Rocket Companies, Inc.
Consolidated Statements of Cash Flows
(In Thousands)
Year Ended December 31,
2022 2021 2020
Operating activities
Net income .........................................................................................................................................................
$ 699,933 $ 6,072,163 $ 9,399,276
Adjustments to reconcile net income to net cash provided by (used in) operating activities:
Depreciation and amortization .....................................................................................................................
94,020 74,713 74,316
Provision for deferred income taxes .............................................................................................................
36,174 48,319 66,530
Loss on extinguishment of Senior Notes ......................................................................................................
— 87,262 43,695
Origination of mortgage servicing rights .....................................................................................................
(1,970,647) (3,864,359) (3,124,659)
Change in fair value of MSRs, net ...............................................................................................................
(259,647) 599,167 2,297,988
Gain on sale of loans excluding fair value of MSRs, net .............................................................................
(1,166,770) (6,604,215) (11,946,044)
Disbursements of mortgage loans held for sale ...........................................................................................
(134,326,580) (352,968,791) (316,702,083)
Proceeds from sale of loans held for sale .....................................................................................................
147,980,499 363,999,306 318,223,938
Share-based compensation expense .............................................................................................................
216,001 163,712 136,187
Change in assets and liabilities:
Due from affiliates ....................................................................................................................................
(1,043) 12,420 7,249
Other assets ...............................................................................................................................................
22,758 87,443 (412,688)
Accounts payable ......................................................................................................................................
(155,213) 11,170 94,562
Due to affiliates .........................................................................................................................................
(907) (40,967) 20,947
Premium recapture and indemnification losses paid ................................................................................
(26,881) 254 (4,010)
Other liabilities .........................................................................................................................................
(318,202) 66,331 147,426
Total adjustments ......................................................................................................................................
$ 10,123,562 $ 1,671,765 $ (11,076,646)
Net cash provided by (used in) operating activities ............................................................................................
$ 10,823,495 $ 7,743,928 $ (1,677,370)
Investing activities
Proceeds from sale of MSRs ...........................................................................................................................
$ 671,917 $ 933,457 $ 561,560
Net purchase of MSRs .....................................................................................................................................
(14,640) (184,527) —
Net decrease in notes receivable from affiliates ..............................................................................................
— — 60,516
Decrease (increase) in mortgage loans held for investment ............................................................................
12,534 (21,200) 3,973
Net decrease (increase) in investment securities .............................................................................................
2,055 (39,896) (2,500)
Cash paid on acquisition of business ...............................................................................................................
— (1,234,395) —
Purchase and other additions of property and equipment, net of disposals .....................................................
(93,124) (118,291) (106,346)
Net cash provided by (used in) investing activities ............................................................................................
$ 578,742 $ (664,852) $ 517,203
Financing activities
Net (payments) borrowings on funding facilities ............................................................................................
$ (9,202,893) $ (4,990,981) $ 5,700,695
Net (payments) borrowings on lines of credit .................................................................................................
(75,000) (300,000) 210,000
Borrowings on Senior Notes ............................................................................................................................
— 2,000,000 2,000,000
Repayments on Senior Notes ...........................................................................................................................
— (1,022,711) (1,285,938)
Net (payments) borrowings on early buy out facility ......................................................................................
(1,223,902) 1,566,518 134,019
Net borrowings (payments) notes payable from unconsolidated affiliates .....................................................
720 721 (9,276)
Proceeds from MSRs financing liability ..........................................................................................................
— 21,635 190,621
Issuance of Class D Shares to RHI ..................................................................................................................
— — 20
Proceeds from Class A Shares Issued prior to Offering ..................................................................................
— — 6,706
Proceeds received from IPO, net of cost .........................................................................................................
— — 1,744,075
Proceeds received from Greenshoe option ......................................................................................................
— — 263,925
Use of Proceeds to Purchase Class D Shares and Holding Units from RHI ...................................................
— — (2,023,424)
Stock issuance ..................................................................................................................................................
37,760 41,981 —
Share repurchase ..............................................................................................................................................
(177,700) (231,584) —
Taxes withheld on employees' restricted share award vesting ........................................................................
(43,748) (12,721) —
Distributions to other unit holders (members) and Class A shareholders .......................................................
(2,139,023) (3,994,325) (1,375,181)
Net transfers to Parent .....................................................................................................................................
— — (3,798,582)
Net cash (used in) provided by financing activities ............................................................................................
$ (12,823,786) $ (6,921,467) $ 1,757,660
Effects of exchange rate changes on cash and cash equivalents .........................................................................
(949) (115) 885
Net (decrease) increase in cash and cash equivalents and restricted cash ..........................................................
(1,422,498) 157,494 598,378
Cash and cash equivalents and restricted cash, beginning of period ..................................................................
2,211,597 2,054,103 1,455,725
Cash and cash equivalents and restricted cash, end of period .............................................................................
$ 789,099 $ 2,211,597 $ 2,054,103
Non-cash activities
Loans transferred to other real estate owned ...................................................................................................
$ 1,312 $ 1,288 $ 1,484
Supplemental disclosures
Cash paid for interest on related party borrowings ..........................................................................................
$ 6,408 $ 7,167 $ 3,486
Cash paid for interest, net ................................................................................................................................
$ 321,176 $ 422,593 $ 366,953
Cash paid for income taxes, net .......................................................................................................................
$ 12,544 $ 76,631 $ 55,695
See accompanying Notes to the Consolidated Financial Statements
86