Business Wire | Aug 11, 2021 04:40PM EDT

Finance of America Reports Second Quarter 2021 Results

Aug. 11, 2021

IRVING, Texas--(BUSINESS WIRE)--Aug. 11, 2021--Finance of America Companies Inc., ("Finance of America" or the "Company")(NYSE: FOA), a diversified, vertically integrated consumer lending platform, reported financial results for the quarter ended June 30, 2021.

Second Quarter 2021 Financial Highlights

* Completed the business combination with Replay Acquisition Corp. on April 1, 2021 (the "Business Combination") * Total revenues were $389 million compared to $465 million in the second quarter of 2020 and $508 million in the prior quarter * Year to date, the company has shown substantial growth in revenue across all business segments compared to the first six months of 2020 * Net loss totaled $15 million, or $(0.05) Diluted EPS on an if-converted basis, compared to net income of $146 million, or $0.78 per share on an if-converted basis, in the second quarter of 2020 and $124 million, or $0.63 per share on an if-converted basis, in the prior quarter * Adjusted Net Income* totaled $57 million compared to adjusted net income of $110 million in the second quarter of 2020 and $107 million in the prior quarter * Adjusted EBITDA* totaled $87 million compared to $153 million in the second quarter of 2020 and $154 million in the prior quarter * Adjusted diluted earnings per share* of $0.30 compared to $0.58 in the second quarter of 2020 and $0.56 in the prior quarter * Book equity of $2,379 million or $12.44 per diluted share

*See the sections titled "Reconciliation to GAAP" and "Non-GAAP Financial Measures" below for reconciliations to the most directly comparable GAAP measures and other important disclosures.

"Second quarter results demonstrated the power of Finance of America's diversified platform," stated Patricia Cook, Chief Executive Officer. "While the broader industry trends led to lower mortgage origination volumes and reduced gain on sale margins, continued strength across our other businesses partially offset the impact of mortgage revenue declines. Our diversified consumer lending platform that spans mortgages, reverse mortgages and commercial loans distributed across retail, third-party brokers, and digital direct-to-consumer channels remains a key differentiator. In addition, our Lender Services business continued to contribute significant levels of fee income despite the slowdown in mortgage volumes.

"Our market leading Reverse Originations segment generated strong growth in earnings contribution in the second quarter. Importantly, the Reverse business is less correlated to the direction of interest rates than the forward mortgage market, and we believe the segment is well positioned to generate strong and sustainable growth. Baby boomers are increasingly looking to age in place, and our reverse mortgage products enable this demographic to tap into the equity accumulated in their homes to fund or supplement their retirement savings.

"Our broad suite of products and multiple channels continues to drive revenue and earnings. As a public company, we remain focused on creating shareholder value in everything we do."

Second Quarter Financial Summary

($ amounts in millions, except Variance Variance Variancemargin and per share data) (%) (%) (%)

Q2'21 Q1'21 Q2'21 vs Q2'20 Q2'21 vs YTD 2021 YTD 2020 2021 vs Q1'21 Q2'20 2020

Successor Predecessor Predecessor Combined^ Predecessor (1)

Funded volume $ 8,342 $ 9,514 (12)% $ 8,353 - % 17,856 13,686 30%

Net rate lock 6,669 8,405 (21)% 6,802 (2) % 15,074 13,017 16%volume^(2)

Total revenue 389 508 (23)% 465 (16) % 897 654 37%

Total expensesand 403 382 5% 319 26 % 785 549 43%other, net

Pre-tax (loss) (14) 125 (111)% 146 110 % 112 105 7%income

Net (loss) income (15) 124 (112)% 146 110 % 109 104 5%

Adjusted net 57 107 (47)% 110 48 % 164 134 22%income^(3)

Adjusted EBITDA^ 87 154 (44)% 153 (43) % 241 188 28%(3)

Mortgageoriginations 2.78 % 3.40 % (18)% 4.39 % (37) % 3.13 % 3.27 % (4)%margin^(4)

Basic earnings $ 0.04 n/a n/a n/a n/a n/a n/a n/aper share

Diluted earnings $ (0.05) $ 0.63 (108)% $ 0.78 (106) % $ 0.58 $ 0.63 (8)%per share

Adjusted dilutedearnings per $ 0.30 $ 0.56 (46)% $ 0.58 (48) % $ 0.86 $ 0.70 23%share^(5)

(1) Financial results of combined successor and predecessor of the business combination with Replay.(2) Net rate lock volume relates only to the Mortgage Originations segment.(3) See Reconciliation to GAAP section for a reconciliation of Adjusted Net Income and Adjusted EBITDA to Net (loss) income.(4) Calculated for each period as gain on sale and other income from mortgage loans held for sale, net, divided by net rate lock volume.(5) Calculated on an if-converted basis. See Reconciliation to GAAP section for more detail. Discussion of Second Quarter 2021 Results:

* Generated funded volume of $8,342 million and net rate lock volume of $6,669 million. * Total revenue declined $119 million or 23% quarter over quarter predominantly as a result of lower revenue in the Mortgage Originations segment. * Net loss totaled $15 million resulting from $20 million of fair value adjustments in the Portfolio Management segment and $43 million of non-recurring expenses related to the Business Combination. * Adjusted net income totaled $57 million and Adjusted diluted earnings per share of $0.30. See Non-GAAP reconciliation for more detail.

Balance Sheet Highlights ($ amounts in millions)

^(1) Financial results of combined successor and predecessor of the businesscombination with Replay.^(2) Net rate lock volume relates only to the Mortgage Originations segment.^(3) See Reconciliation to GAAP section for a reconciliation of Adjusted NetIncome and Adjusted EBITDA to Net (loss) income.^(4) Calculated for each period as gain on sale and other income from mortgageloans held for sale, net, divided by net rate lock volume.^(5) Calculated on an if-converted basis. See Reconciliation to GAAP sectionfor more detail. Discussion of Second Quarter 2021 Results:

* Generated funded volume of $8,342 million and net rate lock volume of $6,669 million. * Total revenue declined $119 million or 23% quarter over quarter predominantly as a result of lower revenue in the Mortgage Originations segment. * Net loss totaled $15 million resulting from $20 million of fair value adjustments in the Portfolio Management segment and $43 million of non-recurring expenses related to the Business Combination. * Adjusted net income totaled $57 million and Adjusted diluted earnings per share of $0.30. See Non-GAAP reconciliation for more detail.

Balance Sheet Highlights ($ amounts in millions)

June 30, December 31, Variance (%) 2021 vs. 2020 2021 2020

Successor Predecessor

Cash and cash equivalents $ 157 $ 233 (33)%

Goodwill 1,298 121 973%

Intangible assets 704 17 4041%

Total assets 22,228 19,565 14%

Total liabilities 19,849 18,771 6%

Equity including CRNCI 2,379 794 200%

* Cash and cash equivalents excluding restricted cash ended the second quarter at $157 million. Since year-end, cash has been deployed to redeem the prior noncontrolling interests in Finance of America Commercial LLC, to grow originated mortgage servicing rights (MSR), and to fund the purchase consideration of previously announced acquisitions. * Total assets grew $2,663 million in the first half of 2021 primarily as a result of the growth in our securitized and unsecuritized loans held for investment of $910 million combined with an increase in Goodwill and Intangible assets totaling $1,864 million as a result of the application of purchase accounting related to the Business Combination. * Total liabilities grew $1,078 million primarily due to an increase in warehouse and MSR financing of $972 million. * MSR grew by $110 million during the first half of 2021. * Equity increased $1,585 million in the first half of 2021 primarily as a result of the application of purchase accounting related to the Business Combination. In addition, the company redeemed the outstanding Class B shares in its Finance of America Commercial LLC subsidiary, which formerly was classified as Contingently Redeemable Noncontrolling Interest.

Segment Results

Mortgage Originations

The Mortgage Originations segment generates revenue through fee income from loan originations and gain on sale of mortgage loans into the secondary market.

($ amounts in millions) Variance Variance Variance (%) (%) (%)

Q2'21 Q1'21 Q2'21 vs Q2'20 Q2'21 vs YTD 2021 YTD 2020 2021 vs Q1'21 Q2'20 2020

Successor Predecessor Predecessor Combined ^ Predecessor (1)

Funded $ 6,929 $ 8,404 (18)% $ 7,582 (9)% $ 15,333 $ 11,802 30%volume

Net rate 6,669 8,405 (21)% 6,802 (2)% 15,074 13,017 16%lock volume

Total 218 320 (32)% 333 (35)% 538 481 12%revenue

Mortgageoriginations 2.78 % 3.40 % (18)% 4.39 % (37)% 3.13 % 3.27% (4)%margin

Pre-tax(loss) $ (6) $ 96 (106)% $ 117 (105)% 90 127 (29)%income

(1) Financial results of combined successor and predecessor of the business combination with Replay. * Funded volume totaled $6,929 million compared to $7,582 million in the prior year quarter and $8,404 million in the prior quarter. * Net rate lock volume totaled $6,669 million compared to $6,802 million in the prior year quarter and $8,405 million in the prior quarter as refinance volumes declined in line with industry dynamics due to rising interest rates. * Total revenue of $218 million compared to $333 million in the prior year quarter and $320 million in the prior quarter reflect the impact of both lower gain on sale margins and net rate lock volume in the quarter. * Pre-tax loss of $6 million for the second quarter compared to pre-tax income of $96 million in the prior quarter. The decline in quarterly earnings was largely a function of the decline in origination volumes and margins, reflecting tighter spreads across the industry as a result of normalizing supply and demand trends. Expenses remained flat quarter over quarter as the decrease in variable costs was offset by non-recurring Business Combination expenses and impacts related to previously announced acquisitions. In combination, these totaled $14 million.

Reverse Originations

The Reverse Originations segment generates revenue and earnings in the form of net origination gains and origination fees earned on the origination of reverse mortgage loans.

^(1) Financial results of combined successor and predecessor of the businesscombination with Replay. * Funded volume totaled $6,929 million compared to $7,582 million in the prior year quarter and $8,404 million in the prior quarter. * Net rate lock volume totaled $6,669 million compared to $6,802 million in the prior year quarter and $8,405 million in the prior quarter as refinance volumes declined in line with industry dynamics due to rising interest rates. * Total revenue of $218 million compared to $333 million in the prior year quarter and $320 million in the prior quarter reflect the impact of both lower gain on sale margins and net rate lock volume in the quarter. * Pre-tax loss of $6 million for the second quarter compared to pre-tax income of $96 million in the prior quarter. The decline in quarterly earnings was largely a function of the decline in origination volumes and margins, reflecting tighter spreads across the industry as a result of normalizing supply and demand trends. Expenses remained flat quarter over quarter as the decrease in variable costs was offset by non-recurring Business Combination expenses and impacts related to previously announced acquisitions. In combination, these totaled $14 million.

Reverse Originations

The Reverse Originations segment generates revenue and earnings in the form of net origination gains and origination fees earned on the origination of reverse mortgage loans.

($ amounts in Variance Variance Variancemillions) (%) (%) (%)

Q2'21 Q1'21 Q2'21 vs Q2'20 Q2'21 vs YTD 2021 YTD 2020 2021 vs Q1'21 Q2'20 2020

Successor Predecessor Predecessor Combined^ Predecessor (1)

Funded volume $ 1,013 $ 769 32% $ 770 32% $ 1,782 $ 1,426 25%

Total revenue 95 69 38% 55 73% 164 90 82%

Pre-tax income 53 45 18% 33 61% 99 50 98%

(1) Financial results of combined successor and predecessor of the business combination with Replay. * Funded volume increased to $1,013 million, up 32% over each of the prior quarter and second quarter of 2020, marking the highest quarterly volume ever for the Reverse Originations segment. * Funded volume and total revenue grew in the second quarter as home price appreciation continued, reflecting the distinct tailwinds in the Reverse Originations segment. * Generated pre-tax income of $53 million during the second quarter compared to $33 million in the prior year period and $45 million in the prior quarter. The second quarter was impacted by non-recurring expenses of $4 million related to the Business Combination.

Commercial Originations

The Commercial Originations segment provides business purpose lending solutions for residential real estate investors. The Commercial Originations segment generates revenue and earnings in the form of net origination gains and origination fees earned on the origination of mortgage loans.

^(1) Financial results of combined successor and predecessor of the businesscombination with Replay. * Funded volume increased to $1,013 million, up 32% over each of the prior quarter and second quarter of 2020, marking the highest quarterly volume ever for the Reverse Originations segment. * Funded volume and total revenue grew in the second quarter as home price appreciation continued, reflecting the distinct tailwinds in the Reverse Originations segment. * Generated pre-tax income of $53 million during the second quarter compared to $33 million in the prior year period and $45 million in the prior quarter. The second quarter was impacted by non-recurring expenses of $4 million related to the Business Combination.

Commercial Originations

The Commercial Originations segment provides business purpose lending solutions for residential real estate investors. The Commercial Originations segment generates revenue and earnings in the form of net origination gains and origination fees earned on the origination of mortgage loans.

($ amounts in Variance Variance Variancemillions) (%) (%) (%)

Q2'21 Q1'21 Q2'21 vs Q2'20 Q2'21 vs YTD 2021 YTD 2020 2021 vs Q1'21 Q2'20 2020

Successor Predecessor Predecessor Combined Predecessor ^(1)

Funded volume $ 400 $ 341 17% $ 14 2757% 741 458 62%

Total revenue 23 14 64% - -% 37 20 85%

Pre-tax (loss) 3 1 200% (6) (150)% 4 (3) (233)%income

(1) Financial results of combined successor and predecessor of the business combination with Replay. * Funded volume of $400 million compared to $341 million in the prior quarter and $14 million in the second quarter of 2020. * Pre-tax income of $3 million compared to $1 million in the prior quarter. The second quarter was impacted by increased non-recurring expenses of $1 million related to the Business Combination. * Funded volume and total revenue continued to grow quarter over quarter as demand from both borrowers and investors remains robust.

Portfolio Management

The Portfolio Management segment generates revenue and earnings in the form of gain on sale of loans, fair value gains, interest income, servicing income, fees for underwriting, advisory and valuation services and other ancillary fees.

^(1) Financial results of combined successor and predecessor of the businesscombination with Replay. * Funded volume of $400 million compared to $341 million in the prior quarter and $14 million in the second quarter of 2020. * Pre-tax income of $3 million compared to $1 million in the prior quarter. The second quarter was impacted by increased non-recurring expenses of $1 million related to the Business Combination. * Funded volume and total revenue continued to grow quarter over quarter as demand from both borrowers and investors remains robust.

Portfolio Management

The Portfolio Management segment generates revenue and earnings in the form of gain on sale of loans, fair value gains, interest income, servicing income, fees for underwriting, advisory and valuation services and other ancillary fees.

($ amounts Variance Variance Variancein (%) (%) (%)millions)

Q2'21 Q1'21 Q2'21 vs Q2'20 Q2'21 vs YTD 2021 YTD 2020 2021 vs Q1'21 Q2'20 2020

Successor Predecessor Predecessor Combined^ Predecessor (1)

Assetsunder $ 17,997 $ 17,378 4% $ 16,145 11% 17,997 16,145 11%management

AssetsexcludingHMBS andnon- 2,388 2,224 7% 1,966 21% 2,388 1,966 21%recourseobligations^(2)

Total 7 29 (76)% 39 82% 36 (11) (427)%revenue

Pre-tax(loss) (27) 6 (550)% 18 250% (21) (49) (57)%income

(1) Financial results of combined successor and predecessor of the business combination with Replay.(2) Calculated for each period as Assets under management less HMBS related obligations, at fair value and Nonrecourse debt, at fair value * Assets under management grew $619 million compared to the prior quarter as a result of growth in loans held for investment and MSR. * Total revenue of $7 million for the second quarter of 2021 compared to $29 million in the prior quarter and $39 million during the same period last year. * The quarter over quarter decrease in revenue and pre-tax income reflect the impact of fair value adjustments related predominantly to higher expected prepayment speeds on securitized mortgage assets and MSR. The sequential quarter reduction was also impacted by non-recurring expenses of $7 million related to the Business Combination.

Lender Services

The Lender Services business generates revenue and earnings in the form of fees. Lender Services supports over 1,600 third party clients across the lending industry.

^(1) Financial results of combined successor and predecessor of the businesscombination with Replay.^(2) Calculated for each period as Assets under management less HMBS relatedobligations, at fair value and Nonrecourse debt, at fair value * Assets under management grew $619 million compared to the prior quarter as a result of growth in loans held for investment and MSR. * Total revenue of $7 million for the second quarter of 2021 compared to $29 million in the prior quarter and $39 million during the same period last year. * The quarter over quarter decrease in revenue and pre-tax income reflect the impact of fair value adjustments related predominantly to higher expected prepayment speeds on securitized mortgage assets and MSR. The sequential quarter reduction was also impacted by non-recurring expenses of $7 million related to the Business Combination.

Lender Services

The Lender Services business generates revenue and earnings in the form of fees. Lender Services supports over 1,600 third party clients across the lending industry.

($ amounts Variance Variance Variancein (%) (%) (%)millions)

Q2'21 Q1'21 Q2'21 vs Q2'20 Q2'21 vs YTD 2021 YTD 2020 2021 vs Q1'21 Q2'20 2020

Successor Predecessor Predecessor Combined Predecessor ^(1)

Total $ 81 $ 76 7% $ 44 84% 157 86 83%revenue

Pre-tax 8 13 (38)% 5 60% 21 7 200%income

(1) Financial results of combined successor and predecessor of the business combination with Replay. * The Lender Services segment earned revenue of $81 million, compared to $76 million in the prior quarter and $44 million during the same period last year. The second quarter of 2021 marks the highest level of revenue on record for the Lender Services segment. * Our focus on expanding business lines to deepen cross-sell, combined with the onboarding of new third party customers across our businesses, resulted in strong growth in our title agency and underwriting products. * Quarterly pre-tax income of $8 million compared to $5 million in the prior year quarter and $13 million in the prior quarter. Sequential quarter reduction was a result of non-recurring expenses of $3 million related to the Business Combination.

^(1) Financial results of combined successor and predecessor of the businesscombination with Replay. * The Lender Services segment earned revenue of $81 million, compared to $76 million in the prior quarter and $44 million during the same period last year. The second quarter of 2021 marks the highest level of revenue on record for the Lender Services segment. * Our focus on expanding business lines to deepen cross-sell, combined with the onboarding of new third party customers across our businesses, resulted in strong growth in our title agency and underwriting products. * Quarterly pre-tax income of $8 million compared to $5 million in the prior year quarter and $13 million in the prior quarter. Sequential quarter reduction was a result of non-recurring expenses of $3 million related to the Business Combination.

Reconciliation to GAAP

($ amounts in Q2'21 Q1'21 Q2'20 YTD 2021 YTD 2020millions)

Successor Predecessor Predecessor Combined^ Predecessor (1)

Reconciliationof Net income(loss) toAdjusted Net income andAdjustedEBITDA

Net income $ (15) $ 124 $ 146 $ 109 $ 104 (loss)

Adjustments for:

Change in fairvalue of loansand securitiesheld for 20 2 - 22 71 investment dueto assumptionchanges

Amortizationand impairment 13 1 1 14 1 of intangibles

Change in fairvalue ofdeferred 3 - - 3 - purchasepriceliabilities

Change in fairvalue of 1 - - 1 - warrantliability

Share based 11 - - 11 - compensation

Change in fairvalue of - 9 - 9 - minorityinvestments

Certainnon-recurring 43 7 2 50 4 costs^(2)

Tax effect ofadjustmentsattributable (5) N/A N/A (5) N/Atocontrollinginterest^(3)

Tax effect onnet income(loss)attributable 4 (31) (38) (27) (26) tononcontrollinginterest^(3)

Tax effect ofadjustmentsattributable (18) (5) (1) (23) (20) tononcontrollinginterest^(3)

Adjusted Net $ 57 $ 107 $ 110 $ 164 $ 134 Income

Effective $ 21 $ 37 $ 39 $ 58 $ 46 income taxes

Depreciation 2 2 2 4 4

Interestexpense on 7 8 2 15 4 non-fundingdebt

Adjusted $ 87 $ 154 $ 153 $ 241 $ 188 EBITDA



OTHER KEY METRICS

Cash taxes $ 2 $ - $ - $ 2 $ - paid

Provision for $ 1 $ 1 $ - $ 2 $ 1 income taxes

^(1) Financial results of combined successor and predecessor of the businesscombination with Replay.

^(2) Certain non-recurring costs relate to various one-time expenses andadjustments that management believes should be excluded as these do not relateto a recurring part of the core business operations. These items includecertain one-time charges including estimated settlements for legal andregulatory matters, acquisition related expenses and other one-time charges.

^(3) We applied a 26% effective tax rate to pre-tax income and adjustments forthe respective period to determine the tax effect of net income (loss)attributable to the controlling and noncontrolling interests

($ amounts inmillions,except shares Q2'21 Q1'21 Q2'20 YTD 2021 YTD 2020and $ pershare)

Successor Predecessor Predecessor Combined^ Predecessor (1)

GAAP PER SHARE MEASURES

Net incomeattributable $ 2 N/A N/A $ 2 N/Ato controllinginterest

Averageoutstanding 59,882 N/A N/A 59,882 N/Ashare count

Basic earnings $ 0.04 N/A N/A $ 0.04 N/Aper share

If-convertedmethod net (10) 120 148 110 121 (loss) income

Weightedaverage 191,200 191,200 191,200 191,200 191,200 diluted sharecount

Dilutedearnings per $ (0.05) $ 0.63 $ 0.78 $ 0.58 $ 0.63 share

Book Equity $ 2,379 $ 844 $ 775 $ 2,379 $ 775

Weightedaverage 191,200 191,200 191,200 191,200 191,200 diluted sharecount

Book Equityper diluted $ 12.44 $ 4.42 $ 4.05 $ 12.44 $ 4.05 share



NON-GAAP PER SHARE MEASURES

Adjusted net $ 57 $ 107 $ 110 $ 164 $ 134 income

Weightedaverage 191,200 191,200 191,200 191,200 191,200 diluted sharecount

Adjusted netincome per $ 0.30 $ 0.56 $ 0.58 $ 0.86 $ 0.70 diluted share

^1) Financial results of combined successor and predecessor of the businesscombination with Replay.



Finance of America Companies Inc. and Subsidiaries

Consolidated Statements of Financial Condition(Dollars in thousands

June 30, 2021

December 31, 2020

Successor

Predecessor

(unaudited)

ASSETS

Cash and cash equivalents

$

157,336

$

233,101

Restricted cash

354,390

306,262

Reverse mortgage loans held for investment, subject to HMBS related obligations, at fair value

10,316,027

9,929,163

Mortgage loans held for investment, subject to nonrecourse debt, at fair value

5,424,621

5,396,167

Mortgage loans held for investment, at fair value

1,225,090

730,821

Mortgage loans held for sale, at fair value

2,057,542

2,222,811

Debt securities

8,694

10,773

Mortgage servicing rights, at fair value, $65,129 and $14,088, subject to nonrecourse MSR financing liability, respectively

290,938

180,684

Derivative assets

61,811

92,065

Fixed assets and leasehold improvements, net

28,669

24,512

Goodwill

1,298,324

121,233

Intangible assets, net

704,243

16,931

Other assets, net

300,253

300,632

TOTAL ASSETS

$

22,227,938

$

19,565,155

LIABILITIES, CONTINGENTLY REDEEMABLE NONCONTROLLING INTEREST ("CRNCI") AND EQUITY

HMBS related obligation, at fair value

$

10,168,224

$

9,788,668

Nonrecourse debt, at fair value

5,425,732

5,271,842

Other financing lines of credit

3,412,234

2,973,743

Payables and other liabilities

488,735

400,058

Notes payable, net

353,718

336,573

TOTAL LIABILITIES

19,848,643

18,770,884

CRNCI

-

166,231

EQUITY

FoA Equity Capital LLC member's equity

-

628,176

Class A Common Stock (Successor), $0.0001 par value; 6,000,000,000 shares authorized; 59,881,714 shares issued and outstanding at June 30, 2021

6

-

Class B Common Stock (Successor), $0.0001 par value; 1,000,000 shares authorized, 7 shares issued and outstanding at June 30, 2021

-

-

Additional paid-in capital (Successor)

806,424

-

Accumulated deficit (Successor)

(68,451)

-

Accumulated other comprehensive (loss) income

(27)

9

Noncontrolling interest

1,641,343

(145)

TOTAL EQUITY

2,379,295

628,040

TOTAL LIABILITIES, CRNCI AND EQUITY

$

22,227,938

$

19,565,155

Finance of America Companies Inc. and Subsidiaries

Consolidated Statements of Financial Condition (Dollars in thousands

June 30, 2021 December 31, 2020

Successor Predecessor

(unaudited)

ASSETS

Cash and cash equivalents $ 157,336 $ 233,101

Restricted cash 354,390 306,262

Reverse mortgage loans held for investment,subject to HMBS related 10,316,027 9,929,163 obligations, at fair value

Mortgage loans held for investment, subject to 5,424,621 5,396,167 nonrecourse debt, at fair value

Mortgage loans held for investment, at fair 1,225,090 730,821 value

Mortgage loans held for sale, at fair value 2,057,542 2,222,811

Debt securities 8,694 10,773

Mortgage servicing rights, at fair value,$65,129 and $14,088, subject to 290,938 180,684 nonrecourse MSR financing liability,respectively

Derivative assets 61,811 92,065

Fixed assets and leasehold improvements, net 28,669 24,512

Goodwill 1,298,324 121,233

Intangible assets, net 704,243 16,931

Other assets, net 300,253 300,632

TOTAL ASSETS $ 22,227,938 $ 19,565,155



LIABILITIES, CONTINGENTLY REDEEMABLENONCONTROLLING INTEREST ("CRNCI") AND EQUITY

HMBS related obligation, at fair value $ 10,168,224 $ 9,788,668

Nonrecourse debt, at fair value 5,425,732 5,271,842

Other financing lines of credit 3,412,234 2,973,743

Payables and other liabilities 488,735 400,058

Notes payable, net 353,718 336,573

TOTAL LIABILITIES 19,848,643 18,770,884



CRNCI - 166,231

EQUITY

FoA Equity Capital LLC member's equity - 628,176

Class A Common Stock (Successor), $0.0001 parvalue; 6,000,000,000 shares 6 - authorized; 59,881,714 shares issued andoutstanding at June 30, 2021

Class B Common Stock (Successor), $0.0001 parvalue; 1,000,000 shares - - authorized, 7 shares issued and outstanding atJune 30, 2021

Additional paid-in capital (Successor) 806,424 -

Accumulated deficit (Successor) (68,451) -

Accumulated other comprehensive (loss) income (27) 9

Noncontrolling interest 1,641,343 (145)

TOTAL EQUITY 2,379,295 628,040

TOTAL LIABILITIES, CRNCI AND EQUITY $ 22,227,938 $ 19,565,155

Finance of America Companies Inc. and Subsidiaries

Consolidated Statements of Operations(Dollars in thousands)

(Unaudited)

April 1, 2021toJune 30, 2021

January 1, 2021 toMarch 31, 2021

For the three months ended June 30, 2020

For the six months ended June 30, 2020

Successor

Predecessor

REVENUES

Gain on sale and other income from mortgage loans held for sale, net

$

187,577

$

291,334

$

298,291

$

428,975

Net fair value gains on mortgage loans and related obligations

131,151

76,663

112,303

125,683

Fee income

90,864

161,371

76,656

146,627

Net interest expense:

Interest income

13,151

12,661

11,507

19,678

Interest expense

(33,626)

(34,366)

(33,298)

(67,230)

Net interest expense

(20,475)

(21,705)

(21,791)

(47,552)

TOTAL REVENUES

389,117

507,663

465,459

653,733

EXPENSES

Salaries, benefits and related expenses

274,731

238,530

230,275

374,653

Occupancy, equipment rentals and other office related expenses

6,720

7,597

7,208

14,611

General and administrative expenses

119,301

127,217

81,214

159,780

TOTAL EXPENSES

400,752

373,344

318,697

549,044

OTHER, NET

(2,103)

(8,862)

(28)

(44)

NET (LOSS) INCOME BEFORE INCOME TAXES

(13,738)

125,457

146,734

104,645

Provision for income taxes

1,086

1,137

448

766

NET (LOSS) INCOME

(14,824)

124,320

146,286

103,879

CRNCI

-

4,260

(2,620)

(18,006)

Noncontrolling interest

(17,089)

201

571

800

NET INCOME ATTRIBUTABLE TO CONTROLLING INTEREST

$

2,265

$

119,859

$

148,335

$

121,085

EARNINGS PER SHARE

Basic weighted average shares outstanding

59,881,714

-

-

-

Basic net income per share

$

0.04

$

-

$

-

$

-

Diluted weighted average shares outstanding

191,200,000

-

-

-

Diluted net loss per share

$

(0.05)

$

-

$

-

$

-

Finance of America Companies Inc. and Subsidiaries

Consolidated Statements of Operations(Dollars in thousands)

(Unaudited)

January 1, For the For the six April 1, 2021 2021 three months to to months ended June 30, 2021 March 31, ended June 30, 2021 June 30, 2020 2020

Successor Predecessor

REVENUES

Gain on sale andother income from $ 187,577 $ 291,334 $ 298,291 $ 428,975 mortgage loans heldfor sale, net

Net fair valuegains on mortgageloans 131,151 76,663 112,303 125,683 and relatedobligations

Fee income 90,864 161,371 76,656 146,627

Net interest expense:

Interest income 13,151 12,661 11,507 19,678

Interest expense (33,626) (34,366) (33,298) (67,230)

Net interest (20,475) (21,705) (21,791) (47,552) expense

TOTAL REVENUES 389,117 507,663 465,459 653,733



EXPENSES

Salaries, benefitsand related 274,731 238,530 230,275 374,653 expenses

Occupancy,equipment rentals 6,720 7,597 7,208 14,611 and other officerelated expenses

General andadministrative 119,301 127,217 81,214 159,780 expenses

TOTAL EXPENSES 400,752 373,344 318,697 549,044

OTHER, NET (2,103) (8,862) (28) (44)

NET (LOSS) INCOME (13,738) 125,457 146,734 104,645 BEFORE INCOME TAXES

Provision for 1,086 1,137 448 766 income taxes

NET (LOSS) INCOME (14,824) 124,320 146,286 103,879

CRNCI - 4,260 (2,620) (18,006)

Noncontrolling (17,089) 201 571 800 interest

NET INCOMEATTRIBUTABLE TO $ 2,265 $ 119,859 $ 148,335 $ 121,085 CONTROLLINGINTEREST



EARNINGS PER SHARE

Basic weightedaverage shares 59,881,714 - - - outstanding

Basic net income $ 0.04 $ - $ - $ - per share

Diluted weightedaverage shares 191,200,000 - - - outstanding

Diluted net loss $ (0.05) $ - $ - $ - per share

Finance of America Companies Inc. and Subsidiaries

Consolidated Statements of Equity(In thousands, except for share data)

(Unaudited)

FoA Equity Capital LLC Member's Equity

Accumulated Other Comprehensive (Loss) Income

Noncontrolling Interest

Total

Balance at December 31, 2019 (audited)

$

482,719

$

(51)

$

145

$

482,813

Contributions from members

1,042

-

-

1,042

Net (loss) income

(27,249)

-

229

(27,020)

Foreign currency translation adjustment

-

(8)

-

(8)

Balance at March 31, 2020

456,512

(59)

374

456,827

Contributions from members

(578)

-

-

(578)

Distributions to members

-

-

-

-

Noncontrolling interest distributions

-

-

(310)

(310)

Net income

148,335

-

571

148,906

Foreign currency translation adjustment

-

18

-

18

Balance at June 30, 2020

$

604,269

$

(41)

$

635

$

604,863

Balance at December 31, 2020

$

628,176

$

9

$

(145)

$

628,040

Contributions from members

1,426

-

-

1,426

Distributions to members

(75,000)

-

-

(75,000)

Noncontrolling interest distributions

-

-

(620)

(620)

Net income

119,859

-

201

120,060

Accretion of CRNCI to redemption price

(32,725)

-

-

(32,725)

Foreign currency translation adjustment

-

(11)

-

(11)

Balance at March 31, 2021

$

641,736

$

(2)

$

(564)

$

641,170

Finance of America Companies Inc. and Subsidiaries

Consolidated Statements of Equity(In thousands, except for share data)

(Unaudited)

FoA Equity Accumulated Capital LLC Other Noncontrolling Total Member's Comprehensive Interest Equity (Loss) Income

Balance at December $ 482,719 $ (51) $ 145 $ 482,813 31, 2019 (audited)

Contributions from 1,042 - - 1,042 members

Net (loss) income (27,249) - 229 (27,020)

Foreign currencytranslation - (8) - (8) adjustment

Balance at March 31, 456,512 (59) 374 456,827 2020

Contributions from (578) - - (578) members

Distributions to - - - - members

Noncontrollinginterest - - (310) (310) distributions

Net income 148,335 - 571 148,906

Foreign currencytranslation - 18 - 18 adjustment

Balance at June 30, $ 604,269 $ (41) $ 635 $ 604,863 2020



Balance at December $ 628,176 $ 9 $ (145) $ 628,040 31, 2020

Contributions from 1,426 - - 1,426 members

Distributions to (75,000) - - (75,000) members

Noncontrollinginterest - - (620) (620) distributions

Net income 119,859 - 201 120,060

Accretion of CRNCI (32,725) - - (32,725) to redemption price

Foreign currencytranslation - (11) - (11) adjustment

Balance at March 31, $ 641,736 $ (2) $ (564) $ 641,170 2021

Finance of America Companies Inc. and Subsidiaries

Consolidated Statements of Equity(In thousands, except for share data)

(Unaudited)

Class A Common Stock

Class B Common Stock

Noncontrolling Interest

Shares

Amount

Shares

Amount

Additional Paid-in Capital

Accumulated Deficit

Accumulated Other Comprehensive Loss

Class A LLC Units

Amount

Total Equity

Successor:

Balance at April 1, 2021

59,881,714

$

6

7

$

-

$

758,243

$

(71,813)

$

-

131,318,286

$

1,658,545

$

2,344,981

Finance of America Companies Inc. and Subsidiaries

Consolidated Statements of Equity(In thousands, except for share data)

(Unaudited)

Class A Common Stock Class B Common Noncontrolling Interest Stock

Accumulated Shares Amount Shares Amount Additional Accumulated Other Class A LLC Amount Total Equity Paid-in Capital Deficit Comprehensive Units Loss

Successor:

Balance at April 1, 59,881,714 $ 6 7 $ - $ 758,243 $ (71,813) $ - 131,318,286 $ 1,658,545 $ 2,344,981 2021

Net (loss) income

-

-

-

-

-

2,265

-

-

(17,089)

(14,824)

Noncontrolling interest contributions

-

-

-

-

-

-

-

-

24

24

Noncontrolling interest distributions

-

-

-

-

-

-

-

-

(137)

(137)

Vesting of restricted stock units

-

-

-

-

49,278

-

-

-

-

49,278

Foreign currency translation adjustment

-

-

-

-

-

-

(27)

-

-

(27)

Balance at June 30, 2021

59,881,714

$

6

7

$

-

$

807,521

$

(69,548)

$

(27)

131,318,286

$

1,641,343

$

2,379,295

Webcast and Conference Call

Management will host a webcast and conference call on Thursday, August 12, 2021 at 8:00 am ET to discuss the Company's results for the quarter ended June 30, 2021.

The conference call will be made available in the Investors section of the Company's website at https://www.financeofamerica.com/. To listen to a live broadcast, go to the site at least 15 minutes prior to the scheduled start time in order to register.

The conference call can also be accessed by the following dial-in information:

* 1-855-327-6838 (Domestic) * 1-604-235-2082 (International) Replay

A replay of the call will also be available on the Company's website approximately two hours after the live call through August 26, 2021. To access the replay, dial 1-844-512-2921 (United States) or 1-412-317-6671 (international). The replay pin number is 10015755. The replay can also be accessed on the investors section of the Company's website at https://www.financeofamerica.com/investors.

About Finance of America

Finance of America (NYSE: FOA) is a diversified, vertically integrated consumer lending platform. Product offerings include mortgages, reverse mortgages, and loans to residential real estate investors distributed across retail, third party network, and digital channels. In addition, Finance of America offers complementary lending services to enhance the customer experience, as well as capital markets and portfolio management capabilities to optimize distribution to investors. The company is headquartered in Irving, TX. For more information, please visit https://www.financeofamerica.com.

Forward-Looking Statements

This press release includes "forward-looking statements" within the meaning of the "safe harbor" provisions of the U.S. Private Securities Litigation Reform Act of 1995. Forward-looking statements are not historical facts or statements of current conditions, but instead represent only management's beliefs regarding future events, many of which, by their nature, are inherently uncertain and outside of the Company's control. It is possible that our actual results, financial condition and liquidity may differ, possibly materially, from the anticipated results, financial condition and liquidity in these forward-looking statements. The Company's actual results may differ from its expectations, estimates, and projections and, consequently, you should not rely on these forward-looking statements as predictions of future events. Words such as "expect," "estimate," "project," "budget," "forecast," "anticipate," "intend," "plan," "may," "will," "could," "should," "believes," "predicts," "potential," "continue," and similar expressions (or the negative versions of such words or expressions) are intended to identify such forward-looking statements. The Company cautions readers not to place undue reliance upon any forward-looking statements, which are current only as of the date of this release. Results for any specified quarter are not necessarily indicative of the results that may be expected for the full year or any future period. The Company does not undertake or accept any obligation or undertaking to release publicly any updates or revisions to any forward-looking statements to reflect any change in its expectations or any change in events, conditions, or circumstances on which any such statement is based, except as required by law. Such forward-looking statements are subject to various risks and uncertainties including, among others; the effect of the COVID-19 pandemic on the Company's business; changes in prevailing interest rates or U.S. monetary policies that affect interest rates that may have a detrimental effect on our business; the possibility that the Company may be adversely affected by other economic, business, and/or competitive factors in our markets; our ability to obtain sufficient capital to meet the financing requirements of our business; the use estimates in measuring or determining the fair value of the majority of our assets and liabilities; the possibility of disruption in the secondary home loan market, including the mortgage-backed securities market; and other risks and uncertainties set forth in the section entitled "Risk Factors" included in our Registration Statement on Form S-1 originally filed with the SEC on May 25, 2021, as such factors may be further updated from time to time in the Company's periodic filings with the SEC, which are accessible on the SEC's website at www.sec.gov. Accordingly, there are or will be important factors that could cause actual outcomes or results to differ materially from those indicated in these statements. These factors should not be construed as exhaustive and should be read in conjunction with the other cautionary statements that are included in this press release and in the Company's filings with the SEC.

Non-GAAP Financial Measures

The Company's management evaluates performance of the Company through the use of certain non-GAAP financial measures, including Adjusted Net Income, Adjusted EBITDA and Adjusted Diluted Earnings per Share.

We define Adjusted Net Income as net income (loss) adjusted for change in fair value of loans and securities held for investment due to assumption changes, amortization and other impairments, share-based compensation, change in fair value of deferred purchase price obligations (including earnouts and TRA obligations), warrant liability, and minority investments and certain non-recurring costs.

We define Adjusted EBITDA as Adjusted Net Income (defined above) adjusted for taxes, interest on non-funding debt and depreciation.

We define Adjusted Diluted Earnings Per Share as Adjusted Net Income (defined above) divided by our weighted average diluted share count, which includes our issued and outstanding Class A Common Stock shares plus Finance of America Equity Capital LLC's Class A LLC units owned by our noncontrolling interest on an if-converted basis.

The presentation of non-GAAP measures is used to enhance investors' understanding of certain aspects of our financial performance. This discussion is not meant to be considered in isolation, superior to, or as a substitute for the directly comparable financial measures prepared in accordance with U.S. Generally Accepted Accounting Principles ("GAAP"). Management believes these key financial measures provide an additional view of our performance over the long-term and provide useful information that we use in order to maintain and grow our business.

These non-GAAP financial measures should not be considered as an alternate to (i) net income (loss) or any other performance measures determined in accordance with GAAP or (ii) operating cash flows determine in accordance with GAAP. Adjusted Net Income and Adjusted EBITDA have important limitations as analytical tools and should not be considered in isolation or as a substitute for analysis of our results as reported under GAAP. Some of the limitations of these metrics are: (i) cash expenditures for future contractual commitments; (ii) cash requirements for working capital needs; (iii) cash requirements for certain tax payments; and (iv) all non-cash income/expense items.

Because of these limitations, Adjusted Net Income and Adjusted EBITDA should not be considered as measures of discretionary cash available to us to invest in the growth of our business or distribute to stockholders. We compensate for these limitations by relying primarily on our GAAP results and using our non-GAAP financial measures only as a supplement. Users of our interim unaudited consolidated financial statements are cautioned not to place undue reliance on our non-GAAP financial measures.

View source version on businesswire.com: https://www.businesswire.com/news/home/20210811005866/en/

CONTACT: For Finance of America Media: pr@financeofamerica.com For Finance of America Investor Relations: ir@financeofamerica.com