Skip to main content

Walker & Dunlop Reports Third Quarter 2025 Financial Results

THIRD QUARTER 2025 HIGHLIGHTS

  • Total transaction volume of $15.5 billion, up 34% from Q3’24
  • Total revenues of $337.7 million, up 16% from Q3’24
  • Net income of $33.5 million and diluted earnings per share of $0.98, up 16% and 15%, respectively, from Q3’24
  • Adjusted EBITDA(1) of $82.1 million, up 4% from Q3’24
  • Adjusted core EPS(2) of $1.22, up 3% from Q3’24
  • Servicing portfolio of $139.3 billion as of September 30, 2025, up 4% from September 30, 2024

YEAR-TO-DATE 2025 HIGHLIGHTS

  • Total transaction volume of $36.5 billion, up 38% from 2024
  • Total revenues of $894.3 million, up 13% from 2024
  • Net income of $70.2 million and diluted earnings per share of $2.05, up 11% and 10%, respectively, from 2024
  • Adjusted EBITDA(1) of $223.9 million, down 4% from 2024
  • Adjusted core EPS(2) of $3.23, down 10% from 2024

Walker & Dunlop, Inc. (NYSE: WD) (the “Company”, “Walker & Dunlop” or “W&D”) reported third quarter total transaction volume of $15.5 billion, a 34% increase year-over-year, reflecting the steady return of the commercial real estate capital markets. Total revenues increased 16% to $338 million in the third quarter of 2025, generating a 16% increase in net income to $33.5 million, or $0.98 per diluted share, a 15% increase year over year. Third quarter 2025 adjusted EBITDA was $82 million, up 4% over the same period in 2024. Adjusted core EPS was up 3% year over year to $1.22. Both adjusted EBITDA and adjusted core EPS remove non-recurring and non-cash revenues and expenses. The Company’s Board of Directors declared a dividend of $0.67 per share for the fourth quarter of 2025.

“Our third quarter financial performance is due to Walker & Dunlop’s strong brand and market position in the commercial real estate capital markets,” commented Walker & Dunlop Chairman and CEO, Willy Walker. "Total transaction volume increased 34% year over year to $15.5 billion, driving 16% revenue growth and a 15% increase in diluted earnings per share. We are excited about the growth opportunities ahead as we continue to win market share, expand our client base, and deploy technology that meaningfully enhances the Walker & Dunlop customer experience.”

Walker continued, “We see the combination of our exceptional people, technology, and data as the way to continue differentiating W&D. Our brand continues to grow throughout the market due to the exceptional performance of our team, allowing us to hire top talent, enter new markets, and win new clients. Walker & Dunlop’s people, brand, and technology position us exceptionally well to take advantage of the next commercial real estate cycle to deliver strong, long-term value for our shareholders.”

(1)

 

Adjusted EBITDA is a non-GAAP financial measure the Company presents to help investors better understand our operating performance. For a reconciliation of adjusted EBITDA to net income, refer to the sections of this press release below titled “Non-GAAP Financial Measures,” “Adjusted Financial Measure Reconciliation to GAAP” and “Adjusted Financial Measure Reconciliation to GAAP by Segment.”

 

(2)

 

Adjusted core EPS is a non-GAAP financial measure the Company presents to help investors better understand our operating performance. For a reconciliation of Adjusted core EPS to diluted EPS, refer to the sections of this press release below titled “Non-GAAP Financial Measures” and “Adjusted Core EPS Reconciliation.”

CONSOLIDATED THIRD QUARTER 2025

OPERATING RESULTS

 

 

 

 

 

 

 

 

 

 

 

 

 

TRANSACTION VOLUMES

(in thousands)

 

 

Q3 2025

 

 

Q3 2024

 

$ Variance

 

% Variance

Fannie Mae

 

$

2,141,092

 

$

2,001,356

 

$

139,736

 

7

%

Freddie Mac

 

 

3,664,380

 

 

1,545,939

 

 

2,118,441

 

137

 

Ginnie Mae - HUD

 

 

325,169

 

 

272,054

 

 

53,115

 

20

 

Brokered (1)

 

 

4,512,729

 

 

4,028,208

 

 

484,521

 

12

 

Principal Lending and Investing (2)

 

 

199,250

 

 

165,875

 

 

33,375

 

20

 

Debt financing volume

 

$

10,842,620

 

$

8,013,432

 

$

2,829,188

 

35

%

Property sales volume

 

 

4,672,875

 

 

3,602,675

 

 

1,070,200

 

30

 

Total transaction volume

 

$

15,515,495

 

$

11,616,107

 

$

3,899,388

 

34

%

 

(1) Brokered transactions for life insurance companies, commercial banks, and other capital sources.

 

(2) Includes debt financing volumes from Walker & Dunlop Investment Partners, Inc. (“WDIP”) separate accounts.

DISCUSSION OF QUARTERLY RESULTS:

  • Total transaction volume grew 34% in the third quarter of 2025, reaching $15.5 billion, reflecting growth across all transaction types in an increasingly active commercial real estate financing market.
  • Fannie Mae and Freddie Mac (collectively, the “GSEs”) debt financing volumes increased by 64% in the third quarter of 2025 compared to the third quarter of 2024, led by the 137% increase in our lending volumes with Freddie Mac. Our year-to-date GSE market share has remained strong at 10.8%, up 40 basis points over the same period in 2024.
  • HUD debt financing volume increased 20% from the prior year as our team continues to expand and deliver strong results for our clients.
  • The 12% increase in brokered debt financing volume during the third quarter of 2025 reflected a strong supply of capital to the commercial real estate transaction markets from life insurance companies, banks, commercial-backed securities, and other private capital providers.
  • Property sales volume increased 30% in the third quarter of 2025, as the macroeconomic fundamentals supporting the multifamily market, such as record supply absorptions, a significant decrease in new construction starts in most markets, and affordability of renting versus owning, continue to drive a recovery in the multifamily acquisitions market.

 

 

 

 

 

 

 

 

 

 

 

 

 

MANAGED PORTFOLIO

(dollars in thousands, unless otherwise noted)

 

 

Q3 2025

 

 

Q3 2024

 

$ Variance

 

% Variance

Fannie Mae

 

$

71,006,342

 

$

66,068,212

 

$

4,938,130

 

7

%

Freddie Mac

 

 

40,473,401

 

 

40,090,158

 

 

383,243

 

1

 

Ginnie Mae - HUD

 

 

11,298,108

 

 

10,727,323

 

 

570,785

 

5

 

Brokered

 

 

16,553,827

 

 

17,156,810

 

 

(602,983)

 

(4)

 

Principal Lending and Investing

 

 

-

 

 

38,043

 

 

(38,043)

 

(100)

 

Total Servicing Portfolio

 

$

139,331,678

 

$

134,080,546

 

$

5,251,132

 

4

%

Assets under management

 

 

18,521,907

 

 

18,210,452

 

 

311,455

 

2

 

Total Managed Portfolio

 

$

157,853,585

 

$

152,290,998

 

$

5,562,587

 

4

%

Average custodial escrow account deposits (in billions)

 

$

3.2

 

$

2.9

 

 

 

 

 

 

Weighted-average servicing fee rate at period end (basis points)

 

 

24.0

 

 

24.1

 

 

 

 

 

 

Weighted-average remaining servicing portfolio term at period end (years)

 

 

7.4

 

 

7.7

 

 

 

 

 

 

DISCUSSION OF QUARTERLY RESULTS:

  • Our servicing portfolio continues to grow, primarily as a result of additional Fannie Mae, Freddie Mac, and HUD (collectively, “Agency”) debt financing volumes over the past 12 months, partially offset by principal paydowns and loan payoffs.
  • During the third quarter of 2025, we added $2.0 billion of net loans to our servicing portfolio, and over the past 12 months, we added $5.3 billion of net loans to our servicing portfolio, with the growth led primarily by Fannie Mae loans.
  • $10.5 billion of Agency loans in our servicing portfolio are scheduled to mature over the next two years. These loans, with a weighted-average servicing fee of 30 basis points, represent only 9% of the total Agency loans in our portfolio. Over the next five years, 51% of Agency loans will mature, providing an opportunity for us to recapitalize or sell these deals for our clients in the coming years.
  • The mortgage servicing rights (“MSRs”) associated with our servicing portfolio had a fair value of $1.4 billion as of both September 30, 2025 and 2024.
  • Assets under management totaled $18.5 billion as of September 30, 2025, and consisted of $15.8 billion of low-income housing tax credit (“LIHTC”) funds managed by our affordable housing investment management team, and $1.8 billion of debt funds and $1.0 billion of equity funds managed by our registered investment advisor, WDIP.

 

 

 

 

 

 

 

 

 

 

 

 

 

KEY PERFORMANCE METRICS

(in thousands, except per share amounts)

 

 

Q3 2025

 

 

Q3 2024

 

$ Variance

 

% Variance

Walker & Dunlop net income

 

$

33,452

 

$

28,802

 

$

4,650

 

16

%

Adjusted EBITDA

 

 

82,084

 

 

78,905

 

 

3,179

 

4

 

Diluted EPS

 

$

0.98

 

$

0.85

 

$

0.13

 

15

%

Adjusted core EPS

 

$

1.22

 

$

1.19

 

$

0.03

 

3

%

Operating margin

 

 

14

%

 

13

%

 

 

 

 

 

Return on equity

 

 

8

 

 

7

 

 

 

 

 

 

Key Expense Metrics (as a % of total revenues):

 

 

 

 

 

 

 

 

 

 

 

 

Personnel expense

 

 

53

%

 

50

%

 

 

 

 

 

Other operating expenses

 

 

11

 

 

11

 

 

 

 

 

 

DISCUSSION OF KEY PERFORMANCE METRICS:

  • The increases in Walker & Dunlop net income and diluted EPS were largely driven by the increase in total transaction volume during the quarter. Revenues increased 16%, while expenses only increased 14%, driving a year-over-year increase in our operating margin. The increase in net income was the primary factor in the growth of return on equity.
  • The increase in personnel expense as a percentage of total revenues was principally the result of the increase in commissions driven by the growth in loan origination and debt brokerage fees, net (“origination fees”) for the quarter.
  • The 4% increase in adjusted EBITDA was largely due to higher origination fees, servicing fees, property sale broker fees, placement fees and other interest income, and other revenues, partially offset by decreases in investment management fees and increases in personnel expenses and other operating expenses.
  • Adjusted core EPS increased 3%, largely for the same reasons that adjusted EBITDA increased.

 

 

 

 

 

 

 

 

 

 

 

 

 

KEY CREDIT METRICS

(in thousands)

 

 

Q3 2025

 

 

Q3 2024

 

$ Variance

 

% Variance

At-risk servicing portfolio (1)

 

$

66,946,180

 

$

61,237,535

 

$

5,708,645

 

9

%

Maximum exposure to at-risk portfolio (2)

 

 

13,704,585

 

 

12,454,158

 

 

1,250,427

 

10

 

Defaulted loans (3)

 

$

139,020

 

$

59,645

 

$

79,375

 

133

%

Key credit metrics (as a % of the at-risk portfolio):

 

 

 

 

 

 

 

 

 

 

 

 

Defaulted loans

 

 

0.21

%

 

0.10

%

 

 

 

 

 

Allowance for risk-sharing

 

 

0.05

 

 

0.05

 

 

 

 

 

 

Key credit metrics (as a % of maximum exposure):

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for risk-sharing

 

 

0.25

%

 

0.24

%

 

 

 

 

 

(1)

 

At-risk servicing portfolio is defined as the balance of Fannie Mae Delegated Underwriting and Servicing (“DUS”) loans subject to the risk-sharing formula described below, as well as a small number of Freddie Mac loans on which we share in the risk of loss. Use of the at-risk portfolio provides for comparability of the full risk-sharing and modified risk-sharing loans because the provision and allowance for risk-sharing obligations are based on the at-risk balances of the associated loans. Accordingly, we have presented the key statistics as a percentage of the at-risk portfolio.

 
   

For example, a $15 million loan with 50% risk-sharing has the same potential risk exposure as a $7.5 million loan with full DUS risk sharing. Accordingly, if the $15 million loan with 50% risk-sharing were to default, we would view the overall loss as a percentage of the at-risk balance, or $7.5 million, to ensure comparability between all risk-sharing obligations. To date, substantially all of the risk-sharing obligations that we have settled have been from full risk-sharing loans.

 

(2)

 

Represents the maximum loss we would incur under our risk-sharing obligations if all of the loans we service, for which we retain some risk of loss, were to default and all of the collateral underlying these loans was determined to be without value at the time of settlement. The maximum exposure is not representative of the actual loss we would incur.

 

(3)

 

Defaulted loans represent loans in our Fannie Mae at-risk portfolio or Freddie Mac small balance pre-securitized loans (“SBL”) portfolio that are probable of foreclosure or that have foreclosed and for which we have recorded a collateral-based reserve (i.e., loans where we have assessed a probable loss). Other loans that are delinquent but not foreclosed or that are not probable of foreclosure are not included here. Additionally, loans that have foreclosed or are probable of foreclosure but are not expected to result in a loss to us are not included here.

DISCUSSION OF KEY CREDIT METRICS:

  • Our at-risk servicing portfolio, which is comprised of loans subject to a defined risk-sharing formula, increased primarily due to the level of Fannie Mae loans added to the portfolio during the past 12 months. We take credit risk exclusively on loans backed by multifamily assets and have no credit exposure to losses in any other sector of the commercial real estate lending market.
  • As of September 30, 2025, ten at-risk loans were in default with an aggregate unpaid principal balance (“UPB”) of $139.0 million, compared to seven at-risk loans in default with an aggregate UPB of $59.6 million as of September 30, 2024. The collateral-based reserves on defaulted loans were $9.4 million and $6.5 million as of September 30, 2025 and 2024, respectively. The approximately 3,200 remaining loans in the at-risk servicing portfolio continue to exhibit strong credit quality, with low levels of delinquencies and strong operating performance of the underlying properties in the portfolio.
  • We recorded a provision for credit losses of $0.9 million in the third quarter of 2025, primarily related to an updated loss reserve for two loans that previously defaulted.
  • During 2024, the Company received requests to repurchase five GSE loans. As of September 30, 2025, the Company has repurchased four of the loans and still has a forbearance and indemnification agreement in place for the other loan (“Indemnified Loan”). The GSE that owns the Indemnified Loan foreclosed on that loan (“Other Asset”). The Other Asset must be repurchased by March 29, 2026, at which time the Company would be expected to repurchase the Indemnified Loan. As of September 30, 2025, the Other Asset has an outstanding balance of $23.2 million, net of collateral posted, and a reserve for credit losses of $9.3 million. All repurchased loans are delinquent and in non-accrual status. In the fourth quarter of 2025, the Company received requests from one of the GSEs to repurchase two additional portfolios of loans with a UPB of $100.2 million as a result of fraudulent documentation submitted by the borrower in connection with the loans. In the fourth quarter of 2025, the Company executed a forbearance and indemnification agreement with the GSE for one of the portfolios with a UPB of $50.9 million and expects to enter into a forbearance and indemnification agreement with that GSE for the second portfolio of loans with a UPB of $49.3 million. If the Company fails to reach an agreement on a forbearance and indemnification agreement on the second portfolio, the Company may be required to repurchase the loans in the fourth quarter. As the Company gains access to the underlying collateral of the loans and is able to assess their fair values, it will accrue for any expected potential losses resulting from the forbearance and indemnification agreements.

THIRD QUARTER 2025

FINANCIAL RESULTS BY SEGMENT

Interest expense on corporate debt is determined at a consolidated corporate level and allocated to each segment proportionally based on each segment’s use of that corporate debt. Income tax expense is determined at a consolidated corporate level and allocated to each segment proportionally based on each segment’s income from operations, except for significant, one-time tax activities, which are allocated entirely to the segment impacted by the tax activity. The following details explain the changes in these expense items at a consolidated corporate level:

  • Interest expense on corporate debt, which pays a variable interest rate, decreased $1.8 million, or 10% year over year, primarily due to lower average interest rates during the third quarter of 2025 compared to the third quarter of 2024, partially offset by an increase in the balance outstanding from the refinancing of our debt in the first quarter of 2025.
  • Income tax expense increased $3.7 million, or 42% year over year, driven by (i) a 22% increase in income from operations, (ii) a decrease in excess tax benefits, and (iii) a one-time benefit of $1.1 million related to international taxes in the third quarter of 2024. During the third quarter of 2025, we had less than $0.1 million in excess tax benefits compared to $0.7 million in third quarter of 2024. The shortfall resulted from the change between the grant date and vesting date fair values of share-based compensation that vested during the quarter.

 

 

 

 

 

 

 

 

 

 

 

 

 

FINANCIAL RESULTS - CAPITAL MARKETS

(in thousands)

 

 

Q3 2025

 

 

Q3 2024

 

 

$ Variance

 

% Variance

 

Origination fees

 

$

96,147

 

 

$

72,723

 

 

$

23,424

 

 

32

 

%

MSR income

 

 

48,657

 

 

 

43,426

 

 

 

5,231

 

 

12

 

 

Property sales broker fees

 

 

26,546

 

 

 

19,322

 

 

 

7,224

 

 

37

 

 

Net warehouse interest income (expense), loans held for sale ("LHFS")

 

 

(2,035

)

 

 

(2,798

)

 

 

763

 

 

(27

)

 

Other revenues

 

 

11,439

 

 

 

11,039

 

 

 

400

 

 

4

 

 

Total revenues

 

$

180,754

 

 

$

143,712

 

 

$

37,042

 

 

26

 

%

Personnel

 

$

131,113

 

 

$

104,987

 

 

$

26,126

 

 

25

 

%

Amortization and depreciation

 

 

1,146

 

 

 

1,137

 

 

 

9

 

 

1

 

 

Interest expense on corporate debt

 

 

4,535

 

 

 

4,888

 

 

 

(353

)

 

(7

)

 

Fair value adjustments to contingent consideration liabilities

 

 

 

 

 

(1,366

)

 

 

1,366

 

 

(100

)

 

Other operating expenses

 

 

5,647

 

 

 

5,137

 

 

 

510

 

 

10

 

 

Total expenses

 

$

142,441

 

 

$

114,783

 

 

$

27,658

 

 

24

 

%

Income (loss) from operations

 

$

38,313

 

 

$

28,929

 

 

$

9,384

 

 

32

 

%

Income tax expense (benefit)

 

 

10,383

 

 

 

7,073

 

 

 

3,310

 

 

47

 

 

Net income (loss) before noncontrolling interests

 

$

27,930

 

 

$

21,856

 

 

$

6,074

 

 

28

 

%

Less: net income (loss) from noncontrolling interests

 

 

 

 

 

26

 

 

 

(26

)

 

(100

)

 

Walker & Dunlop net income (loss)

 

$

27,930

 

 

$

21,830

 

 

$

6,100

 

 

28

 

%

Key revenue metrics (as a percentage of debt financing volume):

 

 

 

 

 

 

 

 

 

 

 

 

Origination fee rate(1)

 

 

0.90

 

%

 

0.93

 

%

 

 

 

 

 

Agency MSR rate(2)

 

 

0.79

 

 

 

1.14

 

 

 

 

 

 

 

Key performance metrics:

 

 

 

 

 

 

 

 

 

 

 

 

Operating margin

 

 

21

 

%

 

20

 

%

 

 

 

 

 

Adjusted EBITDA

 

$

(764

)

 

$

(4,601

)

 

$

3,837

 

 

(83

)

%

Diluted EPS

 

$

0.81

 

 

$

0.64

 

 

$

0.17

 

 

27

 

%

 

(1) Origination fees as a percentage of debt financing volume. Excludes the income and debt financing volume from Principal Lending and Investing.

(2) MSR income as a percentage of Agency debt financing volume.

CAPITAL MARKETS – DISCUSSION OF QUARTERLY RESULTS:

The Capital Markets segment includes our Agency lending, debt brokerage, property sales, appraisal and valuation services, investment banking, and housing market research businesses.

  • The increase in origination fees was primarily the result of the increase in total debt financing volume, partially offset by a decline in the origination fee rate. Although there was a favorable change in the mix of debt financing volume, the competitive environment in the multifamily debt financing market resulted in a reduction in the origination fee rate for Agency originations and the overall origination fee rate.
  • The increase in MSR income was largely a result of the increase in Agency debt financing volume year over year, partially offset by a decrease in the Agency MSR rate. The Agency MSR rate decreased due to a decline in the weighted-average servicing fee (“WASF”) on Fannie Mae originations, and a decrease in the weighted average loan term for GSE originations. Borrowers continue opting for shorter duration loans due to the shape of the yield curve and the desire to maintain optionality in the short-term as interest rates continue normalizing, and we expect this trend to continue.
  • Property sales broker fees increased year over year primarily due to the 30% increase in property sales volume, coupled with an increase in the property sales broker fee rate year over year.
  • Personnel expense increased in the third quarter of 2025 primarily due to an increase in commission costs resulting from growth in origination and property sales broker fees, and an increase in salaries and benefits and subjective bonus largely related to a 6% increase in average segment headcount.
  • The change in fair value adjustments to contingent consideration liabilities year over year was due to an adjustment taken in the third quarter of 2024 with no comparable adjustment in the current year quarter. The adjustment for the third quarter of 2024 was driven by the reduction of an expected payout of an earnout associated with one of our previous brokerage acquisitions, driven by declines in transaction volumes over the last several years.
  • The increase in adjusted EBITDA was primarily due to increases in origination fees and property sales broker fees, partially offset by increased personnel expense.

 

 

 

 

 

 

 

 

 

 

 

 

 

FINANCIAL RESULTS - SERVICING & ASSET MANAGEMENT

(in thousands)

 

 

Q3 2025

 

 

Q3 2024

 

 

$ Variance

 

% Variance

 

Origination fees

 

$

1,698

 

 

$

823

 

 

$

875

 

 

106

 

%

Servicing fees

 

 

85,189

 

 

 

82,222

 

 

 

2,967

 

 

4

 

 

Investment management fees

 

 

6,178

 

 

 

11,744

 

 

 

(5,566

)

 

(47

)

 

Net warehouse interest income, loans held for investment

 

 

 

 

 

651

 

 

 

(651

)

 

(100

)

 

Placement fees and other interest income

 

 

42,123

 

 

 

40,299

 

 

 

1,824

 

 

5

 

 

Other revenues

 

 

15,440

 

 

 

9,145

 

 

 

6,295

 

 

69

 

 

Total revenues

 

$

150,628

 

 

$

144,884

 

 

$

5,744

 

 

4

 

%

Personnel

 

$

23,304

 

 

$

20,951

 

 

$

2,353

 

 

11

 

%

Amortization and depreciation

 

 

56,991

 

 

 

54,668

 

 

 

2,323

 

 

4

 

 

Provision (benefit) for credit losses

 

 

949

 

 

 

2,850

 

 

 

(1,901

)

 

(67

)

 

Interest expense on corporate debt

 

 

10,404

 

 

 

11,711

 

 

 

(1,307

)

 

(11

)

 

Other operating expenses

 

 

8,470

 

 

 

6,611

 

 

 

1,859

 

 

28

 

 

Total expenses

 

$

100,118

 

 

$

96,791

 

 

$

3,327

 

 

3

 

%

Income (loss) from operations

 

$

50,510

 

 

$

48,093

 

 

$

2,417

 

 

5

 

%

Income tax expense (benefit)

 

 

13,578

 

 

 

10,756

 

 

 

2,822

 

 

26

 

 

Net income (loss) before noncontrolling interests

 

$

36,932

 

 

$

37,337

 

 

$

(405

)

 

(1

)

%

Less: net income (loss) from noncontrolling interests

 

 

(31

)

 

 

(145

)

 

 

114

 

 

(79

)

 

Walker & Dunlop net income (loss)

 

$

36,963

 

 

$

37,482

 

 

$

(519

)

 

(1

)

%

Key performance metrics:

 

 

 

 

 

 

 

 

 

 

 

 

Operating margin

 

 

34

 

%

 

33

 

%

 

 

 

 

 

Adjusted EBITDA

 

$

119,423

 

 

$

117,455

 

 

$

1,968

 

 

2

 

%

Diluted EPS

 

$

1.09

 

 

$

1.11

 

 

$

(0.02

)

 

(2

)

%

SERVICING & ASSET MANAGEMENT – DISCUSSION OF QUARTERLY RESULTS:

The Servicing & Asset Management segment includes loan servicing, principal lending and investing, management of third-party capital invested in tax credit equity funds focused on the affordable housing sector and other commercial real estate, and real estate-related investment banking and advisory services.

  • The $5.3 billion net increase in the servicing portfolio over the past 12 months was the principal driver of the growth in servicing fees year over year.
  • Investment management fees decreased primarily due to a decline in investment management fees from our LIHTC operations, which resulted from lower expected asset dispositions in 2025 than in 2024 within the LIHTC funds. Additionally, revenues from our private credit investment management strategies decreased due to one-time activity in 2025.
  • Placement fees and other interest income increased due to higher average escrow balances during the third quarter of 2025 compared to the year ago quarter and higher interest income earned on loans to one of our joint venture partners, partially offset by declines in placement fee rates paid on escrow deposits as a result of lower short-term interest rates to which those placement fee rates are tied.
  • The increase in other revenues was primarily due to increases in syndication and other fees, prepayment fees, and income from equity method investments. The increase in syndication fees and other fees was primarily driven by an increase in equity syndication volume year over year. Prepayment fees increased due to an increase in refinancing activity compared to the year ago quarter, while income from equity method investments increased due to improved performance from our equity method investments.
  • Personnel costs increased primarily due to an increase in severance costs, salaries and benefits and bonus accruals due to a small increase in average segment headcount, and commissions.
  • The increase in amortization and depreciation was primarily driven by increases in amortization of MSRs and MSR write-offs due to prepayment.
  • The change in our provision for credit losses was primarily driven by a reduction in collateral based reserves for indemnified and defaulted loans year over year.
  • Other operating expenses increased largely due to an increase in the operating costs related to indemnified and repurchased loans.

 

 

 

 

 

 

 

 

 

 

 

 

 

FINANCIAL RESULTS - CORPORATE

(in thousands)

 

 

Q3 2025

 

 

Q3 2024

 

 

$ Variance

 

% Variance

 

Other interest income

 

$

4,179

 

 

$

3,258

 

 

$

921

 

 

28

 

%

Other revenues

 

 

2,114

 

 

 

450

 

 

 

1,664

 

 

370

 

 

Total revenues

 

$

6,293

 

 

$

3,708

 

 

$

2,585

 

 

70

 

%

Personnel

 

$

23,001

 

 

$

19,600

 

 

$

3,401

 

 

17

 

%

Amortization and depreciation

 

 

1,904

 

 

 

1,756

 

 

 

148

 

 

8

 

 

Interest expense on corporate debt

 

 

1,512

 

 

 

1,633

 

 

 

(121

)

 

(7

)

 

Other operating expenses

 

 

22,762

 

 

 

20,236

 

 

 

2,526

 

 

12

 

 

Total expenses

 

$

49,179

 

 

$

43,225

 

 

$

5,954

 

 

14

 

%

Income (loss) from operations

 

$

(42,886

)

 

$

(39,517

)

 

$

(3,369

)

 

9

 

%

Income tax expense (benefit)

 

 

(11,445

)

 

 

(9,007

)

 

 

(2,438

)

 

27

 

 

Walker & Dunlop net income (loss)

 

$

(31,441

)

 

$

(30,510

)

 

$

(931

)

 

3

 

%

Key performance metric:

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

 

$

(36,575

)

 

$

(33,949

)

 

$

(2,626

)

 

8

 

%

Diluted EPS

 

$

(0.92

)

 

$

(0.90

)

 

$

(0.02

)

 

2

 

%

CORPORATE – DISCUSSION OF QUARTERLY RESULTS:

The Corporate segment consists of corporate-level activities including accounting, information technology, legal, human resources, marketing, internal audit, and various other corporate groups (“support functions”). The Company does not allocate costs from these support functions to its other segments in presenting segment operating results.

  • The increase in total revenues was primarily related to an increase in income from equity method investments due to their improved performance.
  • The rise in personnel costs was driven by an increase in salaries and benefits resulting from an 11% increase in average segment headcount.
  • The increase in other operating expenses was primarily due to an increase in software expenses, increases in travel and entertainment, and an increase in professional fees.

YEAR-TO-DATE 2025

CONSOLIDATED OPERATING RESULTS

Interest expense on corporate debt is determined at a consolidated corporate level and allocated to each segment proportionally based on each segment’s use of that corporate debt. Income tax expense is determined at a consolidated corporate level and allocated to each segment proportionally based on each segment’s income from operations, except for significant, one-time tax activities, which are allocated entirely to the segment impacted by the tax activity. The following details explain the changes in these expense items at a consolidated corporate level:

  • Interest expense on corporate debt decreased $5.0 million, or 9% from the prior year, primarily due to lower average interest rates during 2025 compared to 2024, partially offset by an increase in the balance outstanding from the aforementioned refinancing of our debt.
  • Income tax expense increased $7.9 million, or 40% year over year, driven by (i) a 23% increase in income from operations, (ii) a decrease in excess tax benefits, and (iii) one-time benefits of $1.1 million related to international taxes in the third quarter of 2024. During the nine months ended September 30, 2025, we had a $1.4 million shortfall in excess tax benefits compared to a $1.7 million benefit for the nine months ended September 30, 2024. The shortfall resulted from the change between the grant date and vesting date fair values of share-based compensation that vested during the year.

 

 

 

 

 

 

 

 

 

 

 

 

 

OPERATING RESULTS AND KEY PERFORMANCE METRICS

(in thousands)

 

 

YTD Q3 2025

 

 

YTD Q3 2024

 

$ Variance

 

% Variance

Debt financing volume

 

$

27,677,487

 

$

20,158,458

 

$

7,519,029

 

 

37

 

%

Property sales volume

 

 

8,825,750

 

 

6,300,609

 

 

2,525,141

 

 

40

 

 

Total transaction volume

 

$

36,503,237

 

$

26,459,067

 

$

10,044,170

 

 

38

 

%

Total revenues

 

 

894,282

 

 

791,039

 

 

103,243

 

 

13

 

 

Total expenses

 

 

796,727

 

 

711,658

 

 

85,069

 

 

12

 

 

Walker & Dunlop net income

 

$

70,158

 

$

63,331

 

$

6,827

 

 

11

 

%

Adjusted EBITDA

 

 

223,861

 

 

233,972

 

 

(10,111

)

 

(4

)

 

Diluted EPS

 

$

2.05

 

$

1.87

 

$

0.18

 

 

10

 

%

Adjusted core EPS

 

$

3.23

 

$

3.60

 

$

(0.37

)

 

(10

)

%

Operating margin

 

 

11

%

 

10

%

 

 

 

 

 

Return on equity

 

 

5

 

 

5

 

 

 

 

 

 

DISCUSSION OF YEAR-TO-DATE-RESULTS:

  • The increase in total transaction volume was primarily driven by a 61% increase in Agency debt financing volume, a 20% increase in brokered debt financing volume, and a 40% increase in property sales volume year over year.
  • The growth in Walker & Dunlop net income and diluted EPS were principally attributable to a 23% increase in income from operations, partially offset by the increase in income taxes noted above. The increase in income from operations was the result of higher origination fees, MSR income, and property sales broker fees associated with the increased total transaction volume seen above, partially offset by (i) increased compensation costs due to higher average headcount and commissions, (ii) an increase in other operating expenses primarily due to the write-off of unamortized debt issuance costs resulting from the refinancing of our corporate debt in the first quarter of 2025, and (iii) increases in operating expenses related to repurchased and indemnified loans, software costs, and other miscellaneous expenses.
  • Adjusted EBITDA decreased primarily due to decreases in placement fees and other interest income and investment management fees, coupled with the increases in personnel expense and other operating expenses. These changes were partially offset by increases in origination fees, property sales broker fees, servicing fees, and other revenues.
  • Diluted EPS increased 10% year over year, compared to a decrease of 10% for adjusted core EPS. Adjusted core EPS decreased largely for the same reasons that adjusted EBITDA decreased.

YEAR-TO-DATE 2025

FINANCIAL RESULTS BY SEGMENT

 

 

 

 

 

 

 

 

 

 

 

 

 

FINANCIAL RESULTS - CAPITAL MARKETS

(in thousands)

 

 

YTD Q3 2025

 

 

YTD Q3 2024

 

 

$ Variance

 

% Variance

 

Total revenues

 

$

456,115

 

 

$

343,779

 

 

$

112,336

 

33

 

%

Total expenses

 

 

367,834

 

 

 

308,570

 

 

 

59,264

 

19

 

 

Walker & Dunlop net income (loss)

 

$

63,432

 

 

$

26,167

 

 

$

37,265

 

142

 

%

Key revenue metrics (as a percentage of debt financing volume):

 

 

 

 

 

 

 

 

 

 

 

 

Origination fee rate(1)

 

 

0.87

 

%

 

0.91

 

%

 

 

 

 

 

Agency MSR rate(2)

 

 

0.94

 

 

 

1.14

 

 

 

 

 

 

 

Key performance metrics:

 

 

 

 

 

 

 

 

 

 

 

 

Operating margin

 

 

19

 

%

 

10

 

%

 

 

 

 

 

Adjusted EBITDA

 

$

(12,768

)

 

$

(32,431

)

 

$

19,663

 

(61

)

%

Diluted EPS

 

 

1.85

 

 

 

0.77

 

 

 

1.08

 

140

 

 

 

(1) Origination fees as a percentage of debt financing volume. Excludes the income and debt financing volume from Principal Lending and Investing.

(2) MSR income as a percentage of Agency debt financing volume.

CAPITAL MARKETS - DISCUSSION OF YEAR-TO-DATE-RESULTS:

  • Total revenues increased primarily due to increases in origination fees, MSR income, and property sales broker fees due to the 38% increase in total transaction volume, partially offset by a decline in MSR margins and higher other revenues. The increase in other revenues was principally due to an increase in investment banking revenues primarily due to more M&A transactions year over year.
  • The increase in total expenses was primarily related to increases in personnel costs mostly due to (i) an increase in commission costs resulting from the growth in origination fees, property sales broker fees, and investment banking revenues, (ii) an increase in salaries and benefits largely related to an increase in average segment headcount, and (iii) an increase severance expense, largely as a result of the separation of several underperforming producers.
  • The increases in operating margin, adjusted EBITDA, and diluted EPS were largely the result of the increased total transaction volume.

 

 

 

 

 

 

 

 

 

 

 

 

 

FINANCIAL RESULTS - SERVICING & ASSET MANAGEMENT

(in thousands)

 

 

YTD Q3 2025

 

 

YTD Q3 2024

 

 

$ Variance

 

% Variance

 

Total revenues

 

$

423,266

 

$

434,351

 

$

(11,085

)

 

(3

)

%

Total expenses

 

 

293,042

 

 

278,615

 

 

14,427

 

 

5

 

 

Walker & Dunlop net income (loss)

 

$

93,630

 

$

121,197

 

$

(27,567

)

 

(23

)

%

Key performance metrics:

 

 

 

 

 

 

 

 

 

 

 

 

Operating margin

 

 

31

%

 

36

%

 

 

 

 

 

Adjusted EBITDA

 

$

339,256

 

$

361,614

 

$

(22,358

)

 

(6

)

%

Diluted EPS

 

 

2.74

 

 

3.58

 

 

(0.84

)

 

(23

)

 

SERVICING & ASSET MANAGEMENT - DISCUSSION OF YEAR-TO-DATE-RESULTS:

  • The decrease in total revenues was primarily the result of a decline in investment management fees and placement fees and other interest income. Investment management fees decreased primarily as a result of a decline in revenue from our LIHTC funds, while placement fees and other income was impacted by lower average placement fees earned on escrow deposits resulting from lower short-term interest rates. Partially offsetting these declines were increases in servicing fees, driven by an increase in the average servicing portfolio period over period, and other revenues, the result of increase syndication fee revenue from an increase in equity syndication volume, primarily due to the largest fund syndicated in the Company’s history during 2025.
  • The increase in total expenses year over year was primarily due to increases in personnel costs and amortization and depreciation. Personnel costs increased primarily due to higher salaries and benefits and bonus accruals tied to a 4% increase in average segment headcount, increased severance costs, and larger production bonuses related to the increased syndication volume.
  • The decrease in revenues was the primary driver of the decreases in operating margin, adjusted EBITDA, and diluted EPS.

 

 

 

 

 

 

 

 

 

 

 

 

 

FINANCIAL RESULTS - CORPORATE

(in thousands)

 

 

YTD Q3 2025

 

 

YTD Q3 2024

 

 

$ Variance

 

% Variance

 

Total revenues

 

$

14,901

 

 

$

12,909

 

 

$

1,992

 

 

15

%

Total expenses

 

 

135,851

 

 

 

124,473

 

 

 

11,378

 

 

9

 

Walker & Dunlop net income (loss)

 

$

(86,904

)

 

$

(84,033

)

 

$

(2,871

)

 

3

%

Key performance metric:

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

 

$

(102,627

)

 

$

(95,211

)

 

$

(7,416

)

 

8

%

Diluted EPS

 

 

(2.54

)

 

 

(2.48

)

 

 

(0.06

)

 

2

 

CORPORATE - DISCUSSION OF YEAR-TO-DATE-RESULTS:

  • Total revenues increased year over year primarily due to an increase in interest income on invested capital outstanding during the quarter, with no comparable activity in the prior year and a small increase in income from equity method investments.
  • The increase in total expenses was primarily driven by an increase in personnel costs and other operating expenses. Personnel expense increased primarily due to an increase in salaries and benefits, driven by a 10% increase in average segment headcount, partially offset by a decrease in subjective bonus accrual. The increase in other operating expenses was driven by an increase in professional fees related to compliance costs and software expense due to the Company’s growth.

CAPITAL SOURCES AND USES

On November 5, 2025, the Company’s Board of Directors declared a dividend of $0.67 per share for the fourth quarter of 2025. The dividend will be paid on December 5, 2025, to all holders of record of the Company’s restricted and unrestricted common stock as of November 21, 2025.

On February 12, 2025, our Board of Directors authorized the repurchase of up to $75.0 million of the Company’s outstanding common stock over a 12-month period starting from February 21, 2025 (the “2025 Share Repurchase Program”). As of September 30, 2025, we have not repurchased any shares of common stock under the 2025 Share Repurchase Program. Any repurchases made pursuant to the 2025 Share Repurchase Program will be made in the open market or in privately negotiated transactions, from time to time, as permitted by federal securities laws and other legal requirements. The timing, manner, price and amount of any repurchases will be determined by the Company in its discretion and will be subject to economic and market conditions, stock price, applicable legal requirements and other factors. The repurchase program may be suspended or discontinued at any time.

CONFERENCE CALL INFORMATION

Listeners can access the Company’s quarterly conference call for more information regarding our financial results via the dial-in number and webcast link below. Presentation materials related to the conference call will be posted to the Investor Relations section of the Company’s website prior to the call. An audio replay will also be available on the Investor Relations section of the Company’s website, along with the presentation materials.

Earnings Call:

 

Thursday, November 6, 2025, at 8:30 a.m. EST

Phone:

 

(800) 330-6710 from within the United States; (773) 305-6853 from outside the United States

Confirmation Code:

 

6393166

Webcast Link:

 

https://event.webcasts.com/starthere.jsp?ei=1703890&tp_key=aa24cbd6fd

ABOUT WALKER & DUNLOP

Walker & Dunlop (NYSE: WD) is one of the largest commercial real estate finance and advisory services firms in the United States and internationally. Our ideas and capital create communities where people live, work, shop, and play. Our innovative people, breadth of our brand, and our technological capabilities make us one of the most insightful and client-focused firms in the commercial real estate industry.

NON-GAAP FINANCIAL MEASURES

To supplement our financial statements presented in accordance with United States generally accepted accounting principles (“GAAP”), the Company uses adjusted EBITDA, adjusted core net income, and adjusted core EPS, which are non-GAAP financial measures. The presentation of these non-GAAP financial measures is not intended to be considered in isolation or as a substitute for, or superior to, the financial information prepared and presented in accordance with GAAP. When analyzing our operating performance, readers should use adjusted EBITDA, adjusted core net income, and adjusted core EPS in addition to, and not as an alternative for, net income and diluted EPS.

Adjusted core net income and adjusted core EPS represent net income adjusted for amortization and depreciation, provision (benefit) for credit losses, net write-offs based on the final resolution of the defaulted loans or collateral, the fair value of expected net cash flows from servicing, net, the income statement impact from periodic revaluation and accretion associated with contingent consideration liabilities related to acquired companies, goodwill impairment and other adjustments. Adjusted EBITDA represents net income before income taxes, interest expense on our corporate debt, and amortization and depreciation, adjusted for provision (benefit) for credit losses, net write-offs based on the final resolution of the defaulted loans or collateral, stock-based compensation, the fair value of expected net cash flows from servicing, net, the write-off of the unamortized balance of deferred issuance costs associated with the repayment of a portion of our corporate debt, goodwill impairment, and contingent consideration liability fair value adjustments when the fair value adjustment is a triggering event for a goodwill impairment assessment. Furthermore, adjusted EBITDA is not intended to be a measure of free cash flow for our management’s discretionary use, as it does not reflect certain cash requirements such as tax and debt service payments. The amounts shown for adjusted EBITDA may also differ from the amounts calculated under similarly titled definitions in our debt instruments, which are further adjusted to reflect certain other cash and non-cash charges that are used to determine compliance with financial covenants. Because not all companies use identical calculations, our presentation of adjusted EBITDA, adjusted core net income and adjusted core EPS may not be comparable to similarly titled measures of other companies.

We use adjusted EBITDA, adjusted core net income, and adjusted core EPS to evaluate the operating performance of our business, for comparison with forecasts and strategic plans and for benchmarking performance externally against competitors. We believe that these non-GAAP measures, when read in conjunction with the Company’s GAAP financial information, provide useful information to investors by offering:

  • the ability to make more meaningful period-to-period comparisons of the Company’s on-going operating results;
  • the ability to better identify trends in the Company’s underlying business and perform related trend analyses; and
  • a better understanding of how management plans and measures the Company’s underlying business.

We believe that these non-GAAP financial measures have limitations in that they do not reflect all of the amounts associated with the Company’s results of operations as determined in accordance with GAAP and that these non-GAAP financial measures should only be used to evaluate the Company’s results of operations in conjunction with the Company’s GAAP financial information. For more information on adjusted EBITDA, adjusted core net income, and adjusted core EPS, refer to the section of this press release below titled “Adjusted Financial Measure Reconciliation to GAAP” and “Adjusted Financial Measure Reconciliation to GAAP By Segment.”

FORWARD-LOOKING STATEMENTS

Some of the statements contained in this press release may constitute forward-looking statements within the meaning of the federal securities laws. Forward-looking statements relate to expectations, projections, plans and strategies, anticipated events or trends and similar expressions concerning matters that are not historical facts. In some cases, you can identify forward-looking statements by the use of forward-looking terminology such as “may,” “will,” “should,” “expects,” “intends,” “plans,” “anticipates,” “believes,” “estimates,” “predicts,” or “potential” or the negative of these words and phrases or similar words or phrases that are predictions of or indicate future events or trends and which do not relate solely to historical matters. You can also identify forward-looking statements by discussions of strategy, plans, or intentions.

The forward-looking statements contained in this press release reflect our current views about future events and are subject to numerous known and unknown risks, uncertainties, assumptions and changes in circumstances that may cause actual results to differ significantly from those expressed or contemplated in any forward-looking statement.

While forward-looking statements reflect our good faith projections, assumptions and expectations, they are not guarantees of future results. Furthermore, we disclaim any obligation to publicly update or revise any forward-looking statement to reflect changes in underlying assumptions or factors, new information, data or methods, future events or other changes, except as required by applicable law. Factors that could cause our results to differ materially include, but are not limited to: (1) general economic conditions and multifamily and commercial real estate market conditions, (2) changes in interest rates, (3) regulatory and/or legislative changes to Freddie Mac, Fannie Mae or HUD, (4) our ability to retain and attract loan originators and other professionals, (5) success of our various investments funded with corporate capital, and (6) changes in federal government fiscal and monetary policies, including any constraints or cuts in federal funds allocated to HUD for loan originations.

For a further discussion of these and other factors that could cause future results to differ materially from those expressed or contemplated in any forward-looking statements, see the section titled “Risk Factors” in our most recent Annual Report on Form 10-K and any updates or supplements in subsequent Quarterly Reports on Form 10-Q and our other filings with the SEC. Such filings are available publicly on our Investor Relations web page at www.walkerdunlop.com.

Walker & Dunlop, Inc. and Subsidiaries

Condensed Consolidated Balance Sheets

Unaudited

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30,

 

June 30,

 

March 31,

 

December 31,

 

September 30,

(in thousands)

 

2025

 

2025

 

2025

 

2024

 

2024

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

274,828

 

$

233,712

 

$

180,971

 

$

279,270

 

$

179,759

Restricted cash

 

 

44,462

 

 

41,090

 

 

32,268

 

 

25,156

 

 

39,827

Pledged securities, at fair value

 

 

221,730

 

 

218,435

 

 

214,374

 

 

206,904

 

 

203,945

Loans held for sale, at fair value

 

 

2,197,739

 

 

1,177,837

 

 

946,372

 

 

780,749

 

 

1,024,984

Mortgage servicing rights

 

 

805,975

 

 

817,814

 

 

825,761

 

 

852,399

 

 

836,896

Goodwill

 

 

868,710

 

 

868,710

 

 

868,710

 

 

868,710

 

 

901,710

Other intangible assets

 

 

145,631

 

 

149,385

 

 

153,139

 

 

156,893

 

 

170,713

Receivables, net

 

 

374,316

 

 

360,646

 

 

372,689

 

 

335,879

 

 

307,407

Committed investments in tax credit equity

 

 

257,564

 

 

194,479

 

 

337,510

 

 

313,230

 

 

333,713

Other assets

 

 

606,320

 

 

612,932

 

 

580,084

 

 

562,803

 

 

580,277

Total assets

 

$

5,797,275

 

$

4,675,040

 

$

4,511,878

 

$

4,381,993

 

$

4,579,231

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Warehouse notes payable

 

$

2,175,157

 

$

1,157,234

 

$

931,002

 

$

781,706

 

$

1,019,850

Notes payable

 

 

829,909

 

 

828,657

 

 

825,556

 

 

768,044

 

 

769,376

Allowance for risk-sharing obligations

 

 

34,140

 

 

33,191

 

 

31,871

 

 

28,159

 

 

29,859

Commitments to fund investments in tax credit equity

 

 

223,788

 

 

168,863

 

 

295,052

 

 

274,975

 

 

289,250

Other liabilities

 

 

756,815

 

 

725,297

 

 

684,308

 

 

769,246

 

 

724,543

Total liabilities

 

$

4,019,809

 

$

2,913,242

 

$

2,767,789

 

$

2,622,130

 

$

2,832,878

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders' Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock

 

$

333

 

$

333

 

$

333

 

$

332

 

$

332

Additional paid-in capital

 

 

444,127

 

 

438,129

 

 

432,788

 

 

429,000

 

 

412,570

Accumulated other comprehensive income (loss)

 

 

1,833

 

 

2,764

 

 

1,295

 

 

586

 

 

1,466

Retained earnings

 

 

1,319,274

 

 

1,308,792

 

 

1,297,764

 

 

1,317,945

 

 

1,295,459

Total stockholders’ equity

 

$

1,765,567

 

$

1,750,018

 

$

1,732,180

 

$

1,747,863

 

$

1,709,827

Noncontrolling interests

 

 

11,899

 

 

11,780

 

 

11,909

 

 

12,000

 

 

36,526

Total equity

 

$

1,777,466

 

$

1,761,798

 

$

1,744,089

 

$

1,759,863

 

$

1,746,353

Commitments and contingencies

 

 

 

 

 

 

 

 

 

 

Total liabilities and stockholders' equity

 

$

5,797,275

 

$

4,675,040

 

$

4,511,878

 

$

4,381,993

 

$

4,579,231

Walker & Dunlop, Inc. and Subsidiaries

Consolidated Statements of Income and Comprehensive Income

Unaudited

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarterly Trends

 

Nine months ended

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30,

(in thousands, except per share amounts)

 

Q3 2025

 

Q2 2025

 

Q1 2025

 

Q4 2024

 

Q3 2024

 

2025

 

2024

Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Origination fees

 

$

97,845

 

 

$

94,309

 

 

$

46,381

 

 

$

93,942

 

 

$

73,546

 

 

$

238,535

 

 

$

182,620

 

MSR income

 

 

48,657

 

 

 

53,153

 

 

 

27,811

 

 

 

55,920

 

 

 

43,426

 

 

 

129,621

 

 

 

97,673

 

Servicing fees

 

 

85,189

 

 

 

83,693

 

 

 

82,221

 

 

 

82,961

 

 

 

82,222

 

 

 

251,103

 

 

 

242,683

 

Property sales broker fees

 

 

26,546

 

 

 

14,964

 

 

 

13,521

 

 

 

21,175

 

 

 

19,322

 

 

 

55,031

 

 

 

39,408

 

Investment management fees

 

 

6,178

 

 

 

7,577

 

 

 

9,682

 

 

 

(3,110

)

 

 

11,744

 

 

 

23,437

 

 

 

40,086

 

Net warehouse interest income (expense)

 

 

(2,035

)

 

 

(1,760

)

 

 

(786

)

 

 

(2,186

)

 

 

(2,147

)

 

 

(4,581

)

 

 

(4,847

)

Placement fees and other interest income

 

 

46,302

 

 

 

35,986

 

 

 

33,211

 

 

 

43,962

 

 

 

43,557

 

 

 

115,499

 

 

 

123,999

 

Other revenues

 

 

28,993

 

 

 

31,318

 

 

 

25,326

 

 

 

48,787

 

 

 

20,634

 

 

 

85,637

 

 

 

69,417

 

Total revenues

 

$

337,675

 

 

$

319,240

 

 

$

237,367

 

 

$

341,451

 

 

$

292,304

 

 

$

894,282

 

 

$

791,039

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Personnel

 

$

177,418

 

 

$

161,888

 

 

$

121,390

 

 

$

169,178

 

 

$

145,538

 

 

$

460,696

 

 

$

390,068

 

Amortization and depreciation

 

 

60,041

 

 

 

58,936

 

 

 

57,621

 

 

 

68,054

 

 

 

57,561

 

 

 

176,598

 

 

 

169,495

 

Provision (benefit) for credit losses

 

 

949

 

 

 

1,820

 

 

 

3,712

 

 

 

4,529

 

 

 

2,850

 

 

 

6,481

 

 

 

6,310

 

Interest expense on corporate debt

 

 

16,451

 

 

 

16,767

 

 

 

15,514

 

 

 

15,921

 

 

 

18,232

 

 

 

48,732

 

 

 

53,765

 

Goodwill impairment

 

 

 

 

 

 

 

 

 

 

 

33,000

 

 

 

 

 

 

 

 

 

 

Fair value adjustments to contingent consideration liabilities

 

 

 

 

 

 

 

 

 

 

 

(48,955

)

 

 

(1,366

)

 

 

 

 

 

(1,366

)

Other operating expenses

 

 

36,879

 

 

 

33,455

 

 

 

33,886

 

 

 

47,604

 

 

 

31,984

 

 

 

104,220

 

 

 

93,386

 

Total expenses

 

$

291,738

 

 

$

272,866

 

 

$

232,123

 

 

$

289,331

 

 

$

254,799

 

 

$

796,727

 

 

$

711,658

 

Income from operations

 

$

45,937

 

 

$

46,374

 

 

$

5,244

 

 

$

52,120

 

 

$

37,505

 

 

$

97,555

 

 

$

79,381

 

Income tax expense

 

 

12,516

 

 

 

12,425

 

 

 

2,519

 

 

 

10,955

 

 

 

8,822

 

 

 

27,460

 

 

 

19,588

 

Net income before noncontrolling interests

 

$

33,421

 

 

$

33,949

 

 

$

2,725

 

 

$

41,165

 

 

$

28,683

 

 

$

70,095

 

 

$

59,793

 

Less: net income (loss) from noncontrolling interests

 

 

(31

)

 

 

(3

)

 

 

(29

)

 

 

(3,671

)

 

 

(119

)

 

 

(63

)

 

 

(3,538

)

Walker & Dunlop net income

 

$

33,452

 

 

$

33,952

 

 

$

2,754

 

 

$

44,836

 

 

$

28,802

 

 

$

70,158

 

 

$

63,331

 

Other comprehensive income (loss), net of tax

 

 

(931

)

 

 

1,469

 

 

 

709

 

 

 

(880

)

 

 

1,051

 

 

 

1,247

 

 

 

1,945

 

Walker & Dunlop comprehensive income

 

$

32,521

 

 

$

35,421

 

 

$

3,463

 

 

$

43,956

 

 

$

29,853

 

 

$

71,405

 

 

$

65,276

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Effective Tax Rate

 

 

27

%

 

 

27

%

 

 

48

%

 

 

21

%

 

 

24

%

 

 

28

%

 

 

25

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per share

 

$

0.98

 

 

$

1.00

 

 

$

0.08

 

 

$

1.32

 

 

$

0.85

 

 

$

2.05

 

 

$

1.87

 

Diluted earnings per share

 

 

0.98

 

 

 

0.99

 

 

 

0.08

 

 

 

1.32

 

 

 

0.85

 

 

 

2.05

 

 

 

1.87

 

Cash dividends paid per common share

 

 

0.67

 

 

 

0.67

 

 

 

0.67

 

 

 

0.65

 

 

 

0.65

 

 

 

2.01

 

 

 

1.95

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic weighted-average shares outstanding

 

 

33,376

 

 

 

33,358

 

 

 

33,264

 

 

 

33,192

 

 

 

33,169

 

 

 

33,333

 

 

 

33,090

 

Diluted weighted-average shares outstanding

 

 

33,397

 

 

 

33,371

 

 

 

33,296

 

 

 

33,223

 

 

 

33,203

 

 

 

33,355

 

 

 

33,135

 

SUPPLEMENTAL OPERATING DATA

Unaudited

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarterly Trends

 

Nine months ended

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30,

 

(in thousands, except per share data and unless otherwise noted)

 

Q3 2025

 

Q2 2025

 

Q1 2025

 

Q4 2024

 

Q3 2024

 

2025

 

2024

 

Transaction Volume:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Components of Debt Financing Volume

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fannie Mae

 

$

2,141,092

 

$

3,114,308

 

$

1,511,794

 

$

3,225,633

 

$

2,001,356

 

$

6,767,194

 

$

4,415,528

 

Freddie Mac

 

 

3,664,380

 

 

1,752,597

 

 

808,247

 

 

1,553,495

 

 

1,545,939

 

 

6,225,224

 

 

3,674,055

 

Ginnie Mae - HUD

 

 

325,169

 

 

288,449

 

 

148,158

 

 

116,437

 

 

272,054

 

 

761,776

 

 

472,092

 

Brokered (1)

 

 

4,512,729

 

 

6,335,071

 

 

2,552,943

 

 

4,893,643

 

 

4,028,208

 

 

13,400,743

 

 

11,200,133

 

Principal Lending and Investing (2)

 

 

199,250

 

 

147,800

 

 

175,500

 

 

207,000

 

 

165,875

 

 

522,550

 

 

396,650

 

Total Debt Financing Volume

 

$

10,842,620

 

$

11,638,225

 

$

5,196,642

 

$

9,996,208

 

$

8,013,432

 

$

27,677,487

 

$

20,158,458

 

Property Sales Volume

 

 

4,672,875

 

 

2,313,585

 

 

1,839,290

 

 

3,450,614

 

 

3,602,675

 

 

8,825,750

 

 

6,300,609

 

Total Transaction Volume

 

$

15,515,495

 

$

13,951,810

 

$

7,035,932

 

$

13,446,822

 

$

11,616,107

 

$

36,503,237

 

$

26,459,067

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Key Performance Metrics:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating margin

 

 

14

%

 

15

%

 

2

%

 

15

%

 

13

%

 

11

%

 

10

%

Return on equity

 

 

8

 

 

8

 

 

1

 

 

10

 

 

7

 

 

5

 

 

5

 

Walker & Dunlop net income

 

$

33,452

 

$

33,952

 

$

2,754

 

$

44,836

 

$

28,802

 

$

70,158

 

$

63,331

 

Adjusted EBITDA (3)

 

 

82,084

 

 

76,811

 

 

64,966

 

 

94,577

 

 

78,905

 

 

223,861

 

 

233,972

 

Diluted EPS

 

 

0.98

 

 

0.99

 

 

0.08

 

 

1.32

 

 

0.85

 

 

2.05

 

 

1.87

 

Adjusted core EPS (4)

 

 

1.22

 

 

1.15

 

 

0.85

 

 

1.34

 

 

1.19

 

 

3.23

 

 

3.60

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Key Expense Metrics (as a percentage of total revenues):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Personnel expense

 

 

53

%

 

51

%

 

51

%

 

50

%

 

50

%

 

52

%

 

49

%

Other operating expenses

 

 

11

 

 

10

 

 

14

 

 

14

 

 

11

 

 

12

 

 

12

 

Key Revenue Metrics (as a percentage of debt financing volume):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Origination fee rate (5)

 

 

0.90

%

 

0.82

%

 

0.90

%

 

0.94

%

 

0.93

%

 

0.87

%

 

0.91

%

Agency MSR rate (6)

 

 

0.79

 

 

1.03

 

 

1.13

 

 

1.14

 

 

1.14

 

 

0.94

 

 

1.14

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Data:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Market capitalization at period end

 

$

2,847,907

 

$

2,395,939

 

$

2,901,726

 

$

3,282,018

 

$

3,834,715

 

 

 

 

 

 

 

Closing share price at period end

 

$

83.62

 

$

70.48

 

$

85.36

 

$

97.21

 

$

113.59

 

 

 

 

 

 

 

Average headcount

 

 

1,438

 

 

1,400

 

 

1,394

 

 

1,391

 

 

1,356

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Components of Servicing Portfolio (end of period):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fannie Mae

 

$

71,006,342

 

$

70,042,909

 

$

69,176,839

 

$

68,196,744

 

$

66,068,212

 

 

 

 

 

 

 

Freddie Mac

 

 

40,473,401

 

 

39,433,013

 

 

38,556,682

 

 

39,185,091

 

 

40,090,158

 

 

 

 

 

 

 

Ginnie Mae - HUD

 

 

11,298,108

 

 

11,008,314

 

 

10,882,857

 

 

10,847,265

 

 

10,727,323

 

 

 

 

 

 

 

Brokered (7)

 

 

16,553,827

 

 

16,864,888

 

 

17,032,338

 

 

17,057,912

 

 

17,156,810

 

 

 

 

 

 

 

Principal Lending and Investing (8)

 

 

 

 

 

 

 

 

 

 

38,043

 

 

 

 

 

 

 

Total Servicing Portfolio

 

$

139,331,678

 

$

137,349,124

 

$

135,648,716

 

$

135,287,012

 

$

134,080,546

 

 

 

 

 

 

 

Assets under management (9)

 

 

18,521,907

 

 

18,623,451

 

 

18,518,413

 

 

18,423,463

 

 

18,210,452

 

 

 

 

 

 

 

Total Managed Portfolio

 

$

157,853,585

 

$

155,972,575

 

$

154,167,129

 

$

153,710,475

 

$

152,290,998

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Key Servicing Portfolio Metrics (end of period):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Custodial escrow account deposits (in billions)

 

$

2.8

 

$

2.7

 

$

2.4

 

$

2.7

 

$

3.1

 

 

 

 

 

 

 

Weighted-average servicing fee rate (basis points)

 

 

24.0

 

 

24.1

 

 

24.4

 

 

24.2

 

 

24.1

 

 

 

 

 

 

 

Weighted-average remaining servicing portfolio term (years)

 

 

7.4

 

 

7.4

 

 

7.5

 

 

7.7

 

 

7.7

 

 

 

 

 

 

 

 

(1)

 

Brokered transactions for life insurance companies, commercial banks, and other capital sources.

(2)

 

Includes debt financing volumes from our WDIP separate accounts.

(3)

 

This is a non-GAAP financial measure. For more information on adjusted EBITDA, refer to the section above titled “Non-GAAP Financial Measures.”

(4)

 

This is a non-GAAP financial measure. For more information on adjusted core EPS, refer to the section above titled “Non-GAAP Financial Measures.”

(5)

 

Origination fees as a percentage of debt financing volume. Excludes the income and debt financing volume from Principal Lending and Investing.

(6)

 

MSR income as a percentage of Agency debt financing volume.

(7)

 

Brokered loans serviced primarily for life insurance companies.

(8)

 

Consists of interim loans not managed for our interim loan joint venture.

(9)

 

WDAE assets under management, commercial real estate loans and funds managed by WDIP, and interim loans serviced for our interim loan joint venture.

KEY CREDIT METRICS

Unaudited

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30,

 

June 30,

 

March 31,

 

December 31,

 

September 30,

 

(dollars in thousands)

2025

 

2025

 

2025

 

2024

 

2024

 

Risk-sharing servicing portfolio:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fannie Mae Full Risk

$

63,382,256

 

$

61,486,070

 

$

60,493,946

 

$

59,304,888

 

$

57,032,839

 

Fannie Mae Modified Risk

 

7,624,086

 

 

8,556,839

 

 

8,682,893

 

 

8,891,856

 

 

9,035,373

 

Freddie Mac Modified Risk

 

10,000

 

 

10,000

 

 

15,000

 

 

15,000

 

 

69,400

 

Total risk-sharing servicing portfolio

$

71,016,342

 

$

70,052,909

 

$

69,191,839

 

$

68,211,744

 

$

66,137,612

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-risk-sharing servicing portfolio:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fannie Mae No Risk

$

 

$

 

$

 

$

 

$

 

Freddie Mac No Risk

 

40,463,401

 

 

39,423,013

 

 

38,541,682

 

 

39,170,091

 

 

40,020,758

 

GNMA - HUD No Risk

 

11,298,108

 

 

11,008,314

 

 

10,882,857

 

 

10,847,265

 

 

10,727,323

 

Brokered

 

16,553,827

 

 

16,864,888

 

 

17,032,338

 

 

17,057,912

 

 

17,156,810

 

Total non-risk-sharing servicing portfolio

$

68,315,336

 

$

67,296,215

 

$

66,456,877

 

$

67,075,268

 

$

67,904,891

 

Total loans serviced for others

$

139,331,678

 

$

137,349,124

 

$

135,648,716

 

$

135,287,012

 

$

134,042,503

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans held for investment (full risk)

$

36,926

 

$

36,926

 

$

36,926

 

$

36,926

 

$

38,043

 

Interim Loan Joint Venture Managed Loans (1)

 

76,215

 

 

76,215

 

 

173,315

 

 

173,315

 

 

424,774

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At-risk servicing portfolio (2)

$

66,946,180

 

$

65,378,944

 

$

64,450,319

 

$

63,365,672

 

$

61,237,535

 

Maximum exposure to at-risk portfolio (3)

 

13,704,585

 

 

13,382,410

 

 

13,200,846

 

 

12,893,593

 

 

12,454,158

 

Defaulted loans(4)

 

139,020

 

 

108,530

 

 

108,530

 

 

41,737

 

 

59,645

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Defaulted loans as a percentage of the at-risk portfolio

 

0.21

%

 

0.17

%

 

0.17

%

 

0.07

%

 

0.10

%

Allowance for risk-sharing as a percentage of the at-risk portfolio

 

0.05

 

 

0.05

 

 

0.05

 

 

0.04

 

 

0.05

 

Allowance for risk-sharing as a percentage of maximum exposure

 

0.25

 

 

0.25

 

 

0.24

 

 

0.22

 

 

0.24

 

 

(1)

 

This balance consists entirely of interim loan joint venture managed loans. We indirectly share in a portion of the risk of loss associated with interim loan joint venture managed loans through our 15% equity ownership in the joint venture. We had no exposure to risk of loss for the loans serviced directly for our interim loan joint venture partner. The balance of this line is included as a component of assets under management in the Supplemental Operating Data table.

 

(2)

 

At-risk servicing portfolio is defined as the balance of Fannie Mae DUS loans subject to the risk-sharing formula described below, as well as a small number of Freddie Mac loans on which we share in the risk of loss. Use of the at-risk portfolio provides for comparability of the full risk-sharing and modified risk-sharing loans because the provision and allowance for risk-sharing obligations are based on the at-risk balances of the associated loans. Accordingly, we have presented the key statistics as a percentage of the at-risk portfolio.

 
   

For example, a $15 million loan with 50% risk-sharing has the same potential risk exposure as a $7.5 million loan with full DUS risk sharing. Accordingly, if the $15 million loan with 50% risk-sharing were to default, we would view the overall loss as a percentage of the at-risk balance, or $7.5 million, to ensure comparability between all risk-sharing obligations. To date, substantially all of the risk-sharing obligations that we have settled have been from full risk-sharing loans.

 

(3)

 

Represents the maximum loss we would incur under our risk-sharing obligations if all of the loans we service, for which we retain some risk of loss, were to default and all of the collateral underlying these loans was determined to be without value at the time of settlement. The maximum exposure is not representative of the actual loss we would incur.

 

(4)

 

Defaulted loans represent loans in our Fannie Mae at-risk portfolio or Freddie Mac SBL portfolio that are probable of foreclosure or that have foreclosed and for which we have recorded a collateral-based reserve (i.e. loans where we have assessed a probable loss). Other loans that are delinquent but not foreclosed or that are not probable of foreclosure are not included here. Additionally, loans that have foreclosed or are probable of foreclosure but are not expected to result in a loss to us are not included here.

ADJUSTED FINANCIAL MEASURE RECONCILIATION TO GAAP

Unaudited

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarterly Trends

 

Nine months ended

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30,

 

(in thousands)

Q3 2025

 

Q2 2025

 

Q1 2025

 

Q4 2024

 

Q3 2024

 

2025

 

 

2024

 

 

Reconciliation of Walker & Dunlop Net Income to Adjusted EBITDA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Walker & Dunlop Net Income

$

33,452

 

 

$

33,952

 

 

$

2,754

 

 

$

44,836

 

 

$

28,802

 

 

$

70,158

 

 

$

63,331

 

 

Income tax expense

 

12,516

 

 

 

12,425

 

 

 

2,519

 

 

 

10,955

 

 

 

8,822

 

 

 

27,460

 

 

 

19,588

 

 

Interest expense on corporate debt

 

16,451

 

 

 

16,767

 

 

 

15,514

 

 

 

15,921

 

 

 

18,232

 

 

 

48,732

 

 

 

53,765

 

 

Amortization and depreciation

 

60,041

 

 

 

58,936

 

 

 

57,621

 

 

 

68,054

 

 

 

57,561

 

 

 

176,598

 

 

 

169,495

 

 

Provision (benefit) for credit losses

 

949

 

 

 

1,820

 

 

 

3,712

 

 

 

4,529

 

 

 

2,850

 

 

 

6,481

 

 

 

6,310

 

 

Net write-offs

 

 

 

 

 

 

 

 

 

 

 

 

 

(468

)

 

 

 

 

 

(468

)

 

Stock-based compensation expense

 

7,332

 

 

 

6,064

 

 

 

6,442

 

 

 

7,702

 

 

 

6,532

 

 

 

19,838

 

 

 

19,624

 

 

MSR income

 

(48,657

)

 

 

(53,153

)

 

 

(27,811

)

 

 

(55,920

)

 

 

(43,426

)

 

 

(129,621

)

 

 

(97,673

)

 

Write-off of unamortized issuance costs from corporate debt paydown

 

 

 

 

 

 

 

4,215

 

 

 

 

 

 

 

 

 

4,215

 

 

 

 

 

Goodwill impairment, net of contingent consideration liability fair value adjustments(1)

 

 

 

 

 

 

 

 

 

 

(1,500

)

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

$

82,084

 

 

$

76,811

 

 

$

64,966

 

 

$

94,577

 

 

$

78,905

 

 

$

223,861

 

 

$

233,972

 

 

 
(1) For the three months ended December 31, 2024, includes goodwill impairment of $33.0 million and contingent consideration liability fair value adjustments of $34.5 million.

ADJUSTED FINANCIAL MEASURE RECONCILIATION TO GAAP BY SEGMENT

Unaudited

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital Markets

 

Three months ended

September 30,

 

 

Nine months ended

September 30,

(in thousands)

2025

 

2024

 

2025

 

2024

Reconciliation of Walker & Dunlop Net Income to Adjusted EBITDA

 

 

 

 

 

 

Walker & Dunlop Net Income (Loss)

$

27,930

 

 

$

21,830

 

 

$

63,432

 

 

$

26,167

 

Income tax expense (benefit)

 

10,383

 

 

 

7,073

 

 

 

24,849

 

 

 

8,689

 

Interest expense on corporate debt

 

4,535

 

 

 

4,888

 

 

 

13,190

 

 

 

15,038

 

Amortization and depreciation

 

1,146

 

 

 

1,137

 

 

 

3,433

 

 

 

3,412

 

Stock-based compensation expense

 

3,899

 

 

 

3,897

 

 

 

10,685

 

 

 

11,936

 

MSR income

 

(48,657

)

 

 

(43,426

)

 

 

(129,621

)

 

 

(97,673

)

Write-off of unamortized issuance costs from corporate debt paydown

 

 

 

 

 

 

 

1,264

 

 

 

 

Adjusted EBITDA

$

(764

)

 

$

(4,601

)

 

$

(12,768

)

 

$

(32,431

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Servicing & Asset Management

 

Three months ended

September 30,

 

 

Nine months ended

September 30,

(in thousands)

2025

 

2024

 

2025

 

2024

Reconciliation of Walker & Dunlop Net Income to Adjusted EBITDA

 

 

 

 

 

 

Walker & Dunlop Net Income (Loss)

$

36,963

 

 

$

37,482

 

 

$

93,630

 

 

$

121,197

 

Income tax expense (benefit)

 

13,578

 

 

 

10,756

 

 

 

36,657

 

 

 

38,430

 

Interest expense on corporate debt

 

10,404

 

 

 

11,711

 

 

 

31,145

 

 

 

33,848

 

Amortization and depreciation

 

56,991

 

 

 

54,668

 

 

 

167,371

 

 

 

160,912

 

Provision (benefit) for credit losses

 

949

 

 

 

2,850

 

 

 

6,481

 

 

 

6,310

 

Net write-offs

 

 

 

 

(468

)

 

 

 

 

 

(468

)

Stock-based compensation expense

 

538

 

 

 

456

 

 

 

1,443

 

 

 

1,385

 

Write-off of unamortized issuance costs from corporate debt paydown

 

 

 

 

 

 

 

2,529

 

 

 

 

Adjusted EBITDA

$

119,423

 

 

$

117,455

 

 

$

339,256

 

 

$

361,614

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Corporate

 

Three months ended

September 30,

 

 

Nine months ended

September 30,

(in thousands)

2025

 

2024

 

2025

 

2024

Reconciliation of Walker & Dunlop Net Income to Adjusted EBITDA

 

 

 

 

 

 

Walker & Dunlop Net Income (Loss)

$

(31,441

)

 

$

(30,510

)

 

$

(86,904

)

 

$

(84,033

)

Income tax expense (benefit)

 

(11,445

)

 

 

(9,007

)

 

 

(34,046

)

 

 

(27,531

)

Interest expense on corporate debt

 

1,512

 

 

 

1,633

 

 

 

4,397

 

 

 

4,879

 

Amortization and depreciation

 

1,904

 

 

 

1,756

 

 

 

5,794

 

 

 

5,171

 

Stock-based compensation expense

 

2,895

 

 

 

2,179

 

 

 

7,710

 

 

 

6,303

 

Write-off of unamortized issuance costs from corporate debt paydown

 

 

 

 

 

 

 

422

 

 

 

 

Adjusted EBITDA

$

(36,575

)

 

$

(33,949

)

 

$

(102,627

)

 

$

(95,211

)

ADJUSTED CORE EPS RECONCILIATION

Unaudited

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarterly Trends

 

Nine months ended

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30,

(in thousands)

Q3 2025

 

Q2 2025

 

Q1 2025

 

Q4 2024

 

Q3 2024

 

2025

 

2024

Reconciliation of Walker & Dunlop Net Income to Adjusted Core Net Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Walker & Dunlop Net Income

$

33,452

 

 

$

33,952

 

 

$

2,754

 

 

$

44,836

 

 

$

28,802

 

 

$

70,158

 

 

$

63,331

 

Provision (benefit) for credit losses

 

949

 

 

 

1,820

 

 

 

3,712

 

 

 

4,529

 

 

 

2,850

 

 

 

6,481

 

 

 

6,310

 

Net write-offs

 

 

 

 

 

 

 

 

 

 

 

 

 

(468

)

 

 

 

 

 

(468

)

Amortization and depreciation

 

60,041

 

 

 

58,936

 

 

 

57,621

 

 

 

68,054

 

 

 

57,561

 

 

 

176,598

 

 

 

169,495

 

MSR income

 

(48,657

)

 

 

(53,153

)

 

 

(27,811

)

 

 

(55,920

)

 

 

(43,426

)

 

 

(129,621

)

 

 

(97,673

)

Goodwill impairment

 

 

 

 

 

 

 

 

 

 

33,000

 

 

 

 

 

 

 

 

 

 

Contingent consideration accretion and fair value adjustments

 

18

 

 

 

41

 

 

 

40

 

 

 

(48,822

)

 

 

(1,204

)

 

 

99

 

 

 

130

 

Write-off of unamortized issuance costs from corporate debt paydown

 

 

 

 

 

 

 

4,215

 

 

 

 

 

 

 

 

 

4,215

 

 

 

 

Income tax expense adjustment(1)

 

(3,856

)

 

 

(2,429

)

 

 

(11,355

)

 

 

(177

)

 

 

(3,602

)

 

 

(17,640

)

 

 

(19,196

)

Adjusted Core Net Income

$

41,947

 

 

$

39,167

 

 

$

29,176

 

 

$

45,500

 

 

$

40,513

 

 

$

110,290

 

 

$

121,929

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Diluted EPS to Adjusted core EPS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Walker & Dunlop Net Income

$

33,452

 

 

$

33,952

 

 

$

2,754

 

 

$

44,836

 

 

$

28,802

 

 

$

70,158

 

 

$

63,331

 

Diluted weighted-average shares outstanding

 

33,397

 

 

 

33,371

 

 

 

33,296

 

 

 

33,223

 

 

 

33,203

 

 

 

33,355

 

 

 

33,135

 

Diluted EPS

$

0.98

 

 

$

0.99

 

 

$

0.08

 

 

$

1.32

 

 

$

0.85

 

 

$

2.05

 

 

$

1.87

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted Core Net Income

$

41,947

 

 

$

39,167

 

 

$

29,176

 

 

$

45,500

 

 

$

40,513

 

 

$

110,290

 

 

$

121,929

 

Diluted weighted-average shares outstanding

 

33,397

 

 

 

33,371

 

 

 

33,296

 

 

 

33,223

 

 

 

33,203

 

 

 

33,355

 

 

 

33,135

 

Adjusted Core EPS

$

1.22

 

 

$

1.15

 

 

$

0.85

 

 

$

1.34

 

 

$

1.19

 

 

$

3.23

 

 

$

3.60

 

 

(1)

 

Income tax impact of the above adjustments to adjusted core net income. Uses quarterly or annual effective tax rate as disclosed in the Condensed Consolidated Statements of Income and Comprehensive Income in this press release. The effective rate is adjusted for the impacts of excess tax benefits and shortfalls.

Category: Earnings

Contacts

Recent Quotes

View More
Symbol Price Change (%)
AMZN  244.47
-5.73 (-2.29%)
AAPL  271.31
+1.17 (0.43%)
AMD  239.43
-16.90 (-6.59%)
BAC  53.66
+1.20 (2.30%)
GOOG  286.24
+1.49 (0.52%)
META  620.41
-15.54 (-2.44%)
MSFT  497.86
-9.31 (-1.83%)
NVDA  189.16
-6.05 (-3.10%)
ORCL  244.63
-5.68 (-2.27%)
TSLA  447.95
-14.12 (-3.06%)
Stock Quote API & Stock News API supplied by www.cloudquote.io
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the Privacy Policy and Terms Of Service.