Rocket Companies, Inc.RKT
| Dec 31,
2020 | Dec 31,
2021 | Dec 31,
2022 | Dec 31,
2023 | Dec 31,
2024 |
|---|
| Net income (loss) | 9,399 | 6,072 | 700 | -390 | 636 |
|---|
| Depreciation and amortization | 74 | 75 | 94 | 110 | 113 |
|---|
| Deferred Income Taxes and Tax Credits | 67 | 48 | 36 | -18 | 29 |
|---|
| Origination of MSRs | 3,125 | 3,864 | 1,971 | 1,092 | 1,330 |
|---|
| Change in fair value of MSRs, net | 2,294 | 599 | -260 | 679 | 584 |
|---|
| Gain on sale of loans excluding fair value of MSRs, net | 11,946 | 6,604 | 1,167 | 974 | 1,683 |
|---|
| Disbursements of mortgage loans held for sale | 316,702 | 352,969 | 134,327 | 78,281 | 100,481 |
|---|
| Proceeds from Sale, Loan, Held-for-Sale | 318,224 | 363,999 | 147,980 | 80,232 | 99,492 |
|---|
| Disbursements of non-mortgage loans held for sale | - | - | - | 163 | 281 |
|---|
| Other Loans Held For Sale, Change In Fair Value | - | - | - | - | 12 |
|---|
| Share-based compensation expense | 136 | 164 | 216 | 180 | 145 |
|---|
| Due from affiliates | -7 | -12 | 1 | 9 | -5 |
|---|
| Other assets | 413 | -87 | -23 | 63 | -14 |
|---|
| Accounts payable | 95 | 11 | -155 | 55 | 10 |
|---|
| Due to affiliates | 21 | -41 | -1 | -3 | 2 |
|---|
| Other liabilities | 151 | 66 | -318 | -154 | 101 |
|---|
| Total adjustments | -11,077 | 1,672 | 10,124 | 500 | -3,265 |
|---|
| Net cash (used in) provided by operating activities | -1,677 | 7,744 | 10,823 | 110 | -2,629 |
|---|
| Proceeds from sale of MSRs | 562 | 933 | 672 | 1,012 | 298 |
|---|
| Net purchase of MSRs | - | - | - | 101 | 738 |
|---|
| Proceeds from Sale, Loan, Held-for-Investment | 4 | - | 13 | 10 | 12 |
|---|
| Purchases of investment securities, available for sale | - | - | - | 5 | - |
|---|
| Sales of investment securities, available for sale | - | - | - | 6 | - |
|---|
| Net decrease in investment securities, held to maturity | - | - | 2 | - | - |
|---|
| Purchase and other additions of property and equipment, net of disposals | 106 | 118 | 93 | 60 | 68 |
|---|
| Net cash (used in) provided by investing activities | 517 | -665 | 579 | 861 | -495 |
|---|
| Proceeds from (Repayments of) Secured Debt | - | - | - | - | 3,341 |
|---|
| Net payments on lines of credit | - | 300 | 75 | - | - |
|---|
| Net payments on early buy out facility | - | - | 1,224 | 470 | 110 |
|---|
| Proceeds from (Repayments of) Related Party Debt | - | - | - | - | -2 |
|---|
| Proceeds from consolidated CFE, net | 191 | 22 | - | - | 93 |
|---|
| Stock issuance | 7 | 42 | 38 | 25 | 41 |
|---|
| Share repurchase | 2,023 | 232 | 178 | - | - |
|---|
| Taxes withheld on employees' restricted share award vesting | - | 13 | 44 | 48 | 65 |
|---|
| Increase in controlling interest in subsidiaries | - | - | - | 3 | - |
|---|
| (Distributions to) contributions from other unit holders (members) and Class A shareholders | - | - | - | -53 | 19 |
|---|
| Net cash provided by (used in) financing activities | 1,758 | -6,921 | -12,824 | -624 | 3,279 |
|---|
| Effects of exchange rate changes on cash and cash equivalents | 1 | -0 | -1 | -0 | -1 |
|---|
| Net increase (decrease) in cash and cash equivalents and restricted cash | 598 | 157 | -1,422 | 348 | 152 |
|---|
| Loans transferred to other real estate owned | 1 | 1 | 1 | 2 | 3 |
|---|
| Interest Paid, Related Party Borrowings | 3 | 7 | 6 | 2 | 2 |
|---|
| Cash paid for interest, net | 367 | 423 | 321 | 379 | 479 |
|---|
| Income Taxes Paid, Net | 56 | 77 | 13 | -1 | 6 |
|---|