THE J.G. WENTWORTH COMPANY® REPORTS THIRD QUARTER 2016 RESULTS

November 8, 2016

Company Continues to Make Progress Against Key Initiatives

RADNOR, Pa.–(BUSINESS WIRE)– The J.G. Wentworth Company® (“J.G. Wentworth” or the “Company”) () today reports financial results for the third quarter of 2016. “We continue to execute on our key strategic priorities. Home Lending reported its second consecutive quarter of record locked and closed loan volume and our Structured Settlements segment is showing signs of stabilizing. Additionally, we begin piloting next week a combined Visa Virtual Gift Card and State Lottery Scratch-off ticket which represents our entry into this category,” said Stewart A. Stockdale, Chief Executive Officer, The J.G. Wentworth Company.

The following are highlights from the third quarter:

Third Quarter 2016 Consolidated Results:

  • Consolidated revenues were $68.8 million, an increase of $4.9 million from the $63.9 million reported in the third quarter of 2015. The increase was due primarily to the $19.4 million increase in revenue generated by the Home Lending segment (“Home Lending”) that we acquired on July 31, 2015, offset by a $14.5 million decline in our Structured Settlement Payments segment’s (“Structured Settlements”) revenue driven principally by a $68.9 million decrease in Total Receivable Balances (“TRB”) purchases when compared to the comparable period in the prior year.
    • Home Lending generated mortgage lock volume of $1.6 billion and closed loan volume of $1.0 billion in the third quarter of 2016.
    • The Company had $4.2 billion in VIE and other finance receivables, at fair value, and $4.0 billion in VIE long-term debt issued by securitization and permanent financing trusts, at fair value, as of September 30, 2016. The debt issued by our VIE securitization and permanent financing trusts is recourse only to the respective entities that issued the debt and is non-recourse to the Company and its other subsidiaries.
  • Consolidated net loss was $38.8 million compared to the $57.6 million consolidated net loss in the third quarter of 2015. The $18.8 millionchange was due to a $4.9 million increase in consolidated total revenues coupled with a $17.3 million decline in consolidated total expenses, partially offset by a $3.4 million decrease in our consolidated benefit for income taxes. The $4.9 million increase in consolidated total revenues was driven by a $19.4 million increase in Home Lending’s revenues that was partially offset by a $14.5 million decline in Structured Settlements’ revenues. The $17.3 million decline in consolidated total expenses reflects the impact of the $29.9 millionimpairment charge recorded during the three months ended September 30, 2015 for which there was not an equivalent impairment charge recorded in the current year. Excluding the impact of this impairment charge, consolidated total expenses increased $12.6 million over the prior year due in part to Home Lending’s $682.5 million increase in closed loan volume that resulted in increased compensation and benefits expense during the third quarter of 2016. Home Lending was acquired on July 31, 2015 and, therefore, the consolidated results for the third quarter of 2015 include only two months of Home Lending’s operations.

Third Quarter 2016 Segment Results:

  • Segment Adjusted Earnings Before Interest Expense, Income Taxes, Depreciation and Amortization (“Segment Adjusted EBITDA*”) for Home Lending was $9.4 million for the third quarter of 2016 compared to $2.0 million for the third quarter of 2015. The increase was due in part to the prior year’s third quarter including only two months of activity combined with growth in loan lock volume in the third quarter of 2016 over the third quarter of 2015.
  • Segment Adjusted EBITDA* for Structured Settlements was $4.6 million for the third quarter of 2016 compared to $16.6 million for the third quarter of 2015. The $11.9 million decrease in Segment Adjusted EBITDA* for Structured Settlements was primarily due to a $19.2 milliondecline in realized and unrealized gains on unsecuritized finance receivables and related derivatives driven by a $68.9 million decrease in TRB purchases, partially offset by reduced operating expenses reflecting the results to date of our previously announced cost savings initiatives.

Roger O. Gasper, J.G. Wentworth’s Chief Financial Officer, said, “Overall, we continued to make progress during the third quarter against our initiatives of: (i) improving Structured Settlements, (ii) growing Home Lending, and (iii) launching our prepaid business. Home Lending generated $9.4 million in Segment Adjusted EBITDA*, which represents a $1.4 million improvement over the segment’s 2016’s second quarter results that were driven by a $181.6 million (12.7%) and $189.9 million (22.5%) increase in locked loan and closed loan volume, respectively, over the second quarter. Structured Settlements’ TRB purchases of $171.5 million in the third quarter of 2016 were essentially flat with 2016 second quarter’s TRB purchases of $172.6 million and the segment generated $4.6 million in Segment Adjusted EBITDA*, a $1.6 million improvement over second quarter results.”

Other Highlights:

  • In September 2016, the Company issued $207.5 million in notes collateralized by the cash flows from residual interests related to 36 of our securitizations. The proceeds were used in part to repay $131.4 million in previously outstanding VIE long-term debt and to pay related legal and broker fees. The Company received net proceeds of $65.9 million from the transaction.
  • As of September 30, 2016, the Company had cash and cash equivalents of $86.7 million, an increase of $49.1 million over the $37.6 millionin cash and cash equivalents as of June 30, 2016.
  • The Company recorded a lease termination charge of $0.8 million in the third quarter of 2016 resulting in total restructuring expense on a year-to-date basis of $3.5 million. As a result of the cost savings initiatives implemented to date, the Company expects to have reduced annual operating expenses approximately $33 million by the end of 2016 (from 2015 full-year levels). The Company expects to further reduce annual operating expenses by approximately $7 million in 2017.
  • On October 26, 2016, the Company completed its 2016-1 securitization which consisted of $104.3 million Class A Fixed Rate Asset Backed Notes that will pay 3.41% (the “Class A Notes”) and $13.0 million Class B Fixed Rate Asset Backed Notes that will pay 5.19% (the “Class B Notes”). The Class A Notes were rated AAA (DBRS) and Aaa (Moody’s). The Class B Notes were rated BBB (DBRS) and Baa2 (Moody’s). As a result of this transaction, the Company received net proceeds of $16.5 million.

* This earnings press release includes Segment Adjusted EBITDA, which we use as a measure of our segments’ operating performance. We report Segment Adjusted EBITDA because our Chief Operating Decision Maker (“CODM”), as that term is defined in Accounting Standards Codification 280 – Segment Reporting (“ASC 280”), uses Segment Adjusted EBITDA to evaluate our segments’ performance. Not all companies calculate Segment Adjusted EBITDA in the same fashion and, therefore, these amounts as presented may not be comparable to other similarly titled measures of other companies. Results for the three and nine months ended September 30, 2016 and 2015, a description of the segment profitability measure and reconciliations of Segment Adjusted EBITDA to Loss Before Income Taxes are included in the accompanying financial information.

About The J.G. Wentworth Company®

The J.G. Wentworth Company® is focused on providing direct-to-consumer access to financing needs through a variety of solutions, including: mortgage lending and refinancing, structured settlement, annuity and lottery payment purchasing, prepaid cards, and access to providers of personal loans.

Mortgage loans are offered by J.G. Wentworth Home Lending, LLC NMLS ID # 2925 (www.nmlsconsumeraccess.org), 3350 Commission Court, Woodbridge, VA 22192; 888-349-3773.

For more information about The J.G. Wentworth Company®, visit www.jgw.com or use the information provided below.

Conference Call and Webcast

Management will host a webcast to discuss the third quarter 2016 financial results today, November 8, 2016, at 10:00 AM Eastern time. The webcast will include remarks from J.G. Wentworth’s Chief Executive Officer, Stewart Stockdale, and Executive Vice President & Chief Financial Officer, Roger Gasper.

This call will be accompanied by a presentation and will be available via a webcast of the conference call live on the Investor Relations section of the Company’s website listed below.

The J.G. Wentworth Company® Third Quarter 2016 Webcast.

Interested parties unable to access the conference call and view the presentation via the webcast through this link: The J.G. Wentworth Company® Third Quarter 2016 Webcast , may dial the Participant conference number: (866) 393-4306, Conference ID: 7882146.

A playback will be available through Tuesday, November 15th, 2016. To participate, utilize the dial-in information listed below:

Playback conference number: (855) 859-2056, Conference ID: 7882146. The presentation will be posted to the Company’s website after the call.

Forward-Looking Statements

Certain statements in this press release constitute “forward-looking statements.” All statements, other than statements of historical fact, are forward-looking statements. You can identify such statements because they contain words such as ”plans,” ”expects” or ”does expect,” ”budget,” ”forecasts,” ”anticipates” or ”does not anticipate,” ”believes,” ”intends,” and similar expressions or statements that certain actions, events or results ”may,” ”could,” ”would,” ”might,” or ”will,” be taken, occur or be achieved. Any statements that refer to expectations or other characterizations of future events, circumstances or results are forward-looking statements.

A number of factors could cause actual results, performance or achievements to differ materially from the results expressed or implied in the forward-looking statements. These factors should be considered carefully and readers should not place undue reliance on the forward-looking statements. Forward-looking statements necessarily involve significant known and unknown risks, assumptions and uncertainties that may cause our actual results, performance and opportunities in future periods to differ materially from those expressed or implied by such forward-looking statements. Consideration should also be given to the areas of risk set forth under the heading “Risk Factors” in our filings with the Securities and Exchange Commission, and as set forth more fully under “Part 1, Item 1A. Risk Factors” in our Annual Report on Form 10-K for the year ended December 31, 2015, as updated by “Part II, Item 1A. Risk Factors” in our Quarterly Report on Form 10-Q for the quarter ended June 30, 2016 as previously filed with the SEC and Quarterly Report on Form 10-Q for the quarter ended September 30, 2016 to be filed with the SEC. These risks and uncertainties include, among other things: our ability to execute on our business strategy; our ability to successfully compete in the industries in which we operate; our dependence on the effectiveness of direct response marketing; our ability to retain and attract qualified senior management; any improper use of or failure to protect the personally identifiable information of past, current and prospective customers to which we have access; our ability to upgrade and integrate our operational and financial information systems, maintain uninterrupted access to such systems and adapt to technological changes in the industries in which we operate; our dependence on third parties, including our ability to maintain relationships with such third parties and our potential exposure to liability for the actions of such third parties; damage to our reputation and increased regulation of our industries which could result from unfavorable press reports about our business model; the accuracy of the estimates and assumptions of our financial models; infringement of our trademarks or service marks; our ability to maintain our state licenses or obtain new licenses in new markets; changes in, and our ability to comply with, any applicable federal, state and local laws and regulations governing us, including any applicable federal consumer financial laws enforced by the Consumer Financial Protection Bureau; our business model being susceptible to litigation; our ability to continue to purchase structured settlement payments and other financial assets; the public disclosure of the identities and information of structured settlement holders maintained in our proprietary database; our dependence on the opinions of certain credit rating agencies of the credit quality of our securitizations; our ability to complete future securitizations, other financings or sales on favorable terms; the insolvency of a material number of structured settlement issuers; adverse changes in the residential mortgage lending and real estate markets, including any increases in defaults or delinquencies, especially in geographic areas where our loans are concentrated; our ability to grow our loan origination volume, acquire mortgage servicing rights, or MSRs, and recapture loans that are refinanced; changes in the guidelines of government-sponsored entities, or GSEs, or any discontinuation of, or significant reduction in, the operation of GSEs; potential misrepresentations by borrowers, counterparties and other third parties; changes in prevailing interest rates and our ability to mitigate interest rate risk through hedging strategies; our ability to obtain sufficient working capital at attractive rates or obtain sufficient capital to meet the financing requirements of our business; our ability to remain in compliance with the terms of our substantial indebtedness and to refinance our term debt; our ability to raise additional capital as a result of our Class A common stock now being traded on the OTCQX® Market; and our ability to meet the ongoing eligibility standards of the OTCQX® Market.

Except for our ongoing obligations to disclose material information under the federal securities laws, we undertake no obligation to publicly revise any forward-looking statements, to report events or to report the occurrence of unanticipated events unless we are required to do so by law.

The J.G. Wentworth Company
Condensed Consolidated Balance Sheets
 
September 30, 2016 December 31, 2015
(Unaudited)
(Dollars in thousands, except per share data)
ASSETS
Cash and cash equivalents $ 86,678 $ 57,322
Restricted cash and investments 144,589 136,780
VIE finance receivables, at fair value 4,214,396 4,376,458
Other finance receivables, at fair value 14,586 9,689
VIE finance receivables, net of allowances for losses of $9,325 and $8,659, respectively 87,312 99,874
Other finance receivables, net of allowances for losses of $1,750 and $1,707, respectively 8,864 10,468
Other receivables, net of allowances for losses of $280 and $273, respectively 17,832 16,285
Mortgage loans held for sale, at fair value 308,490 124,508
Mortgage servicing rights, at fair value 32,607 29,287
Premises and equipment, net of accumulated depreciation of $10,614 and $7,961, respectively 4,376 5,674
Intangible assets, net of accumulated amortization of $22,294 and $20,700, respectively 23,352 30,429
Goodwill 8,369 8,369
Marketable securities, at fair value 79,779 84,994
Deferred tax assets, net 213 2,250
Other assets 73,316 82,577
Total Assets $ 5,104,759 $ 5,074,964
LIABILITIES AND STOCKHOLDERS’ (DEFICIT) EQUITY
Accrued expenses and accounts payable 30,012 $ 21,548
Accrued interest 26,314 22,380
Term loan payable 442,429 440,181
VIE derivative liabilities, at fair value 69,764 66,519
VIE borrowings under revolving credit facilities and other similar borrowings 32,502 48,828
Other borrowings under revolving credit facilities and other similar borrowings 298,199 122,243
VIE long-term debt 65,241 199,363
VIE long-term debt issued by securitization and permanent financing trusts, at fair value 4,045,633 3,928,818
Other liabilities 55,096 65,106
Deferred tax liabilities, net 18,825
Installment obligations payable 79,779 84,994
Total Liabilities 5,144,969 5,018,805
Class A common stock, par value $0.00001 per share; 500,000,000 shares authorized, 16,271,889
issued and 15,729,817 outstanding as of September 30, 2016, 16,076,444 issued and 15,534,372
outstanding as of December 31, 2015
Class B common stock, par value $0.00001 per share; 500,000,000 shares authorized, 8,710,814
issued and outstanding as of September 30, 2016, 8,908,698 issued and outstanding as of
December 31, 2015
Class C common stock, par value $0.00001 per share; 500,000,000 shares authorized, 0 issued and
outstanding as of September 30, 2016 and December 31, 2015, respectively
Additional paid-in-capital 105,577 104,713
Accumulated deficit (116,358 ) (70,765 )
Accumulated other comprehensive income
(10,781 ) 33,948
Less: treasury stock at cost, 542,072 shares as of September 30, 2016 and December 31, 2015,
respectively (2,138 ) (2,138 )
Total stockholders’ equity, The J.G. Wentworth Company (12,919 ) 31,810
Non-controlling interests (27,291 ) 24,349
Total Stockholders’ (Deficit) Equity (40,210 ) 56,159
Total Liabilities and Stockholders’ (Deficit) Equity $ 5,104,759 $ 5,074,964
The J.G. Wentworth Company
Condensed Consolidated Statements of Operations – Unaudited
Three Months Ended Nine Months Ended
September 30, September 30,
2016 2015 2016 2015
(Dollars in thousands, except per share data)
REVENUES
Interest income $ 43,991 $ 50,170 $ 145,211 $ 140,129
Realized and unrealized (losses) gains on VIE and other finance
receivables, long-term debt and derivatives (9,104 ) 7,556 (12,339 ) 62,877
Realized and unrealized gains on sale of mortgage loans held for
sale, net of direct costs 24,495 8,946 61,781 8,946
Changes in mortgage servicing rights, net 1,480 548 3,320 548
Servicing, broker, and other fees 3,023 2,477 9,758 4,478
Loan origination fees 2,536 1,032 6,445 1,032
Realized and unrealized gains (losses) on marketable securities, net 2,376 (6,871 ) 3,921 (5,957 )
Total Revenues $ 68,797 $ 63,858 $ 218,097 $ 212,053
EXPENSES
Advertising $ 13,894 $ 16,946 $ 42,191 $ 49,728
Interest expense 54,561 55,606 167,861 154,509
Compensation and benefits 20,792 14,210 59,835 36,426
General and administrative 7,732 5,307 21,822 14,679
Professional and consulting 3,977 6,542 12,386 15,841
Debt issuance 2,584 2,220 3,132 5,092
Securitization debt maintenance 1,380 1,463 4,226 4,453
Provision for losses 2,075 1,653 4,647 4,610
Direct subservicing costs 493 336 1,742 336
Depreciation and amortization 1,182 966 3,646 2,961
Installment obligations expense (income), net 2,817 (6,372 ) 5,279 (4,300 )
Impairment charges 29,860 5,483 29,860
Total Expenses $ 111,487 $ 128,737 $ 332,250 $ 314,195
Loss before income taxes (42,690 ) (64,879 ) (114,153 ) (102,142 )
Benefit for income taxes (3,883 ) (7,252 ) (16,787 ) (12,422 )
Net Loss $ (38,807 ) $ (57,627 ) $ (97,366 ) $ (89,720 )
Less net loss attributable to non-controlling interests (20,094 ) (30,930 ) (51,773 ) (49,382 )
Net loss attributable to The J.G. Wentworth Company $ (18,713 ) $ (26,697 ) $ (45,593 ) $ (40,338 )
Three Months Ended Nine Months Ended
September 30, September 30,
2016 2015 2016 2015
Weighted average shares of Class A common stock outstanding:
Basic 15,663,475 14,918,415 15,633,696 14,437,117
Diluted 15,663,475 14,918,415 15,633,696 14,437,117
Net loss per share attributable to stockholders of Class A common
stock of The J.G. Wentworth Company
Basic $ (1.19 ) $ (1.79 ) $ (2.92 ) $ (2.79 )
Diluted $ (1.19 ) $ (1.79 ) $ (2.92 ) $ (2.79 )
The J.G. Wentworth Company
Selected Quarterly Data – Unaudited
(Dollars in thousands except per share data)
Q1 2015 Q2 2015 Q3 2015 Q4 2015 Q1 2016 Q2 2016 Q3 2016
Consolidated
Net Loss $ (5,460 ) $ (26,633 ) $ (57,627 ) $ (107,420 ) $ (35,050 ) $ (23,510 ) $ (38,807 )
Net loss attributable to
The J.G. Wentworth Company $ (1,345 ) $ (12,296 ) $ (26,697 ) $ (54,974 ) $ (16,087 ) $ (10,794 ) $ (18,713 )
Weighted Average Diluted Shares – Basic 14,271,842 14,113,990 14,918,415 15,443,362 15,574,746 15,729,152 15,663,475
Basic loss per common share $ (0.09 ) $ (0.87 ) $ (1.79 ) $ (3.56 ) $ (1.03 ) $ (0.69 ) $ (1.19 )
Weighted Average Diluted Shares – Diluted 14,271,842 14,113,990 14,918,415 15,443,362 15,574,746 15,729,152 15,663,475
Diluted loss per common share $ (0.09 ) $ (0.87 ) $ (1.79 ) $ (3.56 ) $ (1.03 ) $ (0.69 ) $ (1.19 )
Structured Settlements Segment
Segment Adjusted EBITDA* $ 21,943 $ 8,855 $ 16,582 $ 2,240 $ 1,704 $ 3,069 $ 4,635
Total Receivables Balance (TRB)
Purchases
Guaranteed structured settlements,
annuities and lotteries $ 234,972 $ 231,654 $ 211,876 $ 200,708 $ 166,384 $ 148,019 $ 142,840
Life contingent structured
settlements and annuities 19,499 26,807 28,537 23,499 37,300 24,626 28,671
Pre-settlement fundings 6,360 4,404
Total TRB Purchases $ 260,831 $ 262,865 $ 240,413 $ 224,207 $ 203,684 $ 172,645 $ 171,511
Home Lending Segment
Segment Adjusted EBITDA* $ 1,994 $ 732 $ 6,278 $ 7,969 $ 9,423
Mortgage Originations:
Locked – Units N/A N/A 2,334 2,751 3,978 5,505 6,110
Locked – Loan Volume N/A N/A $ 585,398 $ 705,189 $ 1,077,097 $ 1,428,427 $ 1,610,071
Closed – Units N/A N/A 1,404 1,887 2,064 3,230 3,890
Closed – Loan Volume N/A N/A $ 352,923 $ 490,285 $ 568,302 $ 845,533 $ 1,035,417
Mortgage Servicing:
Loan count – servicing N/A N/A 11,887 12,504 13,181 13,778 15,266
Average loan amount N/A N/A $ 238 $ 238 $ 239 $ 239 $ 240
Average interest rate N/A N/A 3.72 % 3.72 % 3.72 % 3.68 % 3.63 %

*Represents a measure of our segments’ operating performance, which as calculated by the Company is not necessarily comparable to similarly titled measures reported by other companies.

Unaudited

The J.G. Wentworth Company

Reconciliation of Segments’ Adjusted EBITDA* to Loss Before Income Taxes – A Measure of Segment Profit or Loss Used in this Release and the Related Presentation

We report Segment Adjusted EBITDA in our Quarterly Reports on Form 10-Q as a measure of our segments’ operating performance. We define Segment Adjusted EBITDA as net income (loss) under U.S. GAAP before non-cash compensation expenses, certain other expenses, provision for or benefit from income taxes, depreciation and amortization and for our Structured Settlements segment, amounts related to the consolidation of the securitization and permanent financing trusts we use to finance our business, interest expense associated with our senior secured credit facility, debt issuance costs and broker and legal fees incurred in connection with sale of finance receivables.

We present Segment Adjusted EBITDA as an indication of our segments’ operating performance because our CODM, as that term is defined in ASC 280, uses Segment Adjusted EBITDA to evaluate performance and to allocate resources. Not all companies calculate Segment Adjusted EBITDA in the same fashion, and therefore these amounts as presented may not be comparable to other similarly titled measures of other companies.

Below is a reconciliation of Segment Adjusted EBITDA to loss before income taxes for our two reportable segments for the three and nine months ended September 30, 2016 and 2015:

The J.G. Wentworth Company
Reconciliation of Segments’ Adjusted EBITDA* to Loss Before Income Taxes – Unaudited
Line Item in the Statement of
  Operations where amounts are
Three Months Ended September 30, reflected
2016 2015
(In thousands)
Structured Settlements Segment Adjusted EBITDA $ 4,635 $ 16,582
Home Lending Segment Adjusted EBITDA (1) 9,423 1,994
Subtotal Reportable Segments’ Adjusted EBITDA $ 14,058 $ 18,576
Securitization-related adjustments:
Realized and unrealized gains on
Unrealized loss on finance receivables, long-term debt VIE and other finance
and derivatives post securitization due to changes in receivables, long-term debt and
interest rates (32,495 ) (35,063 ) derivatives
Interest income from securitized finance receivables 40,610 45,823 Interest income
Interest income on retained interests in finance receivables (4,041 ) (5,436 ) Interest income
Servicing income on securitized finance receivables (1,280 ) (1,336 ) Servicing, broker, and other fees
Interest expense on long-term debt related to
securitization and permanent financing trusts (39,387 ) (40,036 ) Interest expense
Professional fees relating to securitizations (1,380 ) (1,464 ) Securitization debt maintenance
Provision for losses associated with permanently
financed VIEs (543 ) Provision for losses
Other adjustments:
Share based compensation (367 ) (273 ) Compensation and benefits
Realized and unrealized gains on
VIE and other finance
Impact of prefunding on unsecuritized finance receivables, long-term debt and
receivables (2,861 ) 24 derivatives
Compensation and benefits,
Lease termination, severance and other restructuring Professional and consulting and
related expenses (747 ) (1,245 ) General and administrative
Merger and acquisition related expense (419 ) Professional and consulting
Interest expense, Professional and
Debt modification expense 97 (792 ) consulting, and Debt issuance
Impairment charges and loss on disposal of assets (29,860 ) Impairment charges
Term loan interest expense (10,184 ) (10,192 ) Interest expense
Debt issuance (2,584 ) (2,220 ) Debt issuance
   
Broker and legal fees incurred in connection with sale General and administrative and
of finance receivables (404 ) Professional and consulting
Depreciation and amortization (1,182 ) (966 ) Depreciation and amortization
Loss Before Income Taxes $ (42,690 ) $ (64,879 )

(1) Home Lending was acquired on July 31, 2015 and, therefore, the results for the third quarter of 2015 include only two months of Home Lending’s operations.

*Represents a measure of our segments’ operating performance, which as calculated by the Company is not necessarily comparable to similarly titled measures reported by other companies.

The J.G. Wentworth Company
Reconciliation of Segments’ Adjusted EBITDA* to Loss Before Income Taxes – Unaudited
Line Item in the Statement of
Operations where amounts are
Nine Months Ended September 30, reflected
2016 2015
(In thousands)
Structured Settlements Segment Adjusted EBITDA $ 9,404 $ 47,381
Home Lending Segment Adjusted EBITDA (1) 23,673 1,994
Subtotal Reportable Segments’ Adjusted EBITDA $ 33,077 $ 49,375
Securitization-related adjustments:
 
  Realized and unrealized gains on
Unrealized loss on finance receivables, long-term debt   VIE and other finance
and derivatives post securitization due to changes in receivables, long-term debt and
interest rates (83,801 ) $ (67,254 ) derivatives
Interest income from securitized finance receivables 134,153 $ 127,059 Interest income
Interest income on retained interests in finance receivables (15,798 ) $ (15,869 ) Interest income
Servicing income on securitized finance receivables (3,919 ) $ (3,967 ) Servicing, broker, and other fees
Interest expense on long-term debt related to
securitization and permanent financing trusts (119,230 ) $ (109,923 ) Interest expense
 
Realized and unrealized gains on
VIE and other finance
Swap termination expense related to securitization receivables, long-term debt and
entities (3,053 ) $ derivatives
Professional fees relating to securitizations (4,223 ) $ (4,454 ) Securitization debt maintenance
Provision for losses associated with permanently
financed VIEs (543 ) $ Provision for losses
Other adjustments: $
Share based compensation (997 ) $ (1,389 ) Compensation and benefits
Realized and unrealized gains on
VIE and other finance
Impact of prefunding on unsecuritized finance receivables, long-term debt and
receivables $ (1,594 ) derivatives
 
Compensation and benefits,
Lease termination, severance and other Professional and consulting and
restructuring related expenses (3,486 ) $ (3,620 ) General and administrative
Merger and acquisition related expense $ (1,608 ) Professional and consulting
 
Interest expense, Professional and
Debt modification expense (2,258 ) $ (792 ) consulting, and Debt issuance
Impairment charges and loss on disposal of assets (5,483 ) $ (29,860 ) Impairment charges
Term loan interest expense (30,375 ) $ (30,193 ) Interest expense
Debt issuance (2,612 ) $ (5,092 ) Debt issuance
   
Broker and legal fees incurred in connection with sale General and administrative and
of finance receivables (1,959 ) $ Professional and consulting
Depreciation and amortization (3,646 ) $ (2,961 ) Depreciation and amortization
Loss Before Income Taxes $ (114,153 ) $ (102,142 )

(1) Home Lending was acquired on July 31, 2015 and, therefore, the results for the first nine months of 2015 include only two months of Home Lending’s operations.

*Represents a measure of our segments’ operating performance, which as calculated by the Company is not necessarily comparable to similarly titled measures reported by other companies.

Source: The J.G. Wentworth Company

The J.G. Wentworth Company®

Erik Hartwell, 866-386-3853

VP, Investor Relations

investor@jgwentworth.com

or

Media Inquiries

The Glover Park Group

Becky Reeves, 202-295-0139

breeves@gpg.com