Mr. Cooper Group Reports First Quarter 2025 Results
-- Reported net income of $88 million including other mark-to-market of
($82) million, equivalent to ROCE of 7.3% and operating ROTCE of 16.8%
-- Servicing portfolio grew 33% y/y to $1,514 billion
-- Won 2024 Fannie Mae Star Award
-- Announced combination with Rocket Companies
DALLAS--(BUSINESS WIRE)--April 23, 2025--
Mr. Cooper Group Inc. (NASDAQ: COOP) (the "Company"), reported first quarter income before income tax expense of $95 million and net income of $88 million. Excluding other mark-to-market and other adjustments, the Company reported pretax operating income of $255 million. Adjustments included other mark-to-market net of hedges of $82 million and other items shown below in the reconciliation of GAAP and non-GAAP results.
Chairman and CEO Jay Bray commented, "This was another strong quarter, highlighting the power of our platform to deliver consistent, recurring, and predictable results, as well as higher returns. I'm proud of our team for their hard work, which has positioned Mr. Cooper to join forces with Rocket to create the industry's leading integrated homeownership platform. We have formed an integration team and are already working closely with Rocket on post-close planning."
President Mike Weinbach added, "I'm incredibly proud of the team's execution, evident in continued positive operating leverage in servicing, while our originations team did a tremendous job helping customers access liquidity through cash-out refi's and second liens."
Servicing
The Servicing segment provides a best-in-class home loan experience for our 6.5 million customers while simultaneously strengthening asset performance for investors. In the first quarter, Servicing recorded pretax income of $214 million, including other mark-to-market of $82 million. The servicing portfolio ended the quarter at $1,514 billion. Servicing generated pretax operating income, excluding other mark-to-market, of $332 million. At quarter end, the carrying value of the MSR was $11,345 million equivalent to 155 bps of MSR UPB.
Quarter Ended
------------------------------------
($ in millions) Q1'25 Q4'24
----------------- -----------------
$ BPS $ BPS
------ --------- ------ ---------
Operational revenue $ 707 18.5 $ 672 19.1
Amortization, net of
accretion (223) (5.8) (264) (7.5)
Mark-to-market (81) (2.1) 94 2.7
---- ----- ---- -----
Total revenues 403 10.6 502 14.3
Total expenses (240) (6.3) (185) (5.3)
Total other income,
net 51 1.3 76 2.2
---- ----- ---- -----
Income before taxes 214 5.6 393 11.2
Other
mark-to-market 82 2.1 (92) (2.6)
Accounting items 26 0.7 9 0.3
Intangible
amortization 10 0.3 8 0.2
---- ----- ---- -----
Pretax operating
income excluding
other mark-to-market
and accounting items $ 332 8.7 $ 318 9.1
==== ===== ==== =====
Quarter Ended
------------------------------------
Q1'25 Q4'24
----------------- -----------------
MSRs UPB ($B) $ 734 $ 736
Subservicing and Other
UPB ($B) 780 820
----- ----- ----- -----
Ending UPB ($B) $ 1,514 $ 1,556
Average UPB ($B) $ 1,531 $ 1,407
60+ day delinquency
rate at period end 1.5% 1.6%
Annualized CPR 5.0% 7.5%
Modifications and
workouts 35,250 24,899
Originations
The Originations segment creates servicing assets at attractive margins by acquiring loans through the correspondent channel and refinancing existing loans through the direct-to-consumer channel. Originations earned pretax income of $45 million and pretax operating income of $53 million.
The Company funded 32,296 loans in the first quarter, totaling approximately $8.3 billion UPB, which was comprised of $1.9 billion in direct-to-consumer and $6.4 billion in correspondent. Funded volume decreased 10% quarter-over-quarter, while pull through adjusted volume decreased 2% quarter-over-quarter to $8.8 billion.
Quarter Ended
--------------------
($ in millions) Q1'25 Q4'24
----------- -------
Income before taxes $ 45 $ 46
Accounting items 8 1
---- ----- ---
Pretax operating income excluding accounting items $ 53 $ 47
==== ===== ===
Quarter Ended
----------------------
($ in millions) Q1'25 Q4'24
---------- ----------
Total pull through adjusted volume $8,842 $9,063
Funded volume $8,319 $9,290
Refinance recapture percentage 51% 35%
Recapture percentage 19% 21%
Purchase volume as a percentage of funded volume 72% 65%
Webcast and Investor Presentation
The Company will release its first quarter 2025 financial results on April 23, 2025 at 7:00 A.M. Eastern Time. The press release, investor presentation, and a recording of prepared remarks will be available under the investors section on Mr. Cooper Group's website, www.mrcoopergroup.com.
Non-GAAP Financial Measures
The Company utilizes non-GAAP financial measures as the measures provide additional information to assist investors in understanding and assessing the Company's and our business segments' ongoing performance and financial results, as well as assessing our prospects for future performance. The adjusted operating financial measures facilitate a meaningful analysis and allow more accurate comparisons of our ongoing business operations because they exclude items that may not be indicative of or are unrelated to the Company's and our business segments' core operating performance, and are better measures for assessing trends in our underlying businesses. These notable items are consistent with how management views our businesses. Management uses these non-GAAP financial measures in making financial, operational and planning decisions and evaluating the Company's and our business segment's ongoing performance. Pretax operating income (loss) in the servicing segment eliminates the effects of mark-to-market adjustments which primarily reflects unrealized gains or losses based on the changes in fair value measurements of MSRs and their related financing liabilities for which a fair value accounting election was made. These adjustments, which can be highly volatile and material due to changes in credit markets, are not necessarily reflective of the gains and losses that will ultimately be realized by the Company. Pretax operating income (loss) in each segment also eliminates, as applicable, transition and integration costs, gains (losses) on sales of fixed assets, certain settlement costs that are not considered normal operational matters, intangible amortization, change in equity method investments, fair value change in equity investments and other adjustments based on the facts and circumstances that would provide investors a supplemental means for evaluating the Company's core operating performance. Return on tangible common equity (ROTCE) is computed by dividing net income by average tangible common equity (also known as tangible book value). Tangible common equity equals total stockholders' equity less goodwill and intangible assets. Management believes that ROTCE is a useful financial measure because it measures the performance of a business consistently and enables investors and others to assess the Company's use of equity. Tangible book value is defined as stockholders' equity less goodwill and intangible assets. Our management believes tangible book value is useful to investors because it provides a more accurate measure of the realizable value of shareholder returns, excluding the impact of goodwill and intangible assets.
Forward Looking Statements
Any statements in this release that are not historical or current facts are forward looking statements. Forward looking statements involve known and unknown risks, uncertainties and other factors that may cause our actual results, performance, or achievements to be materially different from any future results, performance or achievements expressed or implied by the forward-looking statements. Results for any specified quarter are not necessarily indicative of the results that may be expected for the full year or any future period. Certain of these risks and uncertainties are described in the "Risk Factors" section of Mr. Cooper Group's most recent annual reports and other required documents as filed with the SEC which are available at the SEC's website at http://www.sec.gov. Mr. Cooper undertakes no obligation to publicly update or revise any forward-looking statement or any other financial information contained herein, and the statements made in this press release are current as of the date of this release only.
Financial Tables
MR. COOPER GROUP INC. AND SUBSIDIARIES
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(millions of dollars, except for earnings per share data)
Three Months Ended Three Months Ended
March 31, 2025 December 31, 2024
---------------------- ----------------------
Revenues:
Service related, net $ 440 $ 537
Net gain on mortgage
loans held for sale 120 117
--- ------------ --- --- ------------ ---
Total revenues 560 654
--- ------------ --- --- ------------ ---
Total expenses: 430 367
Other (expense) income, net:
Interest income 189 216
Interest expense (213) (220)
Other expense, net (11) (3)
--- ------------ --- ------------
Total other expense, net (35) (7)
--- ------------ --- ------------
Income before income tax
expense 95 280
Income tax expense 7 76
--- ------------ --- --- ------------ ---
Net income $ 88 $ 204
=== ============ === === ============ ===
Earnings per share:
Basic $ 1.38 $ 3.20
=== ============ === === ============ ===
Diluted $ 1.35 $ 3.13
=== ============ === === ============ ===
Weighted average shares of
common stock outstanding (in
millions):
Basic 63.7 63.8
--- ------------ --- --- ------------ ---
Diluted 65.0 65.1
--- ------------ --- --- ------------ ---
MR. COOPER GROUP INC. AND SUBSIDIARIES
UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS
(millions of dollars)
March 31, 2025 December 31, 2024
---------------- -------------------
Assets
-------------------------------------
Cash and cash equivalents $ 784 $ 753
Restricted cash 166 220
Mortgage servicing rights at fair
value 11,345 11,736
Advances and other receivables, net 1,061 1,345
Mortgage loans held for sale at fair
value 2,603 2,211
Property and equipment, net 63 58
Deferred tax assets, net 217 230
Other assets 2,207 2,386
------------ --- --------------
Total assets $ 18,446 $ 18,939
============ === ==============
Liabilities and Stockholders' Equity
-------------------------------------
Unsecured senior notes, net $ 4,896 $ 4,891
Advance, warehouse and MSR
facilities, net 6,313 6,495
Payables and other liabilities 1,949 2,322
MSR related liabilities - nonrecourse
at fair value 398 418
------------ --- --------------
Total liabilities 13,556 14,126
Total stockholders' equity 4,890 4,813
------------ --- --------------
Total liabilities and stockholders'
equity $ 18,446 $ 18,939
============ === ==============
UNAUDITED SEGMENT STATEMENT OF
OPERATIONS & EARNINGS RECONCILIATION
(millions of dollars, except for earnings per share data)
Three Months Ended March 31, 2025
-----------------------------------------------------------------
Corporate/
Servicing Originations Other Consolidated
------------- ---------------- -------------- ----------------
Service related,
net $ 397 $ 26 $ 17 $ 440
Net gain on
mortgage loans
held for sale 6 114 -- 120
--- ---- --- ---- ----- --- ----- --- ------ ---
Total revenues 403 140 17 560
--- ---- --- ---- ----- --- ----- --- ------ ---
Total expenses 240 95 95 430
Other income
(expense), net:
Interest
income 157 29 3 189
Interest
expense (106) (26) (81) (213)
Other
expense,
net -- (3) (8) (11)
--- ---- --- ---- ---- --- ----- --- ------
Total other
income
(expense), net 51 -- (86) (35)
--- ---- --- ---- ----- --- ----- --- ------
Pretax income
(loss) $ 214 $ 45 $ (164) $ 95
=== ==== === ==== ===== === =====
Income tax
expense 7
--- ------ ---
Net income $ 88
=== ====== ===
Earnings per
share
Basic $ 1.38
=== ====== ===
Diluted $ 1.35
=== ====== ===
Non-GAAP
Reconciliation:
----------------
Pretax income
(loss) $ 214 $ 45 $ (164) $ 95
Other
mark-to-market 82 -- -- 82
Accounting items
/ other 26 8 34 68
Intangible
amortization 10 -- -- 10
--- ---- --- ---- ----- --- ----- --- ------ ---
Pretax operating
income (loss) $ 332 $ 53 $ (130) $ 255
=== ==== === ==== ===== === =====
Income tax
expense(1) (62)
--- ------
Operating income $ 193
=== ====== ===
Operating
ROTCE(2) 16.8%
=== ======
Average tangible
book value
(TBV)(3) $ 4,597
(1) Assumes tax-rate of 24.2%.
(2) Computed by dividing annualized earnings by average TBV.
(3) Average of beginning TBV of $4,553 and ending TBV of $4,641.
UNAUDITED SEGMENT STATEMENT OF
OPERATIONS & EARNINGS RECONCILIATION
(millions of dollars, except for earnings per share data)
Three Months Ended December 31, 2024
-----------------------------------------------------------------
Corporate/
Servicing Originations Other Consolidated
------------- ---------------- -------------- ----------------
Service related,
net $ 493 $ 27 $ 17 $ 537
Net gain on
mortgage loans
held for sale 9 108 -- 117
--- ---- ---- ---- ---- --- ----- --- ------ ---
Total revenues 502 135 17 654
--- ---- ---- ---- ---- --- ----- --- ------ ---
Total expenses 185 90 92 367
Other income
(expense), net:
Interest
income 184 32 -- 216
Interest
expense (108) (31) (81) (220)
Other
expense,
net -- -- (3) (3)
--- ---- ---- ---- ---- --- ----- --- ------
Total other
income
(expense), net 76 1 (84) (7)
--- ---- ---- ---- ---- --- ----- --- ------
Pretax income
(loss) $ 393 $ 46 $ (159) $ 280
=== ==== ==== ==== ==== === =====
Income tax
expense 76
--- ------ ---
Net income $ 204
=== ====== ===
Earnings per
share
Basic $ 3.20
=== ====== ===
Diluted $ 3.13
=== ====== ===
Non-GAAP
Reconciliation:
----------------
Pretax income
(loss) $ 393 $ 46 $ (159) $ 280
Other
mark-to-market (92) -- -- (92)
Accounting items
/ other 9 1 29 39
Intangible
amortization 8 -- -- 8
--- ---- ---- ---- ---- --- ----- --- ------ ---
Pretax operating
income (loss) $ 318 $ 47 $ (130) $ 235
=== ==== ==== ==== ==== === =====
Income tax
expense (57)
--- ------
Operating
income(1) $ 178
=== ====== ===
Operating
ROTCE(2) 15.8%
=== ======
Average tangible
book value
(TBV)(3) $ 4,514
(1) Assumes tax-rate of 24.2%.
(2) Computed by dividing annualized earnings by average TBV.
(3) Average of beginning TBV of $4,474 and ending TBV of $4,553.
Non-GAAP Reconciliation: Quarter Ended
------------------------------------------------ ----------------------
($ in millions except value per share data) Q1'25 Q4'24
---------- ----------
Stockholders' equity $(BV)$ $4,890 $4,813
Goodwill (141) (141)
Intangible assets (108) (119)
----- -----
Tangible book value (TBV) $4,641 $4,553
===== =====
Ending shares of common stock outstanding (in
millions) 64.0 63.6
BV/share $76.43 $75.70
TBV/share $72.53 $71.61
Net income $ 88 $ 204
----- -----
ROCE(1) 7.3% 17.3%
Beginning stockholders' equity $4,813 $4,638
Ending stockholders' equity $4,890 $4,813
----- -----
Average stockholders' equity (BV) $4,852 $4,726
===== =====
(1) Return on Common Equity (ROCE) is computed by dividing annualized
earnings by average BV.
View source version on businesswire.com: https://www.businesswire.com/news/home/20250423248951/en/
CONTACT: Investor Contact:
Kenneth Posner, SVP Strategic Planning and Investor Relations
Shareholders@mrcooper.com
Media Contact:
Christen Reyenga, VP Corporate Communications
MediaRelations@mrcooper.com
(END) Dow Jones Newswires
April 23, 2025 07:00 ET (11:00 GMT)
免责声明：投资有风险，本文并非投资建议，以上内容不应被视为任何金融产品的购买或出售要约、建议或邀请，作者或其他用户的任何相关讨论、评论或帖子也不应被视为此类内容。本文仅供一般参考，不考虑您的个人投资目标、财务状况或需求。TTM对信息的准确性和完整性不承担任何责任或保证，投资者应自行研究并在投资前寻求专业建议。