Introduction to Mortgage Servicing Examinations Training - March 2023

Mortgage, LLC Consolidated Statements of Changes in Member's Equity (Dollars in Thousands)

Retained Earnings

Total Equity

Member’s Capital

Balance as of December 31, 2019 ........................... $ Net income ............................................................ Share ‑ based compensation, net ............................. Distributions to holding company ......................... Contributions from member, net ........................... Capitalized offering costs ..................................... Balance as of December 31, 2020 ........................... $ Net income ............................................................ Share ‑ based compensation, net ............................. Distributions to holding company ......................... Contributions from member, net ........................... Balance as of December 31, 2021 ........................... $

146,934 $

3,067,415 $ 3,214,349

—

8,832,081

8,832,081

89,890

—

89,890

—

(4,681,619) (4,681,619)

13,650

— —

13,650

(15,424)

(15,424)

235,050 $

7,217,877 $ 7,452,927

—

5,745,294

5,745,294

96,968

—

96,968

—

(5,329,857) (5,329,857)

43,386

—

43,386

375,404 $

7,633,314 $ 8,008,718

See accompanying Notes to the Consolidated Financial Statements.

8 Confidential Do Not Copy Copy #1