Rocket Companies, Inc. (RKT) FY 2022 MD&A
This page reproduces the company's own Item 7 MD&A text from the linked SEC filing. It is filer text, not grepcent analysis, scoring, or investment advice.
Item 7. Management's Discussion and Analysis of Financial Condition and Results of Operations
The following management’s discussion and analysis of our financial condition and results of operations should be read in conjunction with, and is qualified in its entirety by reference to, our consolidated financial statements and the related notes and other information included elsewhere in this Annual Report on Form 10-K (the “Form 10-K”). This discussion and analysis contains forward-looking statements that involve risks and uncertainties which could cause our actual results to differ materially from those anticipated in these forward-looking statements, including, but not limited to, risks and uncertainties discussed below under the heading “Special Note Regarding Forward-Looking Statements,” and in Part I and elsewhere in this Form 10-K.
Special Note Regarding Forward-Looking Statements
This Form 10-K contains forward-looking statements, which involve risks and uncertainties. These forward-looking statements are generally identified by the use of forward-looking terminology, including the terms “anticipate,” “believe,” “could,” “estimate,” “expect,” “intend,” “may,” “plan,” “potential,” “predict,” “project,” “should,” “target,” “will,” “would” and, in each case, their negative or other various or comparable terminology. All statements other than statements of historical facts contained in this Form 10-K, including statements regarding our strategy, future operations, future financial position, future revenue, projected costs, prospects, plans, objectives of management and expected market growth are forward-looking statements. As you read this Form 10-K, you should understand that these statements are not guarantees of performance or results. They involve known and unknown risks, uncertainties and assumptions, including those described under the heading “Risk Factors” in this Form 10-K. Although we believe that these forward-looking statements are based upon reasonable assumptions, you should be aware that many factors, including those described under the heading “Risk Factors” in this Form 10-K, could affect our actual financial results or results of operations and could cause actual results to differ materially from those in the forward-looking statements.
Our forward-looking statements made herein are made only as of the date of this Form 10-K. We expressly disclaim any intent, obligation or undertaking to update or revise any forward-looking statements made herein to reflect any change in our expectations with regard thereto or any change in events, conditions or circumstances on which any such statements are based. All subsequent written and oral forward-looking statements attributable to us or persons acting on our behalf are expressly qualified in their entirety by the cautionary statements contained in this Form 10-K.
Objective
The following discussion provides an analysis of the Company's financial condition, cash flows and results of operations from management's perspective and should be read in conjunction with the consolidated financial statements and notes thereto included in Part II, Item 8 of this Annual Report on Form 10-K. Our objective is to provide discussion of events and uncertainties known to management that are reasonably likely to cause the reported financial information not to be indicative of future operating results or of future financial condition and to also offer information that provides an understanding of our financial condition, cash flows and results of operations. This section of this Form 10-K generally discusses 2022 and 2021 items and year-to-year comparisons between 2022 and 2021. Discussions of 2020 items and year-to-year comparisons between 2021 and 2020 that are not included in this Form 10-K can be found in "Management's Discussion and Analysis of Financial Condition and Results of Operations" in Part II, Item 7 of the Company's Annual Report on Form 10-K for the fiscal year ended December 31, 2021.
Executive Summary
We are a Detroit-based fintech holding company consisting of tech-driven mortgage, real estate and financial services businesses - including Rocket Mortgage, Rocket Homes, Rocket Loans and Rocket Money (formerly known as Truebill). We
54
are committed to providing an industry-leading client experience powered by our simple, fast and trusted digital solutions. In addition to Rocket Mortgage, one of the nation’s largest mortgage lenders, we have expanded into complementary industries, such as real estate services, personal lending, solar, and personal finance where we seek to deliver innovative client solutions leveraging our Rocket platform and be the best at creating certainty in life's most complex moments so that our clients can live their dreams.
Recent Developments
Business Trends
The U.S. Federal Reserve raised the Federal Funds rate multiple times in 2022 to mitigate inflationary pressures. The resulting mortgage interest rate increases have driven a significant decline in the size of the mortgage origination market from 2021 to 2022. The increase in mortgage interest rates, coupled with uncertainty in the economy, have reduced demand for mortgage originations and particularly refinance transactions.
Career Transition Program
Due to the rapidly changing mortgage market, during the second quarter of 2022 the board of directors approved a career transition program that the Company offered to certain eligible team members. The career transition program included a compensation package, healthcare coverage, career transition services, and accelerated vesting of certain equity awards, if applicable. As a result, the Company incurred charges of $81.1 million during the year ended December 31, 2022.
Year ended December 31, 2022 Summary
We originated $133.1 billion in residential mortgage loans, which was a $218.1 billion, or 62.1%, decrease from the same period in 2021. Our Net Income was $699.9 million, compared to a Net Income of $6.1 billion for the same period in 2021. We also generated $59.3 million of Adjusted EBITDA, which was a decrease of $6.1 billion, or 99.0%, compared to $6.2 billion for the same period in 2021. See “Non-GAAP Financial Measures” below for more information on Adjusted EBITDA.
Non-GAAP Financial Measures
To provide investors with information in addition to our results as determined by GAAP, we disclose Adjusted Revenue, Adjusted Net (Loss) Income, Adjusted Diluted (Loss) Earnings Per Share and Adjusted EBITDA (collectively “our non-GAAP financial measures”) as non-GAAP measures which management believes provide useful information to investors. We believe that the presentation of our non-GAAP financial measures provides useful information to investors regarding our results of operations because each measure assists both investors and management in analyzing and benchmarking the performance and value of our business. Our non-GAAP financial measures are not calculated in accordance with GAAP and should not be considered as a substitute for revenue, net income, or any other operating performance measure calculated in accordance with GAAP. Other companies may define our non-GAAP financial measures differently, and as a result, our measures of our non-GAAP financial measures may not be directly comparable to those of other companies. Our non-GAAP financial measures provide indicators of performance that are not affected by fluctuations in certain costs or other items. Accordingly, management believes that these measurements are useful for comparing general operating performance from period to period, and management relies on these measures for planning and forecasting of future periods. Additionally, these measures allow management to compare our results with those of other companies that have different financing and capital structures.
We define “Adjusted Revenue” as total revenues net of the change in fair value of mortgage servicing rights (“MSRs”) due to valuation assumptions (net of hedges). We define “Adjusted Net (Loss) Income” as tax-effected earnings before share-based compensation expense, the change in fair value of MSRs due to valuation assumptions (net of hedges), loss on extinguishment of Senior Notes, a litigation accrual, career transition program, change in Tax receivable agreement liability, and the tax effects of those adjustments as applicable. We define “Adjusted Diluted (Loss) Earnings Per Share” as Adjusted Net (Loss) Income divided by the diluted weighted average number of Class A common stock outstanding for the applicable period, which assumes the pro forma exchange and conversion of all outstanding Class D common stock for Class A common stock. We define “Adjusted EBITDA” as earnings before interest and amortization expense on non-funding debt, income tax, depreciation and amortization, share-based compensation expense, change in fair value of MSRs due to valuation assumptions (net of hedges), a litigation accrual, career transition program, and change in Tax receivable agreement liability.
55
We exclude from each of our non-GAAP financial measures the change in fair value of MSRs due to valuation assumptions (net of hedges) as this represents a non-cash non-realized adjustment to our total revenues, reflecting changes in assumptions including discount rates and prepayment speed assumptions, mostly due to changes in market interest rates, which is not indicative of our performance or results of operation. We also exclude effects of contractual prepayment protection associated with sales of MSRs. Adjusted EBITDA includes Interest expense on funding facilities, which are recorded as a component of Interest income, net, as these expenses are a direct cost driven by loan origination volume. By contrast, interest and amortization expense on non-funding debt is a function of our capital structure and is therefore excluded from Adjusted EBITDA.
Our definitions of each of our non-GAAP financial measures allow us to add back certain cash and non-cash charges, and deduct certain gains that are included in calculating Total revenues, net, Net Income attributable to Rocket Companies or Net Income. However, these expenses and gains vary greatly, and are difficult to predict. From time to time in the future, we may include or exclude other items if we believe that doing so is consistent with the goal of providing useful information to investors. During the year ended December 31, 2022, we revised our definition of Adjusted Net (Loss) Income and Adjusted EBITDA to also exclude the cash portion of share-based compensation expenses and the career transition program, respectively, and Adjusted EBITDA to include the Change in Tax receivable agreement liability, as these expenses do not directly affect what we consider to be our core operating performance. Comparative periods presented to the extent impacted were updated.
Although we use our non-GAAP financial measures to assess the performance of our business, such use is limited because they do not include certain material costs necessary to operate our business. Our non-GAAP financial measures can represent the effect of long-term strategies as opposed to short-term results. Our presentation of our non-GAAP financial measures should not be construed as an indication that our future results will be unaffected by unusual or nonrecurring items. Our non-GAAP financial measures have limitations as analytical tools, and you should not consider them in isolation or as a substitute for analysis of our results as reported under U.S. GAAP. Because of these limitations, our non-GAAP financial measures should not be considered as measures of discretionary cash available to us to invest in the growth of our business or as measures of cash that will be available to us to meet our obligations.
Limitations to our non-GAAP financial measures included, but are not limited to:
(a) they do not reflect every cash expenditure, future requirements for capital expenditures or contractual commitments;
(b) Adjusted EBITDA does not reflect the significant interest expense or the cash requirements necessary to service interest or principal payment on our debt;
(c) although depreciation and amortization are non-cash charges, the assets being depreciated and amortized will often have to be replaced or require improvements in the future, and Adjusted Revenue, Adjusted Net Income (Loss) and Adjusted EBITDA do not reflect any cash requirement for such replacements or improvements; and
(d) they are not adjusted for all non-cash income or expense items that are reflected in our Consolidated Statements of Cash Flows.
We compensate for these limitations by using our non-GAAP financial measures along with other comparative tools, together with U.S. GAAP measurements, to assist in the evaluation of operating performance. See below for reconciliation of our non-GAAP financial measures to their most comparable U.S. GAAP measures. Additionally, our U.S. GAAP-based measures can be found in the consolidated financial statements and related notes included elsewhere in this Form 10-K.
56
Reconciliation of Adjusted Revenue to Total Revenue, net
| Years Ended December 31, | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| ($ in thousands) | 2022 | 2021 | 2020 | |||||||
| Total Revenue, net | $ | 5,838,493 | $ | 12,914,466 | $ | 15,650,067 | ||||
| Change in fair value of MSRs due to valuation assumptions (net of hedges)(1) | (1,210,947) | (487,473) | 1,288,156 | |||||||
| Adjusted Revenue | $ | 4,627,546 | $ | 12,426,993 | $ | 16,938,223 |
(1) Reflects changes in assumptions including discount rates and prepayment speed assumptions, mostly due to changes in market interest rates, and the effects of contractual prepayment protection associated with sales of MSRs.
Reconciliation of Adjusted Net (Loss) Income to Net Income Attributable to Rocket Companies
| Year Ended December 31, | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| ($ in thousands) | 2022 | 2021 | 2020 | |||||||
| Net Income attributable to Rocket Companies | $ | 46,421 | $ | 308,210 | $ | 197,951 | ||||
| Net Income impact from pro forma conversion of Class D common shares to Class A common shares(1) | 655,863 | 5,766,284 | 9,203,435 | |||||||
| Adjustment to the provision for income tax(2) | (138,803) | (1,428,937) | (2,235,345) | |||||||
| Tax-effected Net Income(2) | $ | 563,481 | $ | 4,645,557 | $ | 7,166,041 | ||||
| Share-based compensation expense(3) | 233,760 | 163,738 | 162,608 | |||||||
| Change in fair value of MSRs due to valuation assumptions (net of hedges)(4) | (1,210,947) | (487,473) | 1,288,156 | |||||||
| Loss on extinguishment of Senior Notes | — | 87,262 | 43,695 | |||||||
| Litigation accrual(5) | — | 15,000 | — | |||||||
| Career transition program(6) | 81,132 | — | — | |||||||
| Change in Tax receivable agreement liability(7) | (34,159) | 18,835 | (7,859) | |||||||
| Tax impact of adjustments(8) | 225,949 | 55,211 | (371,015) | |||||||
| Other tax adjustments(9) | 3,822 | 3,732 | 4,548 | |||||||
| Adjusted Net (Loss) Income | $ | (136,962) | $ | 4,501,862 | $ | 8,286,174 |
(1) Reflects Net Income to Class A common stock from pro forma exchange and conversion of corresponding shares of our Class D common shares held by non-controlling interest holders as of December 31, 2022, 2021 and 2020.
(2) Rocket Companies is subject to U.S. Federal income taxes, in addition to state, local and Canadian taxes with respect to its allocable share of any net taxable income of Holdings. The Adjustment to the provision for income tax reflects the difference between (a) the income tax computed using the effective tax rates below applied to the Income before income taxes assuming Rocket Companies, Inc. owns 100% of the non-voting common interest units of Holdings and (b) the Provision for income taxes.
57
| Year Ended December 31, | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | 2020 | ||||||||
| Net income attributable to Rocket Companies | $ | 46,421 | $ | 308,210 | $ | 197,951 | ||||
| Net income impact from pro forma conversion of Class D common shares to Class A common shares | 655,863 | 5,766,284 | 9,203,435 | |||||||
| Provision for income taxes | 41,978 | 112,738 | 132,381 | |||||||
| Adjusted income before income taxes | 744,262 | 6,187,232 | 9,533,767 |
| Column 1 | Column 2 | Column 3 | Column 4 | Column 5 | Column 6 | Column 7 | Column 8 | Column 9 |
|---|---|---|---|---|---|---|---|---|
| Effective Income Tax Rate for Adjusted Net (Loss) Income | 24.29 | % | 24.92 | % | 24.84 | % |
| Adjusted provision for income taxes | 180,781 | 1,541,675 | 2,367,726 | |||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Provision for income taxes | 41,978 | 112,738 | 132,381 | |||||||
| Adjustment to the provision for income tax | $ | (138,803) | $ | (1,428,937) | $ | (2,235,345) |
| December 31, | ||||||||
|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | 2020 | ||||||
| Statutory U.S. Federal Income Tax Rate | 21.00 | % | 21.00 | % | 21.00 | % | ||
| Canadian taxes | 0.01 | 0.01 | 0.01 | |||||
| State and Local Income Taxes (net of federal benefit) | 3.28 | 3.91 | 3.83 | |||||
| Effective Income Tax Rate for Adjusted Net (Loss) Income | 24.29 | % | 24.92 | % | 24.84 | % |
(3) The year ended December 31, 2022 amounts exclude the impact of the career transition program.
(4) Reflects changes in assumptions including discount rates and prepayment speed assumptions, mostly due to changes in market interest rates, and the effects of contractual prepayment protection associated with sales of MSRs.
(5) Reflects legal accrual related to a specific legal matter.
(6) Reflects net expenses associated with compensation packages, healthcare coverage, career transition services, and accelerated vesting of certain equity awards.
(7) Reflects changes in estimates of tax rates and other variables of the Tax receivable agreement liability.
(8) Tax impact of adjustments gives effect to the income tax related to share-based compensation expense, change in fair value of MSRs due to valuation assumptions, loss on extinguishment of Senior Notes, litigation accrual, career transition program and the change in Tax receivable agreement liability at the effective tax rates for each period.
(9) Represents tax benefits due to the amortization of intangible assets and other tax attributes resulting from the purchase of Holdings units, net of payment obligations under Tax Receivable Agreement.
58
Reconciliation of Adjusted Diluted Weighted Average Shares Outstanding to Diluted Weighted Average Shares Outstanding
| Year Ended December 31, | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| ($ in thousands, except per share) | 2022 | 2021 | 2020 | ||||||
| Diluted weighted average Class A common shares outstanding | 1,971,620,573 | 1,989,433,567 | 116,238,493 | ||||||
| Assumed pro forma conversion of Class D shares (1) | — | — | 1,872,476,780 | ||||||
| Adjusted diluted weighted average shares outstanding | 1,971,620,573 | 1,989,433,567 | 1,988,715,273 | ||||||
| Adjusted Net (Loss) Income (2) | $ | (136,962) | $ | 4,501,862 | $ | 8,286,174 | |||
| Adjusted Diluted (Loss) Earnings Per Share | $ | (0.07) | $ | 2.26 | $ | 4.17 |
(1) Reflects the proforma exchange and conversion of non-dilutive Class D common stock to Class A common stock. For the year ended December 31, 2020, Class D common shares were anti-dilutive and therefore included in the proforma conversion of Class D shares in the table above. For the years ended December 31, 2022 and 2021, Class D common shares were dilutive and are included in the dilutive weighted average Class A common shares outstanding in the table above.
(2) Represents Adjusted Net Income for 2020 for the full fiscal year as presented.
Reconciliation of Adjusted EBITDA to Net Income
| Year Ended December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| ($ in thousands) | 2022 | 2021 | 2020 | ||||||||
| Net Income | $ | 699,933 | $ | 6,072,163 | $ | 9,399,276 | |||||
| Interest and amortization expense on non-funding debt | 153,596 | 230,740 | 186,301 | ||||||||
| Income tax provision | 41,978 | 112,738 | 132,381 | ||||||||
| Depreciation and amortization | 94,020 | 74,713 | 74,316 | ||||||||
| Share-based compensation expense (1) | 233,760 | 163,738 | 162,608 | ||||||||
| Change in fair value of MSRs due to valuation assumptions (net of hedges) (2) | (1,210,947) | (487,473) | 1,288,156 | ||||||||
| Litigation accrual (3) | — | 15,000 | — | ||||||||
| Career transition program (4) | 81,132 | — | — | ||||||||
| Change in Tax receivable agreement liability (5) | (34,159) | 18,835 | (7,859) | ||||||||
| Adjusted EBITDA | $ | 59,313 | $ | 6,200,454 | $ | 11,235,179 |
(1) The year ended December 31, 2022 amounts exclude the impact of the career transition program.
(2) Reflects changes in assumptions including discount rates and prepayment speed assumptions, mostly due to changes in market interest rates, and the effects of contractual prepayment protection associated with sales of MSRs.
(3) Reflects legal accrual related to a specific legal matter.
(4) Reflects net expenses associated with compensation packages, healthcare coverage, career transition services, and accelerated vesting of certain equity awards.
(5) Reflects changes in estimates of tax rates and other variables of the Tax receivable agreement liability.
59
Key Performance Indicators
We monitor a number of key performance indicators to evaluate the performance of our business operations. Our loan production key performance indicators enable us to monitor our ability to generate gain on sale revenue as well as understand how our performance compares to the total mortgage origination market. Our servicing portfolio key performance indicators enable us to monitor the overall size of our servicing portfolio of business, the related value of our mortgage servicing rights, and the health of the business as measured by the average MSR delinquency rate. Other key performance indicators for other Rocket Companies, besides Rocket Mortgage ("Other Rocket Companies"), allow us to monitor both revenues and unit sales generated by these businesses. We also include Rockethomes.com average unique monthly visits, as we believe traffic on the site is an indicator of consumer interest.
The following summarizes key performance indicators of the business:
| Year Ended December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| (Units and $ in thousands) | 2022 | 2021 | 2020 | ||||||||
| Rocket Mortgage(1) | |||||||||||
| Loan Production Data | |||||||||||
| Closed loan origination volume | $ | 133,129,283 | $ | 351,193,352 | $ | 320,208,777 | |||||
| Direct to Consumer origination volume | $ | 78,641,022 | $ | 199,894,693 | $ | 200,543,558 | |||||
| Partner Network origination volume | $ | 54,488,261 | $ | 151,298,659 | $ | 119,665,219 | |||||
| Gain on sale margin(2) | 2.82 | % | 3.13 | % | 4.46 | % | |||||
| Servicing Portfolio Data | |||||||||||
| Total serviced UPB (includes subserviced) | $ | 534,704,602 | $ | 551,866,424 | $ | 409,552,743 | |||||
| MSRs UPB of loans serviced | $ | 486,540,840 | $ | 485,087,214 | $ | 371,494,905 | |||||
| UPB of loans subserviced and temporarily serviced | 48,163,762 | 66,779,210 | 38,057,838 | ||||||||
| Total loans serviced (includes subserviced) | 2,534.5 | 2,565.1 | 2,059.2 | ||||||||
| Number of MSRs loans serviced | 2,412.1 | 2,384.2 | 1,975.6 | ||||||||
| Number of loans subserviced and temporarily serviced | 122.4 | 180.9 | 83.6 | ||||||||
| MSR fair value multiple(3) | 4.98 | 3.91 | 2.53 | ||||||||
| Total serviced delinquency rate, excluding loans in forbearance (60+) | 0.88 | % | 0.94 | % | 0.84 | % | |||||
| Total serviced MSR delinquency rate (60+) | 1.20 | % | 1.60 | % | 3.91 | % | |||||
| Net client retention rate(4) | 95 | % | 91 | % | 91 | % | |||||
| Select Other Rocket Companies | |||||||||||
| Amrock gross revenue(5) | $ | 504,270 | $ | 1,393,174 | $ | 1,251,381 | |||||
| Amrock closings | 344.0 | 1,115.1 | 1,040.1 | ||||||||
| Rocket Homes gross revenue(5) | $ | 52,796 | $ | 57,559 | $ | 45,628 | |||||
| Rocket Homes real estate transactions | 32.7 | 33.1 | 27.4 | ||||||||
| Rockethomes.com average unique monthly visitors(6) | 2,053.3 | 1,829.7 | 568.5 | ||||||||
| Rocket Loans gross revenue(5) | $ | 68,828 | $ | 95,442 | $ | 393,879 | |||||
| Rocket Loans closed units | 28.2 | 17.4 | 9.1 | ||||||||
| Rock Connections gross revenue(5) | $ | 108,652 | $ | 68,783 | $ | 90,196 | |||||
| Total Select Other Rocket Companies gross revenue | $ | 734,546 | $ | 1,614,958 | $ | 1,781,084 | |||||
| Total Select Other Rocket Companies net revenue(7) | $ | 619,272 | $ | 1,543,023 | $ | 1,694,719 |
(1) Rocket Mortgage origination volume and gain on sale margins exclude all reverse mortgage activity.
(2) Gain on sale margin is calculated by dividing Gain on sale of loans, net by the net rate lock volume for the period. Gain on sale of loans, net includes the net gain on sale of loans, fair value of originated MSRs, fair value adjustments on originated loans held for sale and IRLC’s, and revaluation of forward commitments economically hedging loans held for sale and IRLCs. This metric is a measure of gain on sale revenue and excludes revenues from
60
Rocket Loans, changes in the loan repurchase reserve and fair value adjustments on repurchased loans held on our balance sheet, such as early buyouts.
(3) MSR fair market value multiple is a metric used to determine the relative value of the MSR asset in relation to the annualized retained servicing fee, which is the cash that the holder of the MSR asset would receive from the portfolio as of such date. It is calculated as the quotient of (a) the MSR fair market value as of a specified date divided by (b) the weighted average annualized retained servicing fee for our MSR portfolio as of such date. The weighted average annualized retained servicing fee for our MSR portfolio was 0.29%, 0.28%, and 0.30% for the years ended December 31, 2022, 2021, and 2020, respectively. The vast majority of our portfolio consists of originated MSRs and consequently, the impact of purchased MSRs does not have a material impact on our weighted average service fee.
(4) This metric measures our retention across a greater percentage of our client bases versus our recapture rate. We define "net client retention rate" as the number of clients that were active at the beginning of a period and which remain active at the end of the period, divided by the number of clients that were active at the beginning of the period. This metric excludes clients whose loans were sold during the period as well as clients to whom we did not actively market to due to contractual prohibitions or other business reasons. We define "active" as those clients who do not pay-off their mortgage with us and originate a new mortgage with another lender during the period.
(5) This revenue is only reported annually.
(6) Rockethomes.com average unique monthly visits is calculated by a third party service that monitors website activity. This metric doesn't necessarily have a direct correlation to revenues and is used primarily to monitor consumer interest in the Rockethomes.com site.
(7) Net revenue presented above is calculated as gross revenues less intercompany revenue eliminations, as a portion of the Select Other Rocket Companies revenues is generated through intercompany transactions. These intercompany transactions take place with entities that are part of our platform. Consequently, we view gross revenue of individual Select Other Rocket Companies as a key performance indicator, and we consider net revenue of Select Other Rocket Companies on a combined basis.
Description of Certain Components of Financial Data
Components of revenue
Our sources of revenue include gain on sale of loans, loan servicing income, interest income, and other income.
Gain on sale of loans, net
Gain on sale of loans, net includes all components related to the origination and sale of mortgage loans, including (1) net gain on sale of loans, which represents the premium we receive in excess of the loan principal amount and certain fees charged by investors upon sale of loans into the secondary market, (2) loan origination fees, credits, points and certain costs, (3) provision for or benefit from investor reserves, (4) the change in fair value of interest rate locks (“IRLCs” or “rate lock”) and loans held for sale, (5) the gain or loss on forward commitments hedging loans held for sale and IRLCs, and (6) the fair value of originated MSRs. MSR assets are created at the time Mortgage Loans Held for Sale are securitized and sold to investors for cash, while the Company retains the right to service the loan.
An estimate of the gain on sale of loans, net is recognized at the time an IRLC is issued, net of an estimated pull-through factor. The pull-through factor is a key assumption and estimates the loan funding probability, as not all loans that reach IRLC status will result in a closed loan. Subsequent changes in the fair value of IRLCs and mortgage loans held for sale are recognized in current period earnings. When the mortgage loan is sold into the secondary market (i.e., funded), any difference between the proceeds received and the current fair value of the loan is recognized in current period earnings in gain on sale of loans.
Loan origination fees generally include underwriting and processing fees. Loan origination costs include lender paid mortgage insurance, recording taxes, investor fees and other related expenses. Net loan origination fees and costs related to the origination of mortgage loans are recognized as a component of the fair value of IRLCs.
61
We establish reserves for our estimated liabilities associated with the potential repurchase or indemnity of purchasers of loans previously sold due to representation and warranty claims by investors. Additionally, the reserves are established for the estimated liabilities from the need to repay, where applicable, a portion of the premium received from investors on the sale of certain loans if such loans are repaid in their entirety within a specified time period after the sale of the loans. The provision for or benefit from investor reserves is recognized in current period earnings in gain on sale of loans.
We enter into derivative transactions to protect against the risk of adverse interest rate movements that could impact the fair value of certain assets, including IRLCs and loans held for sale. We primarily use forward loan sales commitments to hedge our interest rate risk exposure. Changes in the value of these derivatives, or hedging gains and losses, are included in gain on sale of loans.
Included in gain on sale of loans, net is also the fair value of originated MSRs, which represents the estimated fair value of MSRs related to loans which we have sold and retained the right to service.
Loan servicing income (loss), net
The value of newly originated MSRs is recognized as a component of the gain on sale of loans, net when loans are sold and the associated servicing rights are retained. Loan servicing fee income consists of the contractual fees earned for servicing the loans and includes ancillary revenue such as late fees and modification incentives. Loan servicing fee income is recorded to income as earned, which is upon collection of payments from borrowers. We have elected to subsequently measure the MSRs at fair value on a recurring basis. Changes in fair value of MSRs, net primarily due to the realization of expected cash flows and/or changes in valuation inputs and estimates, are recognized in current period earnings. Furthermore, we also include in loan servicing income (loss), net the gains and losses related to MSRs collateral financing liability and MSRs financing liability.
We regularly perform a comprehensive analysis of the MSR portfolio in order to identify and sell certain MSRs that do not align with our strategy for retaining MSRs. To hedge against interest rate exposure on these assets, we enter into forward loan purchase commitments. Changes in the value of derivatives designed to protect against MSR value fluctuations, or MSR hedging gains and losses, are included as a component of servicing fee loss, net.
Interest income, net
Interest income, net is interest earned on mortgage loans held for sale net of the interest expense paid on our loan funding facilities.
Other income
Other income includes revenues generated from Amrock (title insurance services, property valuation, and settlement services), Rocket Homes (real estate network referral fees), Rocket Auto (auto marketplace sales revenues), Core Digital Media (third party lead generation revenues), Rock Connections (third party sales and support revenues), Rocket Money (personal finance), Rocket Loans (personal loans) and professional service fees. The professional service fees represent amounts received in exchange for professional services provided to affiliated companies. Services are provided primarily in connection with technology, facilities, human resources, accounting, training, and security functions. Other income also includes revenues from investment interest income and other miscellaneous income items.
Components of operating expenses
Our operating expenses as presented in the statement of operations data include salaries, commissions and team member benefits, general and administrative expenses, marketing and advertising expenses, and other expenses.
Salaries, commissions and team member benefits
Salaries, commissions and team member benefits include all payroll, benefits, and share-based compensation expenses for our team members.
62
General and administrative expenses
General and administrative expenses primarily include occupancy costs, professional services, loan processing expenses on loans that do not close or that are not charged to clients on closed loans, commitment fees, fees on loan funding facilities, license fees, office expenses and other operating expenses.
Marketing and advertising expenses
Marketing and advertising expenses are primarily related to performance and brand marketing.
Other expenses
Other expenses primarily consist of expenses generated from Amrock (title insurance services, property valuation, and settlement services), depreciation and amortization on property and equipment, and mortgage servicing related expenses.
Income taxes
Our income tax expense, deferred tax assets and liabilities, and reserves for unrecognized tax benefits reflect management’s best assessment of estimated current and future taxes to be paid. We are subject to income taxes predominantly in the United States and Canada. These tax laws are often complex and may be subject to different interpretations. To determine the financial statement impact of accounting for income taxes, the Company must make assumptions and judgements about how to interpret and apply these complex tax laws to numerous transactions and business events, as well as make judgements regarding the timing of when certain items may affect taxable income in the United States and Canada.
Deferred income taxes arise from temporary differences between the financial statement carrying amount and the tax basis of assets and liabilities. In evaluating our ability to recover our deferred tax assets within the jurisdiction from which they arise, we consider all available positive and negative evidence including future reversals of existing taxable temporary differences, projected future taxable income, tax planning strategies and recent results of operations. If based upon all available positive and negative evidence, it is more likely than not that the deferred tax assets will not be realized, a valuation allowance is established. The valuation allowance may be reversed in a subsequent reporting period if the Company determines that it is more likely than not that all or part of the deferred tax asset will become realizable.
Our interpretations of tax laws are subject to review and examination by various taxing authorities and jurisdictions where the Company operates, and disputes may occur regarding its view on a tax position. These disputes over interpretations with the various tax authorities may be settled by audit, administrative appeals or adjudication in the court systems of the tax jurisdictions in which the Company operates. We regularly review whether we may be assessed additional income taxes as a result of the resolution of these matters, and the Company records additional reserves as appropriate. In addition, the Company may revise its estimate of income taxes due to changes in income tax laws, legal interpretations, and business strategies. We recognize the financial statement effects of uncertain income tax positions when it is more likely than not, based on the technical merits, that the position will be sustained upon examination. We record interest and penalties related to uncertain income tax positions in income tax expense. For additional information regarding our provision for income taxes refer to Note 12, Income Taxes.
Tax Receivable Agreement
In connection with the reorganization completed prior to our IPO in 2020, the Company entered into a Tax Receivable Agreement with RHI and our Chairman ("LLC Members") that will obligate the Company to make payments to the LLC Members generally equal to 90% of the applicable cash tax savings that the Company actually realizes or in some cases is deemed to realize as a result of the tax attributes generated by (i) certain increases in our allocable share of the tax basis in Holdings’ assets resulting from (a) the purchases of Holdings Units (along with the corresponding shares of our Class D common stock or Class C common stock) from the LLC Members (or their transferees of Holdings Units or other assignees) using the net proceeds from our initial public offering or in any future offering, (b) exchanges by the LLC Members (or their transferees of Holdings Units or other assignees) of Holdings Units (along with the corresponding shares of our Class D common stock or Class C common stock) for cash or shares of our Class B common stock or Class A common stock, as applicable, or (c) payments under the Tax Receivable Agreement; (ii) tax benefits related to imputed interest deemed arising as a result of payments made under the Tax Receivable Agreement and (iii) disproportionate allocations (if any) of tax
63
benefits to Holdings as a result of section 704(c) of the Code that relate to the reorganization transactions. The Company will retain the benefit of the remaining 10% of these tax savings.
Intangible Assets
Definite-lived intangible assets primarily consist of customer relationships and technology acquired through business combinations and are recorded at their estimated fair value at the date of acquisition. These assets are amortized on a straight-line basis over their estimated useful lives and are tested for impairment only if events or circumstances indicate that the assets might be impaired.
Indefinite-lived intangible assets consist of licenses to perform title insurance services acquired through business combinations and are recorded at their estimated fair value at the date of acquisition. The Company tests indefinite-lived intangible assets consistent with the policy described below for goodwill.
Goodwill
Goodwill is the excess of the purchase price over the estimated fair value of identifiable net assets acquired in business combinations. The Company tests goodwill for impairment annually in the fourth quarter, or more frequently when indications of potential impairment exist. The Company monitors the existence of potential impairment indicators throughout the fiscal year. Goodwill impairment testing is performed at the reporting unit level. The Company may elect to perform either a qualitative test or a quantitative test to determine if it is more likely than not that the carrying value of a reporting unit exceeds its estimated fair value. Fair value reflects the price a market participant would be willing to pay in a potential sale of the reporting unit. If the estimated fair value exceeds carrying value, then we conclude that no goodwill impairment has occurred. If the carrying value of the reporting unit exceeds its estimated fair value, the Company recognizes an impairment loss in an amount equal to the excess, not to exceed the amount of goodwill allocated to the reporting unit. Refer to Note 9, Goodwill and Intangible Assets, for further information on the goodwill attributable to the Company’s acquisitions.
Share-based compensation
Share-based compensation is comprised of both equity and liability awards and is measured and expensed accordingly under Accounting Standards Codification (“ASC”) 718 Compensation—Stock Compensation. As indicated above, share-based compensation expense is included as part of salaries, commissions and team member benefits.
Non-Controlling Interest
We are the sole managing member of Holdings and consolidate the financial results of Holdings. Therefore, we report a non-controlling interest based on the Holdings Units of Holdings held by our Chairman and RHI on our Consolidated Balance Sheets. Income or loss is attributed to the non-controlling interests based on the weighted average Holdings Units outstanding during the period and is presented on the Consolidated Statements of Income and Comprehensive Income. Refer to Note 17, Non-controlling Interests for more information on non-controlling interests.
64
Results of Operations for the years ended December 31, 2022, 2021 and 2020
Summary of Operations
| Condensed Statement of Operations Data | Year Ended December 31, | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| ($ in thousands) | 2022 | 2021 | 2020 | ||||||||
| Revenue | |||||||||||
| Gain on sale of loans, net | $ | 3,137,417 | $ | 10,468,574 | $ | 15,070,703 | |||||
| Servicing fee income | 1,458,637 | 1,325,938 | 1,074,255 | ||||||||
| Change in fair value of MSRs | 185,036 | (689,432) | (2,379,355) | ||||||||
| Interest income, net | 184,203 | 168,940 | 84,070 | ||||||||
| Other income | 873,200 | 1,640,446 | 1,800,394 | ||||||||
| Total revenue, net | 5,838,493 | 12,914,466 | 15,650,067 | ||||||||
| Expenses | |||||||||||
| Salaries, commissions and team member benefits | 2,797,868 | 3,356,815 | 3,238,301 | ||||||||
| General and administrative expenses | 906,195 | 1,183,418 | 1,053,080 | ||||||||
| Marketing and advertising expenses | 945,694 | 1,249,583 | 949,933 | ||||||||
| Interest and amortization expense on non-funding-debt | 153,596 | 230,740 | 186,301 | ||||||||
| Other expenses | 293,229 | 709,009 | 690,795 | ||||||||
| Total expenses | 5,096,582 | 6,729,565 | 6,118,410 | ||||||||
| Income before income taxes | $ | 741,911 | $ | 6,184,901 | $ | 9,531,657 | |||||
| Provision for income taxes | (41,978) | (112,738) | (132,381) | ||||||||
| Net Income | 699,933 | 6,072,163 | 9,399,276 | ||||||||
| Net income attributable to non-controlling interest | (653,512) | (5,763,953) | (9,201,325) | ||||||||
| Net income attributable to Rocket Companies | $ | 46,421 | $ | 308,210 | $ | 197,951 |
Gain on sale of loans, net
The components of gain on sale of loans for the periods presented were as follows:
| Year Ended December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| ($ in thousands) | 2022 | 2021 | 2020 | ||||||||
| Net (loss) gain on sale of loans(1) | $ | (579,562) | $ | 7,462,202 | $ | 12,784,611 | |||||
| Fair value of originated MSRs | 1,970,647 | 3,864,359 | 3,124,659 | ||||||||
| (Provision for) benefit from investor reserves | (58,140) | 8,557 | (36,814) | ||||||||
| Fair value adjustment on loans held for sale and IRLCs | (822,289) | (2,106,952) | 2,102,884 | ||||||||
| Revaluation gain (loss) from forward commitments economically hedging loans held for sale and IRLCs | 2,626,761 | 1,240,408 | (2,904,637) | ||||||||
| Gain on sale of loans, net | $ | 3,137,417 | $ | 10,468,574 | $ | 15,070,703 |
(1) Net (loss) gain on sale of loans represents the premium received in excess of the UPB, plus net origination fees.
65
The table below provides details of the characteristics of our mortgage loan production for each of the periods presented:
| ($ in thousands) | Year Ended December 31, | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| Loan origination volume by type | 2022 | 2021 | 2020 | ||||||
| Conventional Conforming | $ | 96,103,677 | $ | 273,463,292 | $ | 262,509,809 | |||
| FHA/VA | 28,208,025 | 55,231,445 | 47,975,043 | ||||||
| Non Agency | 8,817,581 | 22,498,615 | 9,723,925 | ||||||
| Total mortgage loan origination volume | $ | 133,129,283 | $ | 351,193,352 | $ | 320,208,777 | |||
| Portfolio metrics | |||||||||
| Average loan amount | $ | 283 | $ | 281 | $ | 278 | |||
| Weighted average loan-to-value ratio | 72.30 | % | 67.87 | % | 69.42 | % | |||
| Weighted average credit score | 733 | 749 | 756 | ||||||
| Weighted average loan rate | 4.45 | % | 2.80 | % | 3.04 | % | |||
| Percentage of loans sold | |||||||||
| To GSEs and government | 91.70 | % | 92.98 | % | 97.85 | % | |||
| To other counterparties | 8.30 | % | 7.02 | % | 2.15 | % | |||
| Servicing-retained | 99.53 | % | 95.23 | % | 96.69 | % | |||
| Servicing-released | 0.47 | % | 4.77 | % | 3.31 | % | |||
| Net rate lock volume(1) | $ | 117,756,897 | $ | 333,790,140 | $ | 338,666,648 | |||
| Gain on sale margin(2) | 2.82 | % | 3.13 | % | 4.46 | % |
(1) Net rate lock volume includes the UPB of loans subject to IRLCs, net of the pull-through factor as described in the “Description of Certain Components of Financial Data” section above.
(2) Gain on sale margin is calculated by dividing Gain on sale of loans, net by the net rate lock volume for the period. Gain on sale of loans, net includes the net gain on sale of loans, fair value of originated MSRs, fair value adjustments on originated loans held for sale and IRLC’s, and revaluation of forward commitments economically hedging loans held for sale and IRLCs. This metric is a measure of gain on sale revenue and excludes revenues from Rocket Loans, changes in the loan repurchase reserve and fair value adjustments on repurchased loans held on our balance sheet, such as early buyouts. See the table above for each of the components of gain on sale of loans, net.
Overview of the Gain on sale of loans, net table
At the time an IRLC is issued, an estimate of the Gain on sale of loans, net is recognized in the Fair value adjustment on loans held for sale and IRLCs component in the table above. Subsequent changes in the fair value of IRLCs and mortgage loans held for sale are recognized in this same component as the loan progresses through closing, which is the moment that loans move from an IRLC to a loan held for sale, and ultimately through the sale of the loan. We deploy a hedge strategy to mitigate the impact of interest rate changes from the point of the IRLC through the sale of the loan. The changes to the Fair value adjustment on loans held for sale and IRLCs in each period is dependent on several factors, including mortgage origination volume, how long a loan remains at a given stage in the origination process and the movement of interest rates during that period as compared to the immediately preceding period. Loans originated during an increasing rate environment generally decrease in value, and loans originated during a decreasing rate environment generally increase in value. When the mortgage loan is sold into the secondary market, any difference between the proceeds received and the current fair value of the loan is recognized and moves from the Fair value adjustment on loans held for sale and IRLCs component in the Net (loss) gain on sale of loans component in the table above. The Revaluation from forward commitments economically hedging loans held for sale and IRLCs component reflects the forward hedge commitments intended to offset the various fair value adjustments that impact the Fair value adjustment on loans held for sale and IRLCs and the Net (loss) gain on sale of loans components. As a result, these three components should be evaluated in combination when evaluating Gain on sale of loans, net, as the sum of these components are primarily driven by net rate lock volume. Furthermore, at the point of sale of the loan, the Fair value of originated MSRs and the (Provision for) benefit from investor reserves are recognized each in their respective components shown above.
66
Year ended December 31, 2022 summary
Gain on sale of loans, net was $3.1 billion, a decrease of $7.3 billion, or 70.0%, as compared with $10.5 billion for the same period in 2021, primarily driven by the changes in Net (loss) gain on sale of loans, Fair value adjustment on loans held for sale and IRLCs and Revaluation from forward commitments economically hedging loans held for sale. Interest rate increases during the year led to lower consumer demand, which drove a 65% decrease in net rate lock volume, resulting in an 81% combined decrease in these three components.
The fair value of MSRs originated was $2.0 billion, a decrease of $1.9 billion or 49.0%, as compared with $3.9 billion in 2021. The decrease was primarily due to a reduction in sold loan volume of $208.1 billion, or 59.0%, to $144.6 billion in 2022 from $352.7 billion in 2021.
The (provision for) benefit from investor reserves is related to the provision to establish our estimated liabilities associated with the potential repurchase or indemnity of purchasers of loans previously sold due to representation and warranty claims by investors. The $66.7 million, or 779% change compared to 2021, was primarily due to a decrease in the forecasted probability of future loan repurchases in 2021, which resulted in a reduction to our provision in 2021 and an increase of our investor reverses in 2022.
Loan servicing income (loss), net
For the periods presented, loan servicing income (loss), net consisted of the following:
| Year Ended December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| ($ in thousands) | 2022 | 2021 | 2020 | ||||||||
| Retained servicing fee | $ | 1,416,488 | $ | 1,292,031 | $ | 1,043,147 | |||||
| Subservicing income | 9,066 | 9,389 | 7,996 | ||||||||
| Ancillary income | 33,083 | 24,518 | 23,112 | ||||||||
| Servicing fee income | 1,458,637 | 1,325,938 | 1,074,255 | ||||||||
| Change in valuation model inputs or assumptions | 1,279,945 | 510,869 | (1,360,052) | ||||||||
| Change in fair value of MSR hedge | (68,998) | (23,396) | 71,896 | ||||||||
| Collection / realization of cash flows | (1,025,911) | (1,176,905) | (1,091,199) | ||||||||
| Change in fair value of MSRs | 185,036 | (689,432) | (2,379,355) | ||||||||
| Loan servicing income (loss), net | $ | 1,643,673 | $ | 636,506 | $ | (1,305,100) |
| December 31, | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| ($ in thousands) | 2022 | 2021 | 2020 | ||||||
| MSR UPB of loans serviced | $ | 486,540,840 | $ | 485,087,214 | $ | 371,494,905 | |||
| Number of MSR loans serviced | 2,412,117 | 2,384,150 | 1,975,605 | ||||||
| UPB of loans subserviced and temporarily serviced | $ | 48,163,762 | $ | 66,779,210 | $ | 38,057,838 | |||
| Number of loans subserviced and temporarily serviced | 122,380 | 180,900 | 83,622 | ||||||
| Total serviced UPB | $ | 534,704,602 | $ | 551,866,424 | $ | 409,552,743 | |||
| Total loans serviced | 2,534,497 | 2,565,050 | 2,059,227 | ||||||
| MSR fair value | $ | 6,946,940 | $ | 5,385,613 | $ | 2,862,685 | |||
| Total serviced delinquency rate, excluding loans in forbearance (60+) | 0.88% | 0.94% | 0.84% | ||||||
| Total serviced delinquency count (60+) as % of total | 1.20% | 1.60% | 3.91% | ||||||
| Weighted average credit score | 736 | 738 | 740 | ||||||
| Weighted average LTV | 71.08% | 70.57% | 72.12% | ||||||
| Weighted average loan rate | 3.40% | 3.17% | 3.54% | ||||||
| Weighted average service fee | 0.29% | 0.28% | 0.30% |
67
Loan servicing income, net was $1.6 billion, which compares to $0.6 billion for the same period in 2021. The change in valuation model inputs or assumptions was a $1.3 billion increase in 2022, as compared to a $510.9 million increase in 2021, predominately due to lower prepayment speed assumptions, which was due to the increase in mortgage interest rates. Servicing fee income also increased to $1.5 billion as compared to $1.3 billion for the same period in 2021, primarily as a result of the growth in our average servicing unpaid principal balances throughout the year, as well as an increase in the weighted average service fee.
Interest income, net
The components of interest income, net for the periods presented were as follows:
| Year Ended December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| ($ in thousands) | 2022 | 2021 | 2020 | ||||||||
| Interest income | $ | 350,591 | $ | 430,086 | $ | 329,593 | |||||
| Interest expense on funding facilities | (166,388) | (261,146) | (245,523) | ||||||||
| Interest income, net | $ | 184,203 | $ | 168,940 | $ | 84,070 |
Interest income, net was $184.2 million, an increase of $15.3 million, or 9.0%, as compared to $168.9 million for the same period in 2021. The increase in interest income, net in 2022 was attributable to higher mortgage interest rates, which positively impacted interest income, and lower interest expense on funding facilities attributable to more corporate cash used to self-fund laons in 2022 compared to 2021 as a percent of total originations..
Other income
| Year Ended December 31, | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| ($ in thousands) | 2022 | 2021 | 2020 | |||||||
| Amrock revenue | $ | 503,137 | $ | 1,390,305 | $ | 1,251,047 | ||||
| Rocket Money revenue | 141,618 | 2,349 | — | |||||||
| Rocket Loans revenue | 65,733 | 93,201 | 392,840 | |||||||
| Rocket Homes revenue | 48,293 | 54,208 | 43,102 | |||||||
| Other (1) | 114,419 | 100,383 | 113,405 | |||||||
| Total Other income | $ | 873,200 | $ | 1,640,446 | $ | 1,800,394 |
(1) Other consists of revenue from additional entities, investment interest income, and other miscellaneous income.
Other income decreased $767.2 million, or 46.8%, to $873.2 million, as compared to $1.6 billion for the same period in 2021. The decrease was primarily a reduction in revenues at Amrock of $887.2 million or 63.8%, driven by fewer mortgage originations at Rocket Mortgage, which led to a decrease in title, closing, and settlement revenue at Amrock.
Expenses
Expenses for the periods presented were as follows:
| Year Ended December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| ($ in thousands) | 2022 | 2021 | 2020 | ||||||||
| Salaries, commissions and team member benefits | $ | 2,797,868 | $ | 3,356,815 | $ | 3,238,301 | |||||
| General and administrative expenses | 906,195 | 1,183,418 | 1,053,080 | ||||||||
| Marketing and advertising expenses | 945,694 | 1,249,583 | 949,933 | ||||||||
| Interest and amortization expense on non-funding debt | 153,596 | 230,740 | 186,301 | ||||||||
| Other expenses | 293,229 | 709,009 | 690,795 | ||||||||
| Total expenses | $ | 5,096,582 | $ | 6,729,565 | $ | 6,118,410 |
Total expenses were $5.1 billion, a decrease of $1.6 billion or 24.3%, as compared with $6.7 billion for the same period in 2021. The decrease was driven by our cost reduction efforts affecting salaries, commissions, and team member benefits, general and administrative expenses, marketing and advertising expenses and other expenses including production and other
68
vendor-related costs. In 2022, salaries, commissions and team member benefits was $2.8 billion, a decrease of $0.6 billion, or 16.7%, primarily due to a decrease in team members in production roles and lower variable compensation associated with lower production levels. General and administrative expenses were $906.2 million, a decrease of $277.2 million, or 23.4%, primarily due to decreases in third party professional services spend and decreases in variable expenses. Market and advertising expenses was $945.7 million, a decrease of $303.9 million, or 24.3%, primarily due to a decrease in performance marketing in 2022. Other expenses were $293.2 million, a decrease of $415.8 million, or 58.6%, associated with a decrease in title revenue at Amrock.
Summary results by segment for the years ended December 31, 2022, 2021 and 2020
Our operations are organized by distinct marketing channels which promote client acquisition into our platform and include two reportable segments: Direct to Consumer and Partner Network. In the Direct to Consumer segment, clients have the ability to interact with the Rocket Mortgage app and/or with our mortgage bankers, consisting of sales team members across our platform. We market to potential clients in this segment through various performance marketing channels. The Direct to Consumer segment derives revenue from originating, closing, selling and servicing predominantly agency-conforming loans, which are pooled and sold to the secondary market. This also includes providing title insurance services, appraisals and settlement services to these clients as part of our end-to-end mortgage origination experience. Servicing activities are fully allocated to the Direct to Consumer segment as they are viewed as an extension of the client experience with the primary objective to establish and maintain positive, regular touchpoints with our clients, which positions us to have high retention and recapture the clients’ next refinance, purchase, and personal loan transactions. These activities position us to be the natural choice for clients’ next refinance or purchase transaction.
The Rocket Professional platform supports our Partner Network segment, where we leverage our superior client service and widely recognized brand to grow marketing and influencer relationships, and our mortgage broker partnerships through Rocket Pro TPO. Our marketing partnerships consist of well-known consumer-focused companies that find value in our award-winning client experience and want to offer their clients mortgage solutions with our trusted, widely recognized brand. These organizations connect their clients directly to us through marketing channels and a referral process. Our influencer partnerships are typically with companies that employ licensed mortgage professionals that find value in our client experience, technology and efficient mortgage process, where mortgages may not be their primary offering. We also enable clients to start the mortgage process through the Rocket platform in the way that works best for them, including through a local mortgage broker. Rocket Pro TPO works exclusively with mortgage brokers, community banks and credit unions. Rocket Pro TPO’s partners provide the face-to-face service their clients desire, while tapping into the expertise, technology and award-winning process of Rocket Mortgage.
We measure the performance of the segments primarily on a contribution margin basis. Contribution margin is intended to measure the direct profitability of each segment and is calculated as Adjusted Revenue less Directly attributable expenses. Adjusted Revenue is a non-GAAP financial measure described above. Directly attributable expenses include salaries, commissions and team member benefits, general and administrative expenses, marketing and advertising expenses and other expenses, such as direct servicing costs and origination costs. For segments, we measure gain on sale margin of sold loans and refer to this metric as ‘sold loan gain on sale margin.’ A loan is considered sold when it is sold to investors on the secondary market. In previous disclosures, 'sold loans' were referred to as 'funded loans'. Sold loan gain on sale margin represents revenues on loans that have been sold divided by the sold UPB amount. Sold loan gain on sale margin is used specifically in the context of measuring the gain on sale margins of our Direct to Consumer and Partner Network segments. Sold loan gain on sale margin is an important metric in evaluating the revenue generating performance of our segments as it allows us to measure this metric at a segment level with a high degree of precision. By contrast, ‘gain on sale margin’, which we use outside of the segment discussion, measures the gain on sale revenue generation of our combined mortgage business. See below for our overview and discussion of segment results for the years ended December 31, 2022, 2021 and 2020. For additional discussion, see Note 16, Segments of the consolidated financial statements of this Form 10-K.
69
Direct to Consumer Results
| Year Ended December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| ($ in thousands) | 2022 | 2021 | 2020 | ||||||||
| Sold Loan Volume | $ | 84,142,087 | $ | 213,888,883 | $ | 199,841,530 | |||||
| Sold Loan Gain on Sale Margin | 4.14 | % | 4.75 | % | 5.48 | % | |||||
| Revenue | |||||||||||
| Gain on sale | $ | 2,573,970 | $ | 8,843,040 | $ | 12,076,569 | |||||
| Interest income | 222,621 | 265,438 | 215,171 | ||||||||
| Interest expense on funding facilities | (106,561) | (161,867) | (161,478) | ||||||||
| Service fee income | 1,455,121 | 1,323,171 | 1,070,463 | ||||||||
| Changes in fair value of MSRs | 185,036 | (689,432) | (2,379,355) | ||||||||
| Other income | 449,813 | 1,001,060 | 900,520 | ||||||||
| Total Revenue, net | $ | 4,780,000 | $ | 10,581,410 | $ | 11,721,890 | |||||
| (Increase) decrease in MSRs due to valuation assumptions (net of hedges) | (1,210,947) | (487,473) | 1,288,156 | ||||||||
| Adjusted Revenue | $ | 3,569,053 | $ | 10,093,937 | $ | 13,010,046 | |||||
| Less: Directly Attributable Expenses(1) | 2,517,850 | 3,697,774 | 3,637,525 | ||||||||
| Contribution Margin | $ | 1,051,203 | $ | 6,396,163 | $ | 9,372,521 |
(1) Direct expenses attributable to operating segments exclude corporate overhead, depreciation and amortization, and interest and amortization expense on non-funding debt.
Year ending December 31, 2022 summary
Direct to Consumer Adjusted Revenue decreased $6.5 billion, or 64.6% to $3.6 billion in 2022 from $10.1 billion in 2021. The decrease was driven by a decrease in sold loan volume and sold loan gain on sale margin, resulting in decreased gain on sale revenue of $6.3 billion, or 70.9%. On a sold loan basis, the Direct to Consumer segment generated $84.1 billion in volume in 2022, a decrease of $129.7 billion, or 60.7%, as compared to 2021 . In addition, sold loan gain on sale margin was 4.14% in 2022, as compared to 4.75% in 2021, driven primarily by more price competition related to excess industry capacity.
Direct to Consumer attributable expenses decreased $1.2 billion, or 31.9%, to $2.5 billion in 2022 compared to $3.7 billion in 2021. The decrease was due to decreased variable compensation and loan processing costs associated with lower volumes, fewer team members in production roles and reduced marketing spend.
Direct to Consumer Contribution Margin decreased $5.3 billion, or 83.6%, to $1.1 billion in 2022 compared to $6.4 billion in 2021. The decrease in Contribution Margin was driven primarily by a decrease in sold loan volume and sold loan gain on sale margin.
70
Partner Network Results
| Year Ended December 31, | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| ($ in thousands) | 2022 | 2021 | 2020 | |||||||
| Sold Loan Volume | $ | 60,498,569 | $ | 138,802,940 | $ | 106,530,173 | ||||
| Sold Loan Gain on Sale Margin | 1.05 | % | 1.20 | % | 2.19 | % | ||||
| Revenue | ||||||||||
| Gain on sale | 540,234 | 1,597,569 | 2,986,418 | |||||||
| Interest income | 125,034 | 161,256 | 111,876 | |||||||
| Interest expense on funding facilities | (59,818) | (99,226) | (83,628) | |||||||
| Other income | 33,163 | 105,976 | 165,699 | |||||||
| Total Revenue, net | $ | 638,613 | $ | 1,765,575 | $ | 3,180,365 | ||||
| (Increase) decrease in MSRs due to valuation assumptions (net of hedges) | — | — | — | |||||||
| Adjusted Revenue | $ | 638,613 | $ | 1,765,575 | $ | 3,180,365 | ||||
| Less: Directly Attributable Expenses | 362,317 | 686,296 | 537,543 | |||||||
| Total Contribution Margin | $ | 276,296 | $ | 1,079,279 | $ | 2,642,822 |
Year ending December 31, 2022 summary
Partner Network Adjusted Revenue decreased $1.1 billion, or 63.8% to $638.6 million in 2022 from $1.8 billion in 2021. The decrease was driven by a decrease in sold loan volume and sold loan gain on sale margin. On a sold loan basis, the Partner Network segment generated $60.5 billion in volume in 2022, a decrease of $78.3 billion, or 56.4%, as compared to 2021. In addition, sold loan gain on sale margin was 1.05% in 2022, as compared to 1.20% in 2021, driven primarily by more price competition related to excess industry capacity.
Partner Network Directly Attributable Expenses decreased $324.0 million, or 47.2%, to $362.3 million in 2022 compared to $686.3 million in 2021. The decrease was due to lower variable compensation and loan processing costs associated with lower volumes and fewer team members in production roles.
Partner Network Contribution Margin decreased $803.0 million, or 74.4%, to $276.3 million in 2022 compared to $1.1 billion in 2021. The decrease in Contribution Margin was driven by a decrease in sold loan volume and sold loan gain on sale margin as noted above.
Liquidity and Capital Resources
Historically, our primary sources of liquidity have included:
• cash flow from our operations, including:
• sale of whole loans into the secondary market;
• sale of mortgage servicing rights into the secondary market;
• loan origination fees;
• servicing fee income; and
• interest income on loans held for sale;
• borrowings, including under our loan funding facilities and other secured and unsecured financing facilities; and
• cash and marketable securities on hand.
Historically, our primary uses of funds have included:
71
• origination of loans;
• interest expense;
• repayment of debt;
• operating expenses; and
• distributions to RHI including those to fund distributions for payment of taxes by RHI shareholders.
We are also subject to contingencies which may have a significant impact on the use of our cash.
In order to originate and aggregate loans for sale into the secondary market, we use our own working capital and borrow or obtain money on a short-term basis primarily through committed and uncommitted loan funding facilities established with large global banks.
Our loan funding facilities are primarily in the form of master repurchase agreements. We also have loan funding facilities directly with the GSEs. Loans financed under these facilities are generally financed at approximately 97% to 98% of the principal balance of the loan (although certain types of loans are financed at lower percentages of the principal balance of the loan), which requires us to fund the balance from cash generated from operations. Once closed, the underlying residential mortgage loan that is held for sale is pledged as collateral for the borrowing or advance that was made under these loan funding facilities. In most cases, the loans will remain in one of the loan funding facilities for only a short time, generally less than one month, until the loans are pooled and sold. During the time the loans are held for sale, we earn interest income from the borrower on the underlying mortgage loan. This income is partially offset by the interest and fees we have to pay under the loan funding facilities.
When we sell a pool of loans in the secondary market, the proceeds received from the sale of the loans are used to pay back the amounts we owe on the loan funding facilities. We rely on the cash generated from the sale of loans to fund future loans and repay borrowings under our loan funding facilities. Delays or failures to sell loans in the secondary market could have an adverse effect on our liquidity position.
As discussed in Note 6, Borrowings, of the notes to the consolidated financial statements included in this Form 10-K, as of December 31, 2022, we had 15 different funding facilities in different amounts and with various maturities together with the Senior Notes. At December 31, 2022, the aggregate available amount under our facilities was $22.3 billion, with combined outstanding balances of $4.2 billion and unutilized capacity of $18.1 billion.
The amount of financing actually advanced on each individual loan under our loan funding facilities, as determined by agreed upon advance rates, may be less than the stated advance rate depending, in part, on the market value of the mortgage loans securing the financings. Each of our loan funding facilities allows the bank providing the funds to evaluate the market value of the loans that are serving as collateral for the borrowings or advances being made. If the bank determines that the value of the collateral has decreased, the bank can require us to provide additional collateral or reduce the amount outstanding with respect to those loans (e.g., initiate a margin call). Our inability or unwillingness to satisfy the request could result in the termination of the facilities and possible default under our other loan funding facilities. In addition, a large unanticipated margin call could have a material adverse effect on our liquidity.
The amount owed and outstanding on our loan funding facilities fluctuates significantly based on our origination volume, the amount of time it takes us to sell the loans it originates, and the amount of loans being self-funded with cash. We may from time to time use surplus cash to “buy-down” the effective interest rate of certain loan funding facilities or to self-fund a portion of our loan originations. Buy-down funds are included in Cash and cash equivalents on the Consolidated Balance Sheets. We have the ability to withdraw these funds at any time, unless a margin call has been made or a default has occurred under the relevant facilities. We will also deploy cash to self-fund loan originations, a portion of which can be transferred to a warehouse line or the early buy out line, provided that such loans meet the eligibility criteria to be placed on such lines. The remaining portion will be funded in normal course over a short period of time, generally less than 45 days.
We remain in a strong liquidity position, with total liquidity of $8.1 billion as of December 31, 2022, which includes $0.7 billion of cash on hand, $2.6 billion of corporate cash used to self-fund loan originations, a portion of which could be
72
transferred to funding facilities (warehouse lines) at our discretion, $3.1 billion of undrawn lines of credit from non-funding facilities, and $1.7 billion of undrawn MSR lines. As of December 31, 2022, our available cash position was $3.3 billion, which includes cash on hand and corporate cash used to self-fund loan originations, combined with the $6.9 billion of mortgage servicing rights, representing a total of $10.2 billion dollars of asset value on our balance sheet. Margin cash is cash that is exchanged by counterparties to be held as collateral related to our derivative financial instruments. Margin cash held on behalf of counterparties is recorded in Cash and cash equivalents, and the related liability is classified in Other liabilities in the Consolidated Balance Sheets. Margin cash pledged to counterparties is excluded from cash and cash equivalents and instead recorded in Other assets, as a receivable, in the Consolidated Balance Sheets. As of September 30, 2022, we had $439 million of margin cash held on behalf of counterparties and zero of margin cash pledged, respectively. As of December 31, 2022, we had $24.1 million of margin cash pledged to counterparties and $1.0 million of margin cash held on behalf of counterparties, respectively. Our available cash position, excluding margin cash pledged or held on behalf of counterparties, was $3.6 billion and $3.3 billion as of September 30, 2022, and December 31, 2022, respectively.
Our loan funding facilities, early buy out facilities, MSRs facility and unsecured lines of credit also generally require us to comply with certain operating and financial covenants and the availability of funds under these facilities is subject to, among other conditions, our continued compliance with these covenants. These financial covenants include, but are not limited to, maintaining (1) a certain minimum tangible net worth, (2) minimum liquidity, (3) a maximum ratio of total liabilities or total debt to tangible net worth and (4) pre-tax net income requirements. A breach of these covenants can result in an event of default under these facilities and as such allows the lenders to pursue certain remedies. In addition, each of these facilities, as well as our unsecured lines of credit, includes cross default or cross acceleration provisions that could result in all facilities terminating if an event of default or acceleration of maturity occurs under any facility. We were in compliance with all covenants as of December 31, 2022 and 2021.
December 31, 2022 compared to December 31, 2021
Cash Flows
Our cash and cash equivalents and restricted cash were $789.1 million at December 31, 2022, a decrease of $1.4 billion, or 64.3%, compared to $2.2 billion at December 31, 2021. The decrease was primarily driven by distributions made to Class A shareholders of the Company and to unit holders (members) of Holdings partially offset by the net increase from earnings adjusted for non-cash items.
Equity
Equity was $8.5 billion as of December 31, 2022, a decrease of $1.3 billion, or 13.2%, as compared to $9.8 billion as of December 31, 2021. The decrease was primarily a result of distributions made to Class A shareholders of the Company and to unit holders (members) of Holdings and the repurchase of Class A Common Shares, partially offset by Net Income of $0.7 billion and share-based compensation of $228.9 million.
Contractual Obligations, Commercial Commitments, and Other Contingencies
Our material expected cash requirements also include the following contractual commitments:
Repurchase and indemnification obligations
In the ordinary course of business, we are exposed to liability under representations and warranties made to purchasers of mortgage loans. Under certain circumstances, we may be required to repurchase mortgage loans, or indemnify the purchaser of such loans for losses incurred, if there has been a breach of representations or warranties, or if the borrower defaults on the loan payments within a contractually defined period (early payment default). Additionally, in certain instances we are contractually obligated to refund to the purchaser certain premiums paid to us on the sale if the mortgagor prepays the loan within a specified period of time, specified in our loan sale agreements. See Note 14, Commitments, Contingencies, and Guarantees of the notes to the consolidated financial statements included elsewhere in this Annual Report on Form 10-K.
73
Interest rate lock commitments, loan sale and forward commitments
In the normal course of business, we are party to financial instruments with off-balance sheet risk. These financial instruments include commitments to extend credit to borrowers at either fixed or floating interest rates. IRLCs are commitment agreements to lend to a client at a specified interest rate within a specified period of time as long as there is no violation of conditions established in the contract. Commitments generally have fixed expiration dates or other termination clauses which may require payment of a fee. As many of the commitments expire without being drawn upon, the total commitment amounts do not necessarily represent future cash requirements. In addition, we have contracts to sell mortgage loans into the secondary market at specified future dates (commitments to sell loans), and forward commitments to sell MBS at specified future dates and interest rates.
Following is a summary of the notional amounts of commitments:
| December 31, | |||||||
|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | 2022 | 2021 | |||||
| Interest rate lock commitments—fixed rate | $ | 6,108,132 | $ | 25,937,777 | |||
| Interest rate lock commitments—variable rate | $ | 326,638 | $ | 1,239,762 | |||
| Commitments to sell loans | $ | 20,618 | $ | 2,243,381 | |||
| Forward commitments to sell mortgage-backed securities | $ | 10,493,989 | $ | 34,851,371 | |||
| Forward commitments to purchase mortgage-backed securities | $ | 470,000 | $ | 1,625,500 |
Distributions
Years Ended December 31, 2022
On February 24, 2022, our board of directors declared a cash dividend (the "2022 Special Dividend") of $1.01 per share to the holders of our Class A common stock. The 2022 Special Dividend was paid on March 22, 2022 to holders of the Class A common stock of record as of the close of business on March 8, 2022. The Company funded the 2022 Special Dividend from cash distributions of approximately $2.0 billion by RKT Holdings, LLC to all of its members, including the Company. To the extent the 2022 Special Dividend exceeded our current and accumulated earnings and profits, a portion of the 2022 Special Dividend may be deemed a return of capital or a capital gain to the investors in our Class A common stock. Refer to our risks and uncertainties discussed under the heading “Special Note Regarding Forward-Looking Statements,” and in Part II. Item 1A. “Risk Factors” and elsewhere in this Form 10-Q and in our Form 10-K.
In addition to the approximately $2.0 billion 2022 Special Dividend, we had $166.2 million in tax distributions, for a total of $2.1 billion of distributions during the year ended December 31, 2022. Except for tax distributions, these distributions are at the discretion of our board of directors.
New Accounting Pronouncements Not Yet Effective
See Note 1, Business, Basis of Presentation and Accounting Policies of the notes to the consolidated financial statements for details of recently issued accounting pronouncements and their expected impact on our consolidated financial statements.