Rocket Companies, Inc.
Condensed Consolidated Statements of Income and Comprehensive Income
(In Thousands, Except Shares and Per Share Amounts)
(Unaudited)
Three Months Ended June 30, Six Months Ended June 30,
2021 2020 2021 2020
Income
Revenue
Gain on sale of loans
Gain on sale of loans excluding fair value of MSRs, net.......
$ 1,484,378 $ 4,083,661 $ 3,863,656 $ 5,370,351
Fair value of originated MSRs...............................................
857,111 669,923 2,030,275 1,205,342
Gain on sale of loans, net.............................................................
2,341,489 4,753,584 5,893,931 6,575,693
Loan servicing (loss) income
Servicing fee income..............................................................
343,349 249,842 635,710 506,935
Change in fair value of MSRs................................................
(414,745) (552,844) (168,824) (1,544,096)
Loan servicing (loss) income, net................................................
(71,396) (303,002) 466,886 (1,037,161)
Interest income
Interest income.......................................................................
86,645 78,039 181,890 152,081
Interest expense on funding facilities.....................................
(64,378) (53,757) (132,222) (93,216)
Interest income, net......................................................................
22,267 24,282 49,668 58,865
Other income...............................................................................
376,388 560,949 842,500 804,725
Total revenue, net........................................................................
2,668,748 5,035,813 7,252,985 6,402,122
Expenses
Salaries, commissions and team member benefits....................
840,470 854,007 1,682,669 1,537,613
General and administrative expenses........................................
262,815 289,183 554,234 483,257
Marketing and advertising expenses.........................................
306,685 202,198 627,528 420,191
Depreciation and amortization..................................................
20,589 16,189 35,893 32,304
Interest and amortization expense on non-funding debt...........
35,038 33,168 70,609 66,275
Other expenses..........................................................................
142,454 155,538 378,185 276,673
Total expenses.............................................................................
1,608,051 1,550,283 3,349,118 2,816,313
Income before income taxes........................................................
1,060,697 3,485,530 3,903,867 3,585,809
Provision for income taxes..........................................................
(24,047) (21,448) (89,879) (22,680)
Net income...................................................................................
1,036,650 3,464,082 3,813,988 3,563,129
Net income attributable to non-controlling interest.....................
(975,530) (3,464,082) (3,629,166) (3,563,129)
Net income attributable to Rocket Companies............................
$ 61,120 $ — $ 184,822 $ —
Earnings per share of Class A common stock
Basic............................................................................................
$ 0.45 N/A $ 1.47 N/A
Diluted.........................................................................................
$ 0.40 N/A $ 1.46 N/A
Weighted average shares outstanding
Basic............................................................................................
136,139,400 N/A 125,961,094 N/A
Diluted.........................................................................................
1,991,267,972 N/A 132,100,103 N/A
Comprehensive income
Net income...................................................................................
$ 1,036,650 $ 3,464,082 $ 3,813,988 $ 3,563,129
Cumulative translation adjustment..............................................
494 719 801 (1,041)
Unrealized gain on investment securities....................................
527 7,087 163 7,087
Comprehensive income...............................................................
1,037,671 3,471,888 3,814,952 3,569,175
Comprehensive income attributable to non-controlling interest.
(976,486) (3,471,888) (3,630,072) (3,569,175)
Comprehensive income attributable to Rocket Companies.........
$ 61,185 $ — $ 184,880 $ —
See accompanying Notes to the Unaudited Condensed Consolidated Financial Statements.
4