
|
3.73 |
|
|
3.52 |
Cash dividends paid per common share |
|
0.60 |
|
|
0.60 |
|
|
0.50 |
|
|
0.50 |
|
|
0.50 |
|
|
1.20 |
|
|
1.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic weighted-average shares outstanding |
|
32,388 |
|
|
32,219 |
|
|
31,343 |
|
|
31,064 |
|
|
31,019 |
|
|
32,304 |
|
|
30,922 |
Diluted weighted-average shares outstanding |
|
32,694 |
|
|
32,617 |
|
|
31,956 |
|
|
31,459 |
|
|
31,370 |
|
|
32,657 |
|
|
31,322 |
16
Second quarter 2022 Earnings Release
SUPPLEMENTAL OPERATING DATA
Unaudited
|
Quarterly Trends |
|
Six months ended |
|
|||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, |
|
||||
(in thousands, except per share data) |
Q2 2022 |
|
Q1 2022 |
|
Q4 2021 |
|
Q3 2021 |
|
Q2 2021 |
|
2022 |
|
2021 |
|
|||||||
Transaction Volume: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Components of Debt Financing Volume |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Fannie Mae |
$ |
3,918,400 |
|
$ |
1,998,374 |
|
$ |
2,585,100 |
|
$ |
3,271,765 |
|
$ |
1,911,976 |
|
$ |
5,916,774 |
|
$ |
3,445,000 |
|
Freddie Mac |
|
1,141,034 |
|
|
987,849 |
|
|
1,546,883 |
|
|
2,591,906 |
|
|
1,003,319 |
|
|
2,128,883 |
|
|
2,016,039 |
|
Ginnie Mae - HUD |
|
201,483 |
|
|
391,693 |
|
|
523,899 |
|
|
522,093 |
|
|
672,574 |
|
|
593,176 |
|
|
1,294,707 |
|
Brokered (1) |
|
9,258,490 |
|
|
5,643,081 |
|
|
12,684,294 |
|
|
6,402,862 |
|
|
6,280,578 |
|
|
14,901,571 |
|
|
10,583,070 |
|
Principal Lending and Investing (2) |
|
131,551 |
|
|
114,020 |
|
|
474,873 |
|
|
472,142 |
|
|
318,237 |
|
|
245,571 |
|
|
496,487 |
|
Total Debt Financing Volume |
$ |
14,650,958 |
|
$ |
9,135,017 |
|
$ |
17,815,049 |
|
$ |
13,260,768 |
|
$ |
10,186,684 |
|
$ |
23,785,975 |
|
$ |
17,835,303 |
|
Property Sales Volume |
|
7,892,062 |
|
|
3,531,690 |
|
|
9,287,312 |
|
|
5,230,093 |
|
|
3,341,532 |
|
|
11,423,752 |
|
|
4,737,292 |
|
Total Transaction Volume |
$ |
22,543,020 |
|
$ |
12,666,707 |
|
$ |
27,102,361 |
|
$ |
18,490,861 |
|
$ |
13,528,216 |
|
$ |
35,209,727 |
|
$ |
22,572,595 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Key Performance Metrics: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating margin |
|
22 |
% |
|
28 |
% |
|
27 |
% |
|
27 |
% |
|
26 |
% |
|
25 |
% |
|
29 |
% |
Return on equity |
|
14 |
|
|
19 |
|
|
23 |
|
|
22 |
|
|
18 |
|
|
16 |
|
|
19 |
|
Walker & Dunlop net income |
$ |
54,286 |
|
$ |
71,209 |
|
$ |
79,931 |
|
$ |
71,721 |
|
$ |
56,058 |
|
$ |
125,495 |
|
$ |
114,110 |
|
Adjusted EBITDA (3) |
|
94,844 |
|
|
62,636 |
|
|
109,667 |
|
|
72,430 |
|
|
66,514 |
|
|
157,480 |
|
|
127,181 |
|
Diluted EPS |
|
1.61 |
|
|
2.12 |
|
|
2.42 |
|
|
2.21 |
|
|
1.73 |
|
|
3.73 |
|
|
3.52 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Key Expense Metrics (as a percentage of total revenues): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Personnel expenses |
|
49 |
% |
|
45 |
% |
|
48 |
% |
|
49 |
% |
|
50 |
% |
|
47 |
% |
|
47 |
% |
Other operating expenses |
|
11 |
|
|
10 |
|
|
9 |
|
|
7 |
|
|
7 |
|
|
10 |
|
|
7 |
|
Key Revenue Metrics (as a percentage of debt financing volume): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Origination fee margin (4) |
|
0.71 |
% |
|
0.90 |
% |
|
0.80 |
% |
|
0.95 |
% |
|
1.07 |
% |
|
0.78 |
% |
|
1.04 |
% |
MSR margin (5) |
|
0.36 |
|
|
0.58 |
|
|
0.45 |
|
|
0.70 |
|
|
0.63 |
|
|
0.44 |
|
|
0.69 |
|
Agency MSR margin (6) |
|
0.99 |
|
|
1.56 |
|
|
1.67 |
|
|
1.40 |
|
|
1.72 |
|
|
1.21 |
|
|
1.77 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Data: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Market capitalization at period end |
$ |
3,113,884 |
|
$ |
4,192,900 |
|
$ |
4,835,508 |
|
$ |
3,540,501 |
|
$ |
3,239,332 |
|
|
|
|
|
|
|
Closing share price at period end |
$ |
96.34 |
|
$ |
129.42 |
|
$ |
150.88 |
|
$ |
113.50 |
|
$ |
104.38 |
|
|
|
|
|
|
|
Average headcount |
|
1,406 |
|
|
1,353 |
|
|
1,128 |
|
|
1,084 |
|
|
1027 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Components of Servicing Portfolio (end of period): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Fannie Mae |
$ |
57,122,414 |
|
$ |
54,000,550 |
|
$ |
53,401,457 |
|
$ |
52,317,953 |
|
$ |
51,077,660 |
|
|
|
|
|
|
|
Freddie Mac |
|
36,886,666 |
|
|
36,965,185 |
|
|
37,138,836 |
|
|
38,039,014 |
|
|
37,887,969 |
|
|
|
|
|
|
|
Ginnie Mae - HUD |
|
9,570,012 |
|
|
9,954,262 |
|
|
9,889,289 |
|
|
9,894,893 |
|
|
9,904,246 |
|
|
|
|
|
|
|
Brokered (7) |
|
15,190,315 |
|
|
15,115,619 |
|
|
15,035,439 |
|
|
13,429,801 |
|
|
13,129,969 |
|
|
|
|
|
|
|
Principal Lending and Investing (8) |
|
252,100 |
|
|
221,649 |
|
|
235,543 |
|
|
238,713 |
|
|
276,738 |
|
|
|
|
|
|
|
Total Servicing Portfolio |
$ |
119,021,507 |
|
$ |
116,257,265 |
|
$ |
115,700,564 |
|
$ |
113,920,374 |
|
$ |
112,276,582 |
|
|
|
|
|
|
|
Assets under management (9) |
|
16,692,556 |
|
|
16,687,112 |
|
|
16,437,865 |
|
|
2,309,332 |
|
|
1,801,577 |
|
|
|
|
|
|
|
Total Managed Portfolio |
$ |
135,714,063 |
|
$ |
132,944,377 |
|
$ |
132,138,429 |
|
$ |
116,229,706 |
|
$ |
114,078,159 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Key Servicing Portfolio Metrics: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Custodial escrow account balance (in billions) |
$ |
2.3 |
|
$ |
2.5 |
|
$ |
3.7 |
|
$ |
3.0 |
|
$ |
3.0 |
|
|
|
|
|
|
|
Weighted-average servicing fee rate (basis points) |
|
24.9 |
|
|
25.0 |
|
|
24.9 |
|
|
24.6 |
|
|
24.5 |
|
|
|
|
|
|
|
Weighted-average remaining servicing portfolio term (years) |
|
8.9 |
|
|
9.1 |
|
|
9.2 |
|
|
9.2 |
|
|
9.2 |
|
|
|
|
|
|
|
| (1) | Brokered transactions for life insurance companies, commercial banks, and other capital sources. |
| (2) | Includes debt financing volumes from our interim lending platform, our interim lending joint venture, and WDIP separate accounts. |
| (3) | This is a non-GAAP financial measure. For more information on adjusted EBITDA, refer to the section above titled “Non-GAAP Financial Measures.” |
| (4) | Loan origination and debt brokerage fees, net as a percentage of debt financing volume. Excludes the income and debt financing volume from Principal Lending and Investing. |
| (5) | MSR income as a percentage of debt financing volume. Excludes the income and debt financing volume from Principal Lending and Investing. |
| (6) | MSR income as a percentage of Agency debt financing volume. |
| (7) | Brokered loans serviced primarily for life insurance companies. |
| (8) | Consists of interim loans not managed for our interim loan joint venture. |
| (9) | Alliant & WDIP assets under management and interim loans serviced for our interim loan joint venture. Alliant assets under management were acquired in December 2021. |
17
Second quarter 2022 Earnings Release
KEY CREDIT METRICS
Unaudited
|
June 30, |
|
March 31, |
|
December 31, |
|
September 30, |
|
June 30, |
|
|||||
(dollars in thousands) |
2022 |
|
2022 |
|
2021 |
|
2021 |
|
2021 |
|
|||||
Risk-sharing servicing portfolio: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fannie Mae Full Risk |
$ |
47,461,520 |
|
$ |
46,194,756 |
|
$ |
45,581,476 |
|
$ |
44,069,885 |
|
$ |
42,444,569 |
|
Fannie Mae Modified Risk |
|
9,651,421 |
|
|
7,794,710 |
|
|
7,807,853 |
|
|
8,235,475 |
|
|
8,617,020 |
|
Freddie Mac Modified Risk |
|
23,715 |
|
|
23,715 |
|
|
33,195 |
|
|
36,883 |
|
|
36,894 |
|
Total risk-sharing servicing portfolio |
$ |
57,136,656 |
|
$ |
54,013,181 |
|
$ |
53,422,524 |
|
$ |
52,342,243 |
|
$ |
51,098,483 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-risk-sharing servicing portfolio: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fannie Mae No Risk |
$ |
9,473 |
|
$ |
11,084 |
|
$ |
12,127 |
|
$ |
12,593 |
|
$ |
16,071 |
|
Freddie Mac No Risk |
|
36,862,951 |
|
|
36,941,470 |
|
|
37,105,641 |
|
|
38,002,131 |
|
|
37,851,075 |
|
GNMA - HUD No Risk |
|
9,570,012 |
|
|
9,954,262 |
|
|
9,889,289 |
|
|
9,894,893 |
|
|
9,904,246 |
|
Brokered |
|
15,190,315 |
|
|
15,115,619 |
|
|
15,035,438 |
|
|
13,429,801 |
|
|
13,129,969 |
|
Total non-risk-sharing servicing portfolio |
$ |
61,632,751 |
|
$ |
62,022,435 |
|
$ |
62,042,495 |
|
$ |
61,339,418 |
|
$ |
60,901,361 |
|
Total loans serviced for others |
$ |
118,769,407 |
|
$ |
116,035,616 |
|
$ |
115,465,019 |
|
$ |
113,681,661 |
|
$ |
111,999,844 |
|
Interim loans (full risk) servicing portfolio |
|
252,100 |
|
|
221,649 |
|
|
235,543 |
|
|
238,713 |
|
|
276,738 |
|
Total servicing portfolio unpaid principal balance |
$ |
119,021,507 |
|
$ |
116,257,265 |
|
$ |
115,700,562 |
|
$ |
113,920,374 |
|
$ |
112,276,582 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interim Loan Joint Venture Managed Loans (1) |
$ |
899,287 |
|
$ |
930,296 |
|
$ |
848,196 |
|
$ |
918,518 |
|
$ |
629,532 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At-risk servicing portfolio (2) |
$ |
51,905,985 |
|
$ |
50,176,521 |
|
$ |
49,573,263 |
|
$ |
48,209,532 |
|
$ |
46,866,767 |
|
Maximum exposure to at-risk portfolio (3) |
|
10,525,093 |
|
|
10,178,454 |
|
|
10,056,584 |
|
|
9,784,054 |
|
|
9,517,609 |
|
Defaulted loans |
|
78,659 |
|
|
78,659 |
|
|
78,659 |
|
|
48,481 |
|
|
48,481 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Defaulted loans as a percentage of the at-risk portfolio |
|
0.15 |
% |
|
0.16 |
% |
|
0.16 |
% |
|
0.10 |
% |
|
0.10 |
% |
Allowance for risk-sharing as a percentage of the at-risk portfolio |
|
0.09 |
|
|
0.11 |
|
|
0.13 |
|
|
0.13 |
|
|
0.13 |
|
Allowance for risk-sharing as a percentage of maximum exposure |
|
0.46 |
|
|
0.52 |
|
|
0.62 |
|
|
0.63 |
|
|
0.63 |
|
| (1) | This balance consists entirely of interim loan joint venture managed loans. We indirectly share in a portion of the risk of loss associated with interim loan joint venture managed loans through our 15% equity ownership in the joint venture. We had no exposure to risk of loss for the loans serviced directly for our interim loan joint venture partner. The balance of this line is included as a component of assets under management in the Supplemental Operating Data table. |
| (2) | At-risk servicing portfolio is defined as the balance of Fannie Mae DUS loans subject to the risk-sharing formula described below, as well as a small number of Freddie Mac loans on which we share in the risk of loss. Use of the at-risk portfolio provides for comparability of the full risk-sharing and modified risk-sharing loans because the provision and allowance for risk-sharing obligations are based on the at-risk balances of the associated loans. Accordingly, we have presented the key statistics as a percentage of the at-risk portfolio. For example, a $15 million loan with 50% risk-sharing has the same potential risk exposure as a $7.5 million loan with full DUS risk sharing. Accordingly, if the $15 million loan with 50% risk-sharing were to default, we would view the overall loss as a percentage of the at-risk balance, or $7.5 million, to ensure comparability between all risk-sharing obligations. To date, substantially all of the risk-sharing obligations that we have settled have been from full risk-sharing loans. |
| (3) | Represents the maximum loss we would incur under our risk-sharing obligations if all of the loans we service, for which we retain some risk of loss, were to default and all of the collateral underlying these loans was determined to be without value at the time of settlement. The maximum exposure is not representative of the actual loss we would incur. |
18
Second quarter 2022 Earnings Release
ADJUSTED FINANCIAL MEASURE RECONCILIATION TO GAAP
Unaudited
|
Quarterly Trends |
|
Six months ended |
|
|||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, |
|
||||
(in thousands) |
Q2 2022 |
|
Q1 2022 |
|
Q4 2021 |
|
Q3 2021 |
|
Q2 2021 |
|
2022 |
|
2021 |
|
|||||||
Reconciliation of Walker & Dunlop Net Income to Adjusted EBITDA |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Walker & Dunlop Net Income |
$ |
54,286 |
|
$ |
71,209 |
|
$ |
79,931 |
|
$ |
71,721 |
|
$ |
56,058 |
|
$ |
125,495 |
|
$ |
114,110 |
|
Income tax expense |
|
19,503 |
|
|
19,460 |
|
|
30,117 |
|
|
22,953 |
|
|
18,240 |
|
|
38,963 |
|
|
33,358 |
|
Interest expense on corporate debt |
|
6,412 |
|
|
6,405 |
|
|
2,690 |
|
|
1,766 |
|
|
1,760 |
|
|
12,817 |
|
|
3,525 |
|
Amortization and depreciation |
|
61,103 |
|
|
56,152 |
|
|
61,405 |
|
|
53,498 |
|
|
48,510 |
|
|
117,255 |
|
|
95,381 |
|
Provision (benefit) for credit losses |
|
(4,840) |
|
|
(9,498) |
|
|
1,093 |
|
|
1,266 |
|
|
(4,326) |
|
|
(14,338) |
|
|
(15,646) |
|
Net write-offs |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
Stock-based compensation expense |
|
10,329 |
|
|
11,279 |
|
|
9,637 |
|
|
10,708 |
|
|
8,121 |
|
|
21,608 |
|
|
16,237 |
|
Gain from revaluation of previously held equity-method investment |
|
— |
|
|
(39,641) |
|
|
— |
|
|
— |
|
|
— |
|
|
(39,641) |
|
|
— |
|
Unamortized issuance costs from corporate debt retirement |
|
— |
|
|
— |
|
|
2,673 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
Fair value of expected net cash flows from servicing, net |
|
(51,949) |
|
|
(52,730) |
|
|
(77,879) |
|
|
(89,482) |
|
|
(61,849) |
|
|
(104,679) |
|
|
(119,784) |
|
Adjusted EBITDA |
$ |
94,844 |
|
$ |
62,636 |
|
$ |
109,667 |
|
$ |
72,430 |
|
$ |
66,514 |
|
$ |
157,480 |
|
$ |
127,181 |
|
19
Second quarter 2022 Earnings Release
ADJUSTED FINANCIAL MEASURE RECONCILIATION TO GAAP BY SEGMENT
Unaudited
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital Markets |
||||||||||
|
Three months ended |
|
|
Six months ended |
|||||||
(in thousands) |
2022 |
|
2021 |
|
2022 |
|
2021 |
||||
Reconciliation of Walker & Dunlop Net Income to Adjusted EBITDA |
|
|
|
|
|
|
|||||
Walker & Dunlop Net Income |
$ |
47,240 |
|
$ |
54,556 |
|
$ |
93,800 |
|
$ |
110,674 |
Income tax expense |
|
16,476 |
|
|
17,739 |
|
|
29,323 |
|
|
32,354 |
Amortization and depreciation |
|
810 |
|
|
18 |
|
|
810 |
|
|
539 |
Stock-based compensation expense |
|
4,303 |
|
|
3,751 |
|
|
8,882 |
|
|
7,563 |
Fair value of expected net cash flows from servicing, net |
|
(51,949) |
|
|
(61,849) |
|
|
(104,679) |
|
|
(119,784) |
Adjusted EBITDA |
$ |
16,880 |
|
$ |
14,215 |
|
$ |
28,136 |
|
$ |
31,346 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Servicing & Asset Management |
||||||||||
|
Three months ended |
|
|
Six months ended |
|||||||
(in thousands) |
2022 |
|
2021 |
|
2022 |
|
2021 |
||||
Reconciliation of Walker & Dunlop Net Income to Adjusted EBITDA |
|
|
|
|
|
|
|||||
Walker & Dunlop Net Income |
$ |
37,520 |
|
$ |
22,560 |
|
$ |
70,236 |
|
$ |
50,125 |
Income tax expense |
|
12,850 |
|
|
7,475 |
|
|
21,689 |
|
|
14,653 |
Amortization and depreciation |
|
58,760 |
|
|
47,395 |
|
|
113,691 |
|
|
92,773 |
Provision (benefit) for credit losses |
|
(4,840) |
|
|
(4,326) |
|
|
(14,338) |
|
|
(15,646) |
Stock-based compensation expense |
|
772 |
|
|
599 |
|
|
1,557 |
|
|
1,217 |
Adjusted EBITDA |
$ |
105,062 |
|
$ |
73,703 |
|
$ |
192,835 |
|
$ |
143,122 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Corporate |
||||||||||
|
Three months ended |
|
|
Six months ended |
|||||||
(in thousands) |
2022 |
|
2021 |
|
2022 |
|
2021 |
||||
Reconciliation of Walker & Dunlop Net Income to Adjusted EBITDA |
|
|
|
|
|
|
|||||
Walker & Dunlop Net Income |
$ |
(30,474) |
|
$ |
(21,058) |
|
$ |
(38,541) |
|
$ |
(46,689) |
Income tax expense |
|
(9,823) |
|
|
(6,974) |
|
|
(12,049) |
|
|
(13,649) |
Interest expense on corporate debt |
|
6,412 |
|
|
1,760 |
|
|
12,817 |
|
|
3,525 |
Amortization and depreciation |
|
1,533 |
|
|
1,097 |
|
|
2,754 |
|
|
2,069 |
Stock-based compensation expense |
|
5,254 |
|
|
3,771 |
|
|
11,169 |
|
|
7,457 |
Gain from revaluation of previously held equity-method investment |
|
— |
|
|
— |
|
|
(39,641) |
|
|
— |
Adjusted EBITDA |
$ |
(27,098) |
|
$ |
(21,404) |
|
$ |
(63,491) |
|
$ |
(47,287) |
|
|
|
|
|
|
|
|
|
|
|
|
20