
| Three Months Ended | |||||||||||||||||
| ($ in millions, except per share amounts) | March 31, 2023 | December 31, 2022 | March 31, 2022 | ||||||||||||||
| Total net revenue | $ | 245.7 | $ | 262.7 | $ | 289.5 | |||||||||||
| Non-interest expense | 157.3 | 180.0 | 191.2 | ||||||||||||||
Pre-provision net revenue (1) | 88.4 | 82.7 | 98.3 | ||||||||||||||
| Provision for credit losses | 70.6 | 61.5 | 52.5 | ||||||||||||||
| Income before income tax benefit (expense) | 17.8 | 21.2 | 45.8 | ||||||||||||||
| Income tax benefit (expense) | (4.1) | 2.4 | (5.0) | ||||||||||||||
| Net income | $ | 13.7 | $ | 23.6 | $ | 40.8 | |||||||||||
| Diluted EPS | $ | 0.13 | $ | 0.22 | $ | 0.39 | |||||||||||
| Income tax benefit from release of tax valuation allowance | $ | — | $ | 3.2 | $ | — | |||||||||||
Net income excluding income tax benefit (1) | $ | 13.7 | $ | 20.4 | $ | 40.8 | |||||||||||
Diluted EPS excluding income tax benefit (1) | $ | 0.13 | $ | 0.19 | $ | 0.39 | |||||||||||
| Second Quarter 2023 | |||||
| Loan Originations | $1.9B to $2.1B | ||||
| Pre-Provision Net Revenue (PPNR) | $60M to $70M | ||||
| As of and for the three months ended | % Change | ||||||||||||||||||||||||||||||||||||||||
| March 31, 2023 | December 31, 2022 | September 30, 2022 | June 30, 2022 | March 31, 2022 | Q/Q | Y/Y | |||||||||||||||||||||||||||||||||||
| Operating Highlights: | |||||||||||||||||||||||||||||||||||||||||
| Non-interest income | $ | 98,990 | $ | 127,465 | $ | 181,237 | $ | 213,832 | $ | 189,857 | (22) | % | (48) | % | |||||||||||||||||||||||||||
| Net interest income | 146,704 | 135,243 | 123,676 | 116,226 | 99,680 | 8 | % | 47 | % | ||||||||||||||||||||||||||||||||
| Total net revenue | 245,694 | 262,708 | 304,913 | 330,058 | 289,537 | (6) | % | (15) | % | ||||||||||||||||||||||||||||||||
| Non-interest expense | 157,308 | 180,044 | 186,219 | 209,386 | 191,204 | (13) | % | (18) | % | ||||||||||||||||||||||||||||||||
Pre-provision net revenue(1) | 88,386 | 82,664 | 118,694 | 120,672 | 98,333 | 7 | % | (10) | % | ||||||||||||||||||||||||||||||||
| Provision for credit losses | 70,584 | 61,512 | 82,739 | 70,566 | 52,509 | 15 | % | 34 | % | ||||||||||||||||||||||||||||||||
| Income before income tax benefit (expense) | 17,802 | 21,152 | 35,955 | 50,106 | 45,824 | (16) | % | (61) | % | ||||||||||||||||||||||||||||||||
| Income tax benefit (expense) | (4,136) | 2,439 | 7,243 | 131,954 | (4,988) | N/M | (17) | % | |||||||||||||||||||||||||||||||||
| Net income | 13,666 | 23,591 | 43,198 | 182,060 | 40,836 | (42) | % | (67) | % | ||||||||||||||||||||||||||||||||
| Income tax benefit from release of tax valuation allowance | — | 3,180 | 5,015 | 135,300 | — | N/M | N/M | ||||||||||||||||||||||||||||||||||
Net income excluding income tax benefit(1)(2) | $ | 13,666 | $ | 20,411 | $ | 38,183 | $ | 46,760 | $ | 40,836 | (33) | % | (67) | % | |||||||||||||||||||||||||||
| Basic EPS – common stockholders | $ | 0.13 | $ | 0.22 | $ | 0.41 | $ | 1.77 | $ | 0.40 | (41) | % | (68) | % | |||||||||||||||||||||||||||
| Diluted EPS – common stockholders | $ | 0.13 | $ | 0.22 | $ | 0.41 | $ | 1.73 | $ | 0.39 | (41) | % | (67) | % | |||||||||||||||||||||||||||
Diluted EPS excluding income tax benefit(1)(2) | $ | 0.13 | $ | 0.19 | $ | 0.36 | $ | 0.45 | $ | 0.39 | (32) | % | (67) | % | |||||||||||||||||||||||||||
| LendingClub Corporation Performance Metrics: | |||||||||||||||||||||||||||||||||||||||||
| Net interest margin | 7.5 | % | 7.8 | % | 8.3 | % | 8.5 | % | 8.3 | % | |||||||||||||||||||||||||||||||
Efficiency ratio(3) | 64.0 | % | 68.5 | % | 61.1 | % | 63.4 | % | 66.0 | % | |||||||||||||||||||||||||||||||
Return on average equity (ROE)(4) | 4.6 | % | 7.2 | % | 14.2 | % | 33.8 | % | 18.7 | % | |||||||||||||||||||||||||||||||
Return on average total assets (ROA)(5) | 0.7 | % | 1.1 | % | 2.5 | % | 5.5 | % | 3.1 | % | |||||||||||||||||||||||||||||||
| Marketing expense as a % of loan originations | 1.2 | % | 1.4 | % | 1.3 | % | 1.6 | % | 1.7 | % | |||||||||||||||||||||||||||||||
| LendingClub Corporation Capital Metrics: | |||||||||||||||||||||||||||||||||||||||||
| Common equity Tier 1 capital ratio | 15.6 | % | 15.8 | % | 18.3 | % | 20.0 | % | 20.6 | % | |||||||||||||||||||||||||||||||
| Tier 1 leverage ratio | 12.8 | % | 14.1 | % | 15.7 | % | 16.2 | % | 15.6 | % | |||||||||||||||||||||||||||||||
| Book value per common share | $ | 11.08 | $ | 10.93 | $ | 10.67 | $ | 10.41 | $ | 8.68 | 1 | % | 28 | % | |||||||||||||||||||||||||||
Tangible book value per common share(1) | $ | 10.23 | $ | 10.06 | $ | 9.78 | $ | 9.50 | $ | 7.75 | 2 | % | 32 | % | |||||||||||||||||||||||||||
Loan Originations (in millions)(6): | |||||||||||||||||||||||||||||||||||||||||
| Total loan originations | $ | 2,288 | $ | 2,524 | $ | 3,539 | $ | 3,840 | $ | 3,217 | (9) | % | (29) | % | |||||||||||||||||||||||||||
| Marketplace loans | $ | 1,286 | $ | 1,824 | $ | 2,386 | $ | 2,819 | $ | 2,360 | (29) | % | (46) | % | |||||||||||||||||||||||||||
| Loan originations held for investment | $ | 1,002 | $ | 701 | $ | 1,153 | $ | 1,021 | $ | 856 | 43 | % | 17 | % | |||||||||||||||||||||||||||
| Loan originations held for investment as a % of total loan originations | 44 | % | 28 | % | 33 | % | 27 | % | 27 | % | |||||||||||||||||||||||||||||||
Servicing Portfolio AUM (in millions)(7): | |||||||||||||||||||||||||||||||||||||||||
| Total servicing portfolio | $ | 16,060 | $ | 16,157 | $ | 15,929 | $ | 14,783 | $ | 13,341 | (1) | % | 20 | % | |||||||||||||||||||||||||||
| Loans serviced for others | $ | 10,504 | $ | 10,819 | $ | 11,807 | $ | 11,382 | $ | 10,475 | (3) | % | — | % | |||||||||||||||||||||||||||
| As of and for the three months ended | % Change | ||||||||||||||||||||||||||||||||||||||||
| March 31, 2023 | December 31, 2022 | September 30, 2022 | June 30, 2022 | March 31, 2022 | Q/Q | Y/Y | |||||||||||||||||||||||||||||||||||
| Balance Sheet Data: | |||||||||||||||||||||||||||||||||||||||||
| Loans and leases held for investment at amortized cost, net, excluding PPP loans | $ | 5,091,969 | $ | 4,638,331 | $ | 4,414,347 | $ | 3,692,667 | $ | 3,049,325 | 10 | % | 67 | % | |||||||||||||||||||||||||||
| PPP loans | $ | 51,112 | $ | 66,971 | $ | 89,379 | $ | 118,794 | $ | 184,986 | (24) | % | (72) | % | |||||||||||||||||||||||||||
Total loans and leases held for investment at amortized cost, net(8) | $ | 5,143,081 | $ | 4,705,302 | $ | 4,503,726 | $ | 3,811,461 | $ | 3,234,311 | 9 | % | 59 | % | |||||||||||||||||||||||||||
| Loans held for investment at fair value | $ | 748,618 | $ | 925,938 | $ | 15,057 | $ | 20,583 | $ | 15,384 | (19) | % | 4,766 | % | |||||||||||||||||||||||||||
| Total loans and leases held for investment | $ | 5,891,699 | $ | 5,631,240 | $ | 4,518,783 | $ | 3,832,044 | $ | 3,249,695 | 5 | % | 81 | % | |||||||||||||||||||||||||||
| Total assets | $ | 8,754,018 | $ | 7,979,747 | $ | 6,775,074 | $ | 6,186,765 | $ | 5,574,425 | 10 | % | 57 | % | |||||||||||||||||||||||||||
| Total deposits | $ | 7,218,854 | $ | 6,392,553 | $ | 5,123,506 | $ | 4,527,672 | $ | 3,977,477 | 13 | % | 81 | % | |||||||||||||||||||||||||||
| Total liabilities | $ | 7,563,276 | $ | 6,815,453 | $ | 5,653,664 | $ | 5,107,648 | $ | 4,686,991 | 11 | % | 61 | % | |||||||||||||||||||||||||||
| Total equity | $ | 1,190,742 | $ | 1,164,294 | $ | 1,121,410 | $ | 1,079,117 | $ | 887,434 | 2 | % | 34 | % | |||||||||||||||||||||||||||
| As of and for the three months ended | |||||||||||||||||||||||||||||
| March 31, 2023 | December 31, 2022 | September 30, 2022 | June 30, 2022 | March 31, 2022 | |||||||||||||||||||||||||
| Asset Quality Metrics: | |||||||||||||||||||||||||||||
| Allowance for loan and lease losses to total loans and leases held for investment | 6.4 | % | 6.5 | % | 6.3 | % | 6.0 | % | 5.5 | % | |||||||||||||||||||
| Allowance for loan and lease losses to consumer loans and leases held for investment | 7.1 | % | 7.3 | % | 7.2 | % | 6.9 | % | 6.6 | % | |||||||||||||||||||
| Allowance for loan and lease losses to commercial loans and leases held for investment | 2.0 | % | 2.0 | % | 1.9 | % | 2.0 | % | 1.8 | % | |||||||||||||||||||
| Net charge-offs | $ | 49,845 | $ | 37,148 | $ | 22,658 | $ | 14,778 | $ | 8,632 | |||||||||||||||||||
Net charge-off ratio(1) | 3.8 | % | 3.0 | % | 2.1 | % | 1.6 | % | 1.2 | % | |||||||||||||||||||
| March 31, 2023 | December 31, 2022 | ||||||||||
| Unsecured personal | $ | 4,319,148 | $ | 3,866,373 | |||||||
| Residential mortgages | 197,728 | 199,601 | |||||||||
| Secured consumer | 212,748 | 194,634 | |||||||||
| Total consumer loans held for investment | 4,729,624 | 4,260,608 | |||||||||
Equipment finance (1) | 153,905 | 160,319 | |||||||||
| Commercial real estate | 372,770 | 373,501 | |||||||||
Commercial and industrial (2) | 235,639 | 238,726 | |||||||||
| Total commercial loans and leases held for investment | 762,314 | 772,546 | |||||||||
| Total loans and leases held for investment at amortized cost | 5,491,938 | 5,033,154 | |||||||||
| Allowance for loan and lease losses | (348,857) | (327,852) | |||||||||
| Loans and leases held for investment at amortized cost, net | $ | 5,143,081 | $ | 4,705,302 | |||||||
| Loans held for investment at fair value | 748,618 | 925,938 | |||||||||
| Total loans and leases held for investment | $ | 5,891,699 | $ | 5,631,240 | |||||||
| Three Months Ended | |||||||||||||||||||||||||||||||||||
| March 31, 2023 | December 31, 2022 | ||||||||||||||||||||||||||||||||||
| Consumer | Commercial | Total | Consumer | Commercial | Total | ||||||||||||||||||||||||||||||
| Allowance for loan and lease losses, beginning of period | $ | 312,489 | $ | 15,363 | $ | 327,852 | $ | 288,138 | $ | 15,063 | $ | 303,201 | |||||||||||||||||||||||
| Credit loss expense for loans and leases held for investment | 70,684 | 166 | 70,850 | 61,392 | 407 | 61,799 | |||||||||||||||||||||||||||||
| Charge-offs | (52,212) | (351) | (52,563) | (38,579) | (225) | (38,804) | |||||||||||||||||||||||||||||
| Recoveries | 2,585 | 133 | 2,718 | 1,538 | 118 | 1,656 | |||||||||||||||||||||||||||||
| Allowance for loan and lease losses, end of period | $ | 333,546 | $ | 15,311 | $ | 348,857 | $ | 312,489 | $ | 15,363 | $ | 327,852 | |||||||||||||||||||||||
| Three Months Ended | |||||||||||||||||
| March 31, 2022 | |||||||||||||||||
| Consumer | Commercial | Total | |||||||||||||||
| Allowance for loan and lease losses, beginning of period | $ | 128,812 | $ | 15,577 | $ | 144,389 | |||||||||||
| Credit loss expense for loans and leases held for investment | 53,718 | (1,490) | 52,228 | ||||||||||||||
| Charge-offs | (9,017) | (72) | (9,089) | ||||||||||||||
| Recoveries | 344 | 113 | 457 | ||||||||||||||
| Allowance for loan and lease losses, end of period | $ | 173,857 | $ | 14,128 | $ | 187,985 | |||||||||||
| March 31, 2023 | 30-59 Days | 60-89 Days | 90 or More Days | Total Days Past Due | |||||||||||||||||||
| Unsecured personal | $ | 26,941 | $ | 19,759 | $ | 18,984 | $ | 65,684 | |||||||||||||||
| Residential mortgages | 230 | — | 167 | 397 | |||||||||||||||||||
| Secured consumer | 1,922 | 260 | 187 | 2,369 | |||||||||||||||||||
| Total consumer loans held for investment | $ | 29,093 | $ | 20,019 | $ | 19,338 | $ | 68,450 | |||||||||||||||
| Equipment finance | $ | 3,020 | $ | — | $ | 771 | $ | 3,791 | |||||||||||||||
| Commercial real estate | 8,251 | 2,112 | 103 | 10,466 | |||||||||||||||||||
Commercial and industrial (1) | 941 | — | 1,608 | 2,549 | |||||||||||||||||||
Total commercial loans and leases held for investment (1) | $ | 12,212 | $ | 2,112 | $ | 2,482 | $ | 16,806 | |||||||||||||||
Total loans and leases held for investment at amortized cost (1) | $ | 41,305 | $ | 22,131 | $ | 21,820 | $ | 85,256 | |||||||||||||||
| December 31, 2022 | 30-59 Days | 60-89 Days | 90 or More Days | Total Days Past Due | |||||||||||||||||||
| Unsecured personal | $ | 21,016 | $ | 16,418 | $ | 16,255 | $ | 53,689 | |||||||||||||||
| Residential mortgages | — | 254 | 331 | 585 | |||||||||||||||||||
| Secured consumer | 1,720 | 382 | 188 | 2,290 | |||||||||||||||||||
| Total consumer loans held for investment | $ | 22,736 | $ | 17,054 | $ | 16,774 | $ | 56,564 | |||||||||||||||
| Equipment finance | $ | 3,172 | $ | — | $ | 859 | $ | 4,031 | |||||||||||||||
| Commercial real estate | — | 102 | — | 102 | |||||||||||||||||||
Commercial and industrial (1) | — | — | 1,643 | 1,643 | |||||||||||||||||||
Total commercial loans and leases held for investment (1) | $ | 3,172 | $ | 102 | $ | 2,502 | $ | 5,776 | |||||||||||||||
Total loans and leases held for investment at amortized cost (1) | $ | 25,908 | $ | 17,156 | $ | 19,276 | $ | 62,340 | |||||||||||||||
| Three Months Ended | Change (%) | ||||||||||||||||||||||||||||
| March 31, 2023 | December 31, 2022 | March 31, 2022 | Q1 2023 vs Q4 2022 | Q1 2023 vs Q1 2022 | |||||||||||||||||||||||||
| Non-interest income: | |||||||||||||||||||||||||||||
| Origination fees | $ | 70,543 | $ | 100,692 | $ | 122,093 | (30) | % | (42) | % | |||||||||||||||||||
| Servicing fees | 26,380 | 20,169 | 18,514 | 31 | % | 42 | % | ||||||||||||||||||||||
| Gain on sales of loans | 14,125 | 18,352 | 24,110 | (23) | % | (41) | % | ||||||||||||||||||||||
| Net fair value adjustments | (15,414) | (15,774) | 15,249 | (2) | % | (201) | % | ||||||||||||||||||||||
| Marketplace revenue | 95,634 | 123,439 | 179,966 | (23) | % | (47) | % | ||||||||||||||||||||||
| Other non-interest income | 3,356 | 4,026 | 9,891 | (17) | % | (66) | % | ||||||||||||||||||||||
| Total non-interest income | 98,990 | 127,465 | 189,857 | (22) | % | (48) | % | ||||||||||||||||||||||
| Total interest income | 202,413 | 173,999 | 111,653 | 16 | % | 81 | % | ||||||||||||||||||||||
| Total interest expense | 55,709 | 38,756 | 11,973 | 44 | % | 365 | % | ||||||||||||||||||||||
| Net interest income | 146,704 | 135,243 | 99,680 | 8 | % | 47 | % | ||||||||||||||||||||||
| Total net revenue | 245,694 | 262,708 | 289,537 | (6) | % | (15) | % | ||||||||||||||||||||||
| Provision for credit losses | 70,584 | 61,512 | 52,509 | 15 | % | 34 | % | ||||||||||||||||||||||
| Non-interest expense: | |||||||||||||||||||||||||||||
| Compensation and benefits | 73,307 | 87,768 | 81,610 | (16) | % | (10) | % | ||||||||||||||||||||||
| Marketing | 26,880 | 35,139 | 55,080 | (24) | % | (51) | % | ||||||||||||||||||||||
| Equipment and software | 13,696 | 13,200 | 11,046 | 4 | % | 24 | % | ||||||||||||||||||||||
| Depreciation and amortization | 12,354 | 11,554 | 11,039 | 7 | % | 12 | % | ||||||||||||||||||||||
| Professional services | 9,058 | 10,029 | 12,406 | (10) | % | (27) | % | ||||||||||||||||||||||
| Occupancy | 4,310 | 4,698 | 6,019 | (8) | % | (28) | % | ||||||||||||||||||||||
| Other non-interest expense | 17,703 | 17,656 | 14,004 | — | % | 26 | % | ||||||||||||||||||||||
| Total non-interest expense | 157,308 | 180,044 | 191,204 | (13) | % | (18) | % | ||||||||||||||||||||||
| Income before income tax benefit (expense) | 17,802 | 21,152 | 45,824 | (16) | % | (61) | % | ||||||||||||||||||||||
| Income tax benefit (expense) | (4,136) | 2,439 | (4,988) | N/M | (17) | % | |||||||||||||||||||||||
| Net income | $ | 13,666 | $ | 23,591 | $ | 40,836 | (42) | % | (67) | % | |||||||||||||||||||
Net income per share: | |||||||||||||||||||||||||||||
| Basic EPS – common stockholders | $ | 0.13 | $ | 0.22 | $ | 0.40 | (41) | % | (68) | % | |||||||||||||||||||
| Diluted EPS – common stockholders | $ | 0.13 | $ | 0.22 | $ | 0.39 | (41) | % | (67) | % | |||||||||||||||||||
| Weighted-average common shares – Basic | 106,912,139 | 105,650,177 | 101,493,561 | 1 | % | 5 | % | ||||||||||||||||||||||
| Weighted-average common shares – Diluted | 106,917,770 | 105,984,612 | 105,052,904 | 1 | % | 2 | % | ||||||||||||||||||||||
Consolidated LendingClub Corporation (1) | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Three Months Ended March 31, 2023 | Three Months Ended December 31, 2022 | Three Months Ended March 31, 2022 | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Average Balance | Interest Income/ Expense | Average Yield/ Rate | Average Balance | Interest Income/ Expense | Average Yield/ Rate | Average Balance | Interest Income/ Expense | Average Yield/ Rate | |||||||||||||||||||||||||||||||||||||||||||||
Interest-earning assets (2) | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash, cash equivalents, restricted cash and other | $ | 1,220,677 | $ | 13,714 | 4.49 | % | $ | 1,139,887 | $ | 10,595 | 3.72 | % | $ | 892,921 | $ | 688 | 0.31 | % | |||||||||||||||||||||||||||||||||||
| Securities available for sale at fair value | 362,960 | 3,900 | 4.30 | % | 349,512 | 3,359 | 3.84 | % | 325,155 | 4,511 | 5.55 | % | |||||||||||||||||||||||||||||||||||||||||
| Loans held for sale at fair value | 110,580 | 5,757 | 20.83 | % | 114,851 | 5,724 | 19.93 | % | 255,139 | 7,450 | 11.68 | % | |||||||||||||||||||||||||||||||||||||||||
| Loans and leases held for investment: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Unsecured personal loans | 4,066,713 | 133,687 | 13.15 | % | 3,825,808 | 125,872 | 13.16 | % | 2,060,323 | 78,376 | 15.22 | % | |||||||||||||||||||||||||||||||||||||||||
| Commercial and other consumer loans | 1,175,504 | 16,780 | 5.71 | % | 1,164,326 | 15,197 | 5.22 | % | 1,075,412 | 13,066 | 4.86 | % | |||||||||||||||||||||||||||||||||||||||||
| Loans and leases held for investment at amortized cost | 5,242,217 | 150,467 | 11.48 | % | 4,990,134 | 141,069 | 11.31 | % | 3,135,735 | 91,442 | 11.66 | % | |||||||||||||||||||||||||||||||||||||||||
| Loans held for investment at fair value | 836,313 | 26,892 | 12.86 | % | 308,570 | 10,862 | 14.08 | % | 18,523 | 593 | 12.80 | % | |||||||||||||||||||||||||||||||||||||||||
| Total loans and leases held for investment | 6,078,530 | 177,359 | 11.67 | % | 5,298,704 | 151,931 | 11.47 | % | 3,154,258 | 92,035 | 11.67 | % | |||||||||||||||||||||||||||||||||||||||||
| Retail and certificate loans held for investment at fair value | 46,525 | 1,683 | 14.47 | % | 66,469 | 2,390 | 14.38 | % | 198,813 | 6,969 | 14.02 | % | |||||||||||||||||||||||||||||||||||||||||
| Total interest-earning assets | 7,819,272 | 202,413 | 10.35 | % | 6,969,423 | 173,999 | 9.99 | % | 4,826,286 | 111,653 | 9.25 | % | |||||||||||||||||||||||||||||||||||||||||
| Cash and due from banks and restricted cash | 71,878 | 64,907 | 92,683 | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Allowance for loan and lease losses | (338,359) | (314,861) | (163,631) | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Other non-interest earning assets | 666,650 | 613,664 | 486,363 | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Total assets | $ | 8,219,441 | $ | 7,333,133 | $ | 5,241,701 | |||||||||||||||||||||||||||||||||||||||||||||||
| Interest-bearing liabilities | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest-bearing deposits: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Checking and money market accounts | $ | 1,633,691 | $ | 7,568 | 1.88 | % | $ | 1,929,260 | $ | 7,500 | 1.54 | % | $ | 2,240,450 | $ | 1,724 | 0.31 | % | |||||||||||||||||||||||||||||||||||
| Savings accounts and certificates of deposit | 4,747,478 | 45,705 | 3.90 | % | 3,576,205 | 28,251 | 3.13 | % | 1,071,133 | 1,714 | 0.64 | % | |||||||||||||||||||||||||||||||||||||||||
| Interest-bearing deposits | 6,381,169 | 53,273 | 3.39 | % | 5,505,465 | 35,751 | 2.58 | % | 3,311,583 | 3,438 | 0.42 | % | |||||||||||||||||||||||||||||||||||||||||
| Retail notes, certificates and secured borrowings | 46,525 | 1,683 | 14.47 | % | 66,469 | 2,390 | 14.38 | % | 198,813 | 6,969 | 14.02 | % | |||||||||||||||||||||||||||||||||||||||||
| Other interest-bearing liabilities | 107,520 | 753 | 2.80 | % | 105,834 | 615 | 2.33 | % | 312,690 | 1,566 | 2.00 | % | |||||||||||||||||||||||||||||||||||||||||
| Total interest-bearing liabilities | 6,535,214 | 55,709 | 3.46 | % | 5,677,768 | 38,756 | 2.71 | % | 3,823,086 | 11,973 | 1.25 | % | |||||||||||||||||||||||||||||||||||||||||
| Non-interest bearing deposits | 241,954 | 251,686 | 227,337 | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Other liabilities | 263,868 | 266,558 | 319,241 | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Total liabilities | $ | 7,041,036 | $ | 6,196,012 | $ | 4,369,664 | |||||||||||||||||||||||||||||||||||||||||||||||
Consolidated LendingClub Corporation (1) | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Three Months Ended March 31, 2023 | Three Months Ended December 31, 2022 | Three Months Ended March 31, 2022 | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Average Balance | Interest Income/ Expense | Average Yield/ Rate | Average Balance | Interest Income/ Expense | Average Yield/ Rate | Average Balance | Interest Income/ Expense | Average Yield/ Rate | |||||||||||||||||||||||||||||||||||||||||||||
| Total equity | $ | 1,178,405 | $ | 1,137,121 | $ | 872,037 | |||||||||||||||||||||||||||||||||||||||||||||||
| Total liabilities and equity | $ | 8,219,441 | $ | 7,333,133 | $ | 5,241,701 | |||||||||||||||||||||||||||||||||||||||||||||||
| Interest rate spread | 6.90 | % | 7.28 | % | 8.00 | % | |||||||||||||||||||||||||||||||||||||||||||||||
| Net interest income and net interest margin | $ | 146,704 | 7.50 | % | $ | 135,243 | 7.76 | % | $ | 99,680 | 8.26 | % | |||||||||||||||||||||||||||||||||||||||||
| March 31, 2023 | December 31, 2022 | ||||||||||
| Assets | |||||||||||
| Cash and due from banks | $ | 22,732 | $ | 23,125 | |||||||
| Interest-bearing deposits in banks | 1,614,265 | 1,033,905 | |||||||||
| Total cash and cash equivalents | 1,636,997 | 1,057,030 | |||||||||
| Restricted cash | 47,342 | 67,454 | |||||||||
Securities available for sale at fair value ($428,395 and $399,668 at amortized cost, respectively) | 380,028 | 345,702 | |||||||||
| Loans held for sale at fair value | 44,647 | 110,400 | |||||||||
| Loans and leases held for investment | 5,491,938 | 5,033,154 | |||||||||
| Allowance for loan and lease losses | (348,857) | (327,852) | |||||||||
| Loans and leases held for investment, net | 5,143,081 | 4,705,302 | |||||||||
| Loans held for investment at fair value | 748,618 | 925,938 | |||||||||
| Retail and certificate loans held for investment at fair value | 38,855 | 55,425 | |||||||||
| Property, equipment and software, net | 144,041 | 136,473 | |||||||||
| Goodwill | 75,717 | 75,717 | |||||||||
| Other assets | 494,692 | 500,306 | |||||||||
| Total assets | $ | 8,754,018 | $ | 7,979,747 | |||||||
| Liabilities and Equity | |||||||||||
| Deposits: | |||||||||||
| Interest-bearing | $ | 7,018,014 | $ | 6,158,560 | |||||||
| Noninterest-bearing | 200,840 | 233,993 | |||||||||
| Total deposits | 7,218,854 | 6,392,553 | |||||||||
| Borrowings | 52,980 | 74,858 | |||||||||
| Retail notes, certificates and secured borrowings at fair value | 38,855 | 55,425 | |||||||||
| Other liabilities | 252,587 | 292,617 | |||||||||
| Total liabilities | 7,563,276 | 6,815,453 | |||||||||
| Equity | |||||||||||
Series A Preferred stock, $0.01 par value; 1,200,000 shares authorized; 0 shares issued and outstanding | — | — | |||||||||
Common stock, $0.01 par value; 180,000,000 shares authorized; 107,460,734 and 106,546,995 shares issued and outstanding, respectively | 1,075 | 1,065 | |||||||||
| Additional paid-in capital | 1,637,283 | 1,628,590 | |||||||||
| Accumulated deficit | (414,079) | (427,745) | |||||||||
| Accumulated other comprehensive loss | (33,537) | (37,616) | |||||||||
| Total equity | 1,190,742 | 1,164,294 | |||||||||
| Total liabilities and equity | $ | 8,754,018 | $ | 7,979,747 | |||||||
| For the three months ended | ||||||||||||||||||||||||||||||||
| March 31, 2023 | December 31, 2022 | September 30, 2022 | June 30, 2022 | March 31, 2022 | ||||||||||||||||||||||||||||
| GAAP Net income | $ | 13,666 | $ | 23,591 | $ | 43,198 | $ | 182,060 | $ | 40,836 | ||||||||||||||||||||||
| Less: Provision for credit losses | (70,584) | (61,512) | (82,739) | (70,566) | (52,509) | |||||||||||||||||||||||||||
| Less: Income tax benefit (expense) | (4,136) | 2,439 | 7,243 | 131,954 | (4,988) | |||||||||||||||||||||||||||
| Pre-provision net revenue | $ | 88,386 | $ | 82,664 | $ | 118,694 | $ | 120,672 | $ | 98,333 | ||||||||||||||||||||||
| For the three months ended | ||||||||||||||||||||||||||||||||
| March 31, 2023 | December 31, 2022 | September 30, 2022 | June 30, 2022 | March 31, 2022 | ||||||||||||||||||||||||||||
| Non-interest income | $ | 98,990 | $ | 127,465 | $ | 181,237 | $ | 213,832 | $ | 189,857 | ||||||||||||||||||||||
| Net interest income | 146,704 | 135,243 | 123,676 | 116,226 | 99,680 | |||||||||||||||||||||||||||
| Total net revenue | 245,694 | 262,708 | 304,913 | 330,058 | 289,537 | |||||||||||||||||||||||||||
| Non-interest expense | (157,308) | (180,044) | (186,219) | (209,386) | (191,204) | |||||||||||||||||||||||||||
| Pre-provision net revenue | 88,386 | 82,664 | 118,694 | 120,672 | 98,333 | |||||||||||||||||||||||||||
| Provision for credit losses | (70,584) | (61,512) | (82,739) | (70,566) | (52,509) | |||||||||||||||||||||||||||
| Income before income tax benefit (expense) | 17,802 | 21,152 | 35,955 | 50,106 | 45,824 | |||||||||||||||||||||||||||
| Income tax benefit (expense) | (4,136) | 2,439 | 7,243 | 131,954 | (4,988) | |||||||||||||||||||||||||||
| GAAP Net income | $ | 13,666 | $ | 23,591 | $ | 43,198 | $ | 182,060 | $ | 40,836 | ||||||||||||||||||||||
| For the three months ended | ||||||||||||||||||||
| December 31, 2022 | September 30, 2022 | June 30, 2022 | ||||||||||||||||||
| GAAP Net income | $ | 23,591 | $ | 43,198 | $ | 182,060 | ||||||||||||||
| Less: Income tax benefit from release of tax valuation allowance | 3,180 | 5,015 | 135,300 | |||||||||||||||||
| Net income excluding income tax benefit | $ | 20,411 | $ | 38,183 | $ | 46,760 | ||||||||||||||
| GAAP Diluted EPS – common stockholders | $ | 0.22 | $ | 0.41 | $ | 1.73 | ||||||||||||||
| (A) | Income tax benefit from release of tax valuation allowance | $ | 3,180 | $ | 5,015 | $ | 135,300 | |||||||||||||
| (B) | Weighted-average common shares – Diluted | 105,984,612 | 105,853,938 | 105,042,626 | ||||||||||||||||
| (A/B) | Diluted EPS impact of income tax benefit | $ | 0.03 | $ | 0.05 | $ | 1.29 | |||||||||||||
| Diluted EPS excluding income tax benefit | $ | 0.19 | $ | 0.36 | $ | 0.44 | ||||||||||||||
| March 31, 2023 | December 31, 2022 | September 30, 2022 | June 30, 2022 | March 31, 2022 | |||||||||||||||||||||||||
| GAAP common equity | $ | 1,190,742 | $ | 1,164,294 | $ | 1,121,410 | $ | 1,079,117 | $ | 887,434 | |||||||||||||||||||
| Less: Goodwill | (75,717) | (75,717) | (75,717) | (75,717) | (75,717) | ||||||||||||||||||||||||
| Less: Intangible assets | (15,201) | (16,334) | (17,512) | (18,690) | (19,886) | ||||||||||||||||||||||||
| Tangible common equity | $ | 1,099,824 | $ | 1,072,243 | $ | 1,028,181 | $ | 984,710 | $ | 791,831 | |||||||||||||||||||
| Book value per common share | |||||||||||||||||||||||||||||
| GAAP common equity | $ | 1,190,742 | $ | 1,164,294 | $ | 1,121,410 | $ | 1,079,117 | $ | 887,434 | |||||||||||||||||||
| Common shares issued and outstanding | 107,460,734 | 106,546,995 | 105,088,761 | 103,630,776 | 102,194,037 | ||||||||||||||||||||||||
| Book value per common share | $ | 11.08 | $ | 10.93 | $ | 10.67 | $ | 10.41 | $ | 8.68 | |||||||||||||||||||
| Tangible book value per common share | |||||||||||||||||||||||||||||
| Tangible common equity | $ | 1,099,824 | $ | 1,072,243 | $ | 1,028,181 | $ | 984,710 | $ | 791,831 | |||||||||||||||||||
| Common shares issued and outstanding | 107,460,734 | 106,546,995 | 105,088,761 | 103,630,776 | 102,194,037 | ||||||||||||||||||||||||
| Tangible book value per common share | $ | 10.23 | $ | 10.06 | $ | 9.78 | $ | 9.50 | $ | 7.75 | |||||||||||||||||||