Biggest changeReconciliation of Adjusted Net (Loss) Income to Net (Loss) Income Attributable to Rocket Companies Year Ended December 31, ($ in thousands) 2023 2022 2021 Net (loss) income attributable to Rocket Companies $ (15,514) $ 46,421 $ 308,210 Net (loss) income impact from pro forma conversion of Class D common shares to Class A common shares (1) (372,541) 655,863 5,766,284 Adjustment to the benefit from (provision for) income tax (2) 84,995 (138,803) (1,428,937) Tax-effected net (loss) income (2) $ (303,060) $ 563,481 $ 4,645,557 Share-based compensation expense (3) 177,389 233,760 163,738 Change in fair value of MSRs due to valuation assumptions (net of hedges) (4) (29,007) (1,210,947) (487,473) Loss on extinguishment of Senior Notes — — 87,262 Litigation accrual (5) — — 15,000 Career transition program (6) 51,495 81,132 — Change in Tax receivable agreement liability (7) 6,565 (34,159) 18,835 Tax impact of adjustments (8) (50,372) 225,949 55,211 Other tax adjustments (9) 3,885 3,822 3,732 Adjusted Net (Loss) Income $ (143,105) $ (136,962) $ 4,501,862 (1) Reflects net (loss) 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, 2023, 2022 and 2021.
Biggest changeReconciliation of Adjusted revenue to Total revenue, net Years Ended December 31, ($ in thousands) 2024 2023 2022 Total revenue, net $ 5,100,798 $ 3,799,269 $ 5,838,493 Change in fair value of MSRs due to valuation assumptions (net of hedges) (1) (199,188) (29,007) (1,210,947) Adjusted revenue $ 4,901,610 $ 3,770,262 $ 4,627,546 (1) Reflects changes in market interest rates and assumptions, including discount rates and prepayment speeds, gains or losses on sales of MSRs during the period and the effects of contractual prepayment protection associated with sales or purchases of MSRs. 52 Reconciliation of Adjusted net income (loss) to Net income (loss) attributable to Rocket Companies Year Ended December 31, ($ in thousands) 2024 2023 2022 Net income (loss) attributable to Rocket Companies $ 29,370 $ (15,514) $ 46,421 Net income (loss) impact from pro forma conversion of Class D common shares to Class A common shares (1) 607,509 (372,541) 655,863 Adjustment to the (provision for) benefit from income tax (2) (130,502) 84,995 (138,803) Tax-effected net income (loss) (2) $ 506,377 $ (303,060) $ 563,481 Share-based compensation expense (3) 145,483 177,389 233,760 Change in fair value of MSRs due to valuation assumptions (net of hedges) (4) (199,188) (29,007) (1,210,947) Litigation accrual reversal (5) (15,000) — — Career transition program (6) — 51,495 81,132 Change in Tax receivable agreement liability (7) (3,512) 6,565 (34,159) Tax impact of adjustments (8) 17,563 (50,372) 225,949 Other tax adjustments (9) 3,911 3,885 3,822 Adjusted net income (loss) $ 455,634 $ (143,105) $ (136,962) (1) Reflects net income (loss) 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, 2024 , 2023 and 2022 .
Any future determination to pay dividends on our common stock will be made at the discretion of the Board of Directors and will depend upon, among other factors, our financial condition operating results, current and anticipated cash needs and other factors that the Board may deem relevant.
Any future determination to pay dividends on our common stock will be made at the discretion of the board of directors and will depend upon, among other factors, our financial condition operating results, current and anticipated cash needs and other factors that the board of directors may deem relevant.
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.
Non-GAAP Financial Measures To provide investors with information in addition to our results as determined by GAAP, we disclose Adjusted revenue, Adjusted net income (loss), Adjusted diluted earnings (loss) per share and Adjusted EBITDA (collectively “our non-GAAP financial measures”) as non-GAAP measures which management believes provide useful information to investors.
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.
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.
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.
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. 57 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.
We will also deploy cash to self-fund loan originations, a portion of which can be transferred to a mortgage loan funding facility or the early buy out line, provided that such loans meet the eligibility criteria to be placed on such lines.
We will also deploy cash to self-fund loan originations, a portion of which can be transferred to a funding facility or the early buy out line, provided that such loans meet the eligibility criteria to be placed on such lines.
Historically, our primary uses of funds have included: • origination of loans; 66 • interest expense; • repayment of debt; • operating expenses; • acquisition of mortgage servicing rights; and • distributions to RHI including those to fund distributions for payment of taxes by RHI shareholders.
Historically, our primary uses of funds have included: • origination of loans; • interest expense; • repayment of debt; • operating expenses; • acquisition of mortgage servicing rights; and • distributions to RHI including those to fund distributions for payment of taxes by RHI shareholders.
On February 24, 2022, our board of directors authorized and declared a cash dividend (the “2022 Special Dividend”) of $1.01 per share to the holders of our Class A common stock.
Special Dividends On February 24, 2022, our board of directors authorized and declared a cash dividend (the “2022 Special Dividend”) of $1.01 per share to the holders of our Class A common stock.
For the years ended December 31, 2023, 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.
For the years ended December 31, 2023 and 2022, Class D common shares were dilutive and are included in the dilutive weighted average Class A common shares outstanding in the table above.
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. 48 Special Note Regarding Forward-Looking Statements This Form 10-K contains forward-looking statements, which involve risks and uncertainties.
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. 49 Special Note Regarding Forward-Looking Statements This Form 10-K contains forward-looking statements, which involve risks and uncertainties.
Discussions of 2021 items and year-to-year comparisons between 2022 and 2021 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, 2022.
Discussions of 2022 items and year-to-year comparisons between 2023 and 2022 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, 2023.
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 (loss) attributable to Rocket Companies or Net income (loss). However, these expenses and gains vary greatly, and are difficult to predict.
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 revenue, net, Net income (loss) attributable to Rocket Companies or Net income (loss). However, these expenses and gains vary greatly and are difficult to predict.
The weighted average annualized retained servicing fee for our MSR portfolio was 0.28%, 0.29%, and 0.28% for the years ended December 31, 2023, 2022, and 2021, 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.
The weighted average annualized retained servicing fee for our MSR portfolio was 0.28%, 0.28% and 0.29% for the years ended December 31, 2024, 2023 and 2022, 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.
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 diluted earnings (loss) per share” as Adjusted net income (loss) divided by the adjusted diluted weighted average shares outstanding which includes 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.
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.
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 Rocket, LLC to all of its members, including the Company.
This graph covers the period of the initial listing of our stock on August 6, 2020 to year ended December 31, 2023. This graph assumes an initial investment of $100 on August 6, 2020 and reflects the 47 cumulative total return on that investment, including the reinvestment of all dividends where applicable, through December 31, 2023.
This graph covers the period of the initial listing of our stock on August 6, 2020 to year ended December 31, 2024. This graph assumes an initial investment of $100 on August 6, 2020 and reflects the cumulative total return on that investment, including the reinvestment of all dividends where applicable, through December 31, 2024.
Share Repurchase Authorization On November 10, 2020, our board of directors approved a share repurchase program of up to $1.0 billion of our Common Stock, including both Class A and Class D, which repurchases may be made, from time to time, in privately negotiated transactions or in the open market, in accordance with applicable securities laws (the “Share Repurchase Program”).
Share Repurchase Authorization On November 10, 2020, our board of directors approved a share repurchase program of up to $1.0 billion of our Common Stock, including both Class A and Class D, which authorized repurchases, from time to time, in privately negotiated transactions or in the open market, in accordance with applicable securities laws (the “Share Repurchase Program”).
As of December 31, 2023, w e were in full compliance with the new ratios, which went into effect on September 30, 2023. See Note 15, Minimum Net Worth Requirements of the notes to the consolidated financial statements included in this Form 10-K for further information.
As of December 31, 2024, w e were in full compliance with the new ratios, which went into effect on December 31, 2024. See Note 15, Minimum Net Worth Requirements of the notes to the consolidated financial statements included in this Form 10-K for further information.
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 58 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 benefits to Holdings as a result of section 704(c) of the Code that relate to the reorganization transactions.
For additional information regarding our provision for income taxes refer to Note 12, Income Taxes. 59 Tax Receivable Agreement The Company has 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 benefits to Holdings as a result of section 704(c) of the Code that relate to the reorganization transactions.
(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.
(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 (net of hedges), litigation accrual reversal, career transition program and the change in Tax receivable agreement liability at the effective tax rates for each period.
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.
We also exclude the effects of gains or losses on sales of MSRs during the period and the effects of contractual prepayment protection associated with sales or purchases 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.
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.
The Direct to Consumer segment generates revenue from originating, closing, selling and servicing predominantly agency-conforming loans, which are pooled and sold to the secondary market. This segment also produces revenue by providing title and settlement services and appraisal management to these clients as part of our end-to-end mortgage origination experience.
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 net income (loss)” as tax-effected net income (loss) before share-based compensation expense, the change in fair value of MSRs due to valuation assumptions (net of hedges), a litigation accrual reversal, career transition program, change in Tax receivable agreement liability and the tax effects of those and other adjustments as applicable.
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, Interest and amortization expense on non-funding-debt and Other expenses.
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, Interest and amortization expense on non-funding-debt and Other expenses. 58 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.
Our funding facilities and financing facilities 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.
Our funding facilities, early buy out facilities, MSRs facilities 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.
Our selected peer group is comprised of PennyMac Financial Services Inc, Rithm Capital Corp, Mr Cooper Group Inc, Anywhere Real Estate Inc., Zillow Group Inc Class C, Redfin Corp, Stewart Information Services Corp, SoFi Technologies Inc, Guild Holdings Company, Compass, Inc. loanDepot, Inc., UWM Holdings Corporation, and Blend Labs, Inc. Certain companies were not publicly traded companies at inception date.
Cooper Group Inc, Anywhere Real Estate Inc., Zillow Group Inc Class C, Redfin Corp, Stewart Information Services Corp, SoFi Technologies Inc, Guild Holdings Company, Compass, Inc. loanDepot, Inc., UWM Holdings Corporation and Blend Labs, Inc. Certain companies were not publicly traded companies at inception date.
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 and excess servicing cash flows into the secondary market; • loan origination fees; • servicing fee income; and • interest income on loans held for sale • borrowings, including under our funding facilities, financing facilities, and unsecured senior notes; and • cash and marketable securities on hand.
The increase in Contribution margin was driven by an increase in Gain on sales of loans, net, as described above. 67 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 and excess servicing cash flows into the secondary market; • loan origination fees; • servicing fee income; • interest income on loans held for sale; and • other income • borrowings, including under our funding facilities; financing facilities; unsecured senior notes; and • cash and marketable securities on hand.
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.
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. (2) 2024 market share information is based on Fannie Mae mortgage volume market share estimates as of January 2025.
Refer to Note 17, Non-controlling Interest for more information on non-controlling interests. 59 Results of Operations for the years ended December 31, 2023, 2022 and 2021 Summary of Operations Condensed Statement of Operations Data Year Ended December 31, ($ in thousands) 2023 2022 2021 Revenue Gain on sale of loans, net $ 2,066,292 $ 3,137,417 $ 10,468,574 Servicing fee income 1,401,780 1,458,637 1,325,938 Change in fair value of MSRs (700,982) 185,036 (689,432) Interest income, net 120,860 184,203 168,940 Other income 911,319 873,200 1,640,446 Total revenue, net 3,799,269 5,838,493 12,914,466 Expenses Salaries, commissions and team member benefits 2,257,291 2,797,868 3,356,815 General and administrative expenses 802,865 906,195 1,183,418 Marketing and advertising expenses 736,676 945,694 1,249,583 Interest and amortization expense on non-funding-debt 153,386 153,596 230,740 Other expenses 251,948 293,229 709,009 Total expenses 4,202,166 5,096,582 6,729,565 (Loss) income before income taxes $ (402,897) $ 741,911 $ 6,184,901 Benefit from (provision for) income taxes 12,817 (41,978) (112,738) Net (Loss) Income (390,080) 699,933 6,072,163 Net loss (income) attributable to non-controlling interest 374,566 (653,512) (5,763,953) Net (loss) income attributable to Rocket Companies $ (15,514) $ 46,421 $ 308,210 Gain on sale of loans, net The components of Gain on sale of loans, net for the periods presented were as follows: Year Ended December 31, ($ in thousands) 2023 2022 2021 Net gain (loss) on sale of loans(1) $ 684,415 $ (579,562) $ 7,462,202 Fair value of originated MSRs 1,092,332 1,970,647 3,864,359 (Provision for) benefit from investor reserves (112,372) (58,140) 8,557 Fair value adjustment on loans held for sale and IRLCs 224,605 (822,289) (2,106,952) Revaluation gain from forward commitments economically hedging loans held for sale and IRLCs 177,312 2,626,761 1,240,408 Gain on sale of loans, net $ 2,066,292 $ 3,137,417 $ 10,468,574 (1) Net gain (loss) on sale of loans represents the premium received in excess of the UPB, plus net origination fees. 60 The table below provides details of the characteristics of our mortgage loan production for each of the periods presented: Year Ended December 31, ($ in thousands) 2023 2022 2021 Closed loan origination volume by type Conventional Conforming $ 48,007,013 $ 96,103,677 $ 273,463,292 FHA/VA 24,035,770 28,208,025 55,231,445 Non Agency 6,669,211 8,817,581 22,498,615 Total mortgage closed loan origination volume $ 78,711,994 $ 133,129,283 $ 351,193,352 Portfolio metrics Average loan amount $ 270 $ 283 $ 281 Weighted average loan-to-value ratio 74.86 % 72.30 % 67.87 % Weighted average credit score 733 733 749 Weighted average loan rate 6.62 % 4.45 % 2.80 % Percentage of loans sold To GSEs and government 91.38 % 91.70 % 92.98 % To other counterparties 8.62 % 8.30 % 7.02 % Servicing-retained 94.86 % 93.45 % 95.23 % Servicing-released 5.14 % 6.55 % 4.77 % Net rate lock volume(1) $ 78,648,717 $ 117,756,897 $ 333,790,140 Gain on sale margin(2) 2.63 % 2.82 % 3.13 % (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.
Refer to Note 17, Non-controlling Interest for more information on non-controlling interests. 60 Results of Operations for the years ended December 31, 2024, 2023 and 2022 Summary of Operations Condensed Statement of Operations Data Year Ended December 31, ($ in thousands) 2024 2023 2022 Revenue Gain on sale of loans, net $ 3,012,913 $ 2,066,292 $ 3,137,417 Servicing fee income 1,462,173 1,401,780 1,458,637 Change in fair value of MSRs (578,681) (700,982) 185,036 Interest income, net 97,566 120,860 184,203 Other income 1,106,827 911,319 873,200 Total revenue, net 5,100,798 3,799,269 5,838,493 Expenses Salaries, commissions and team member benefits 2,261,245 2,257,291 2,797,868 General and administrative expenses 893,154 802,865 906,195 Marketing and advertising expenses 824,042 736,676 945,694 Interest and amortization expense on non-funding-debt 153,637 153,386 153,596 Other expenses 300,668 251,948 293,229 Total expenses 4,432,746 4,202,166 5,096,582 Income (loss) before income taxes $ 668,052 $ (402,897) $ 741,911 (Provision for) benefit from income taxes (32,224) 12,817 (41,978) Net income (loss) 635,828 (390,080) 699,933 Net (income) loss attributable to non-controlling interest (606,458) 374,566 (653,512) Net income (loss) attributable to Rocket Companies $ 29,370 $ (15,514) $ 46,421 Gain on sale of loans, net The components of Gain on sale of loans, net for the periods presented were as follows: Year Ended December 31, ($ in thousands) 2024 2023 2022 Net gain (loss) on sale of loans (1) $ 1,504,149 $ 684,415 $ (579,562) Fair value of originated MSRs 1,330,216 1,092,332 1,970,647 Provision for investor reserves (36,248) (112,372) (58,140) Fair value adjustment on loans held for sale and IRLCs (26,546) 224,605 (822,289) Revaluation from forward commitments economically hedging loans held for sale and IRLCs 241,342 177,312 2,626,761 Gain on sale of loans, net $ 3,012,913 $ 2,066,292 $ 3,137,417 (1) Net gain (loss) on sale of loans represents the premium received in excess of the UPB, plus net origination fees. 61 The table below provides details of the characteristics of our mortgage loan production for each of the periods presented: Year Ended December 31, ($ in thousands) 2024 2023 2022 Closed loan origination volume by type Conventional Conforming $ 60,467,550 $ 48,007,013 $ 96,103,677 FHA/VA 28,002,000 24,035,770 28,208,025 Non Agency 12,682,582 6,669,211 8,817,581 Total mortgage closed loan origination volume $ 101,152,132 $ 78,711,994 $ 133,129,283 Portfolio metrics: Average loan amount $ 277 $ 270 $ 283 Weighted average loan-to-value ratio 73.16 % 74.86 % 72.30 % Weighted average credit score 737 733 733 Weighted average loan rate 6.62 % 6.62 % 4.45 % Percentage of loans sold: To GSEs and government 84.77 % 91.38 % 91.70 % To other counterparties 15.23 % 8.62 % 8.30 % Servicing-retained 92.74 % 94.86 % 93.45 % Servicing-released 7.26 % 5.14 % 6.55 % Net rate lock volume (1) $ 100,824,736 $ 78,648,717 $ 117,756,897 Gain on sale margin (2) 2.95 % 2.63 % 2.82 % (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) Market share information is based on Fannie Mae mortgage volume market share estimates as of December 2023. 55 (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.
(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.
At December 31, 2023, the aggregate available amount under our facilities was $21.2 billion, with combined outstanding balances of $3.6 billion and unutilized capacity of $17.6 billion.
At December 31, 2024, the aggregate available amount under our facilities was $24.5 billion, with combined outstanding balances of $6.8 billion and unutilized capacity of $17.7 billion.
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.
In the Direct to Consumer segment, clients have the ability to interact with Rocket Mortgage digitally and/or with our mortgage bankers. We market to potential clients in this segment through various brand campaigns and performance marketing channels.
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. 57 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.
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.
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. 61 Year ended December 31, 2023 summary Gain on sale of loans, net was $2.1 billion, a decrease of $1.1 billion, or 34%, as compared with $3.1 billion for the same period in 2022.
Furthermore, at the point of sale of the loan, the Fair value of originated MSRs and the Provision for investor reserves are recognized each in their respective components shown above. 62 Year ended December 31, 2024 summary Gain on sale of loans, net was $3.0 billion, an increase of $0.9 billion, or 46%, compared to $2.1 billion in 2023.
(6) Reflects net expenses associated with compensation packages, healthcare coverage, career transition services, and accelerated vesting of certain equity awards. (7) Reflects changes in estimates of tax rates and other variables of the Tax receivable agreement liability.
(5) Reflects litigation accrual reversal related to a specific legal matter recorded as an adjustment in 2021. (6) Reflects net expenses associated with compensation packages, healthcare coverage, career transition services and accelerated vesting of certain equity awards. (7) Reflects changes in estimates of tax rates and other variables of the Tax receivable agreement liability.
Reconciliation of Adjusted EBITDA to Net (Loss) Income Year Ended December 31, ($ in thousands) 2023 2022 2021 Net (loss) income $ (390,080) $ 699,933 $ 6,072,163 Interest and amortization expense on non-funding debt 153,386 153,596 230,740 (Benefit from) provision for income taxes (12,817) 41,978 112,738 Depreciation and amortization 110,271 94,020 74,713 Share-based compensation expense (1) 177,389 233,760 163,738 Change in fair value of MSRs due to valuation assumptions (net of hedges) (2) (29,007) (1,210,947) (487,473) Litigation accrual (3) — — 15,000 Career transition program (4) 51,495 81,132 — Change in Tax receivable agreement liability (5) 6,565 (34,159) 18,835 Adjusted EBITDA $ 67,202 $ 59,313 $ 6,200,454 (1) The years ended December 31, 2023 and 2022 amounts exclude the impact of the career transition program.
Reconciliation of Adjusted EBITDA to Net income (loss) Year Ended December 31, ($ in thousands) 2024 2023 2022 Net income (loss) $ 635,828 $ (390,080) $ 699,933 Interest and amortization expense on non-funding debt 153,637 153,386 153,596 Provision for (benefit from) income taxes 32,224 (12,817) 41,978 Depreciation and amortization 112,917 110,271 94,020 Share-based compensation expense (1) 145,483 177,389 233,760 Change in fair value of MSRs due to valuation assumptions (net of hedges) (2) (199,188) (29,007) (1,210,947) Litigation accrual reversal (3) (15,000) — — Career transition program (4) — 51,495 81,132 Change in Tax receivable agreement liability (5) (3,512) 6,565 (34,159) Adjusted EBITDA $ 862,389 $ 67,202 $ 59,313 (1) The years ended December 31, 2023 and 2022 amounts exclude the impact of the career transition program. 54 (2) Reflects changes in market interest rates and assumptions, including discount rates and prepayment speeds, gains or losses on sales of MSRs during the period and the effects of contractual prepayment protection associated with sales or purchases of MSRs.
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.
The increase was primarily a result of a net income of $635.8 million, as well as an increase in share-based compensation of $140.5 million. 69 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.
The following summarizes key performance indicators of the business: Year Ended December 31, (Units and $ in thousands) 2023 2022 2021 Rocket Mortgage Loan Production Data Closed loan origination volume $ 78,711,994 $ 133,129,283 $ 351,193,352 Direct to Consumer origination volume $ 43,763,278 $ 78,641,022 $ 199,894,693 Partner Network origination volume $ 34,948,716 $ 54,488,261 $ 151,298,659 Gain on sale margin(1) 2.63 % 2.82 % 3.13 % Refinance market share(2) 12.1 % 11.0 % 10.8 % Purchase market share(2) 3.7 % 3.2 % 3.3 % Servicing Portfolio Data Total serviced UPB (includes subserviced) $ 509,105,421 $ 534,704,602 $ 551,866,424 MSRs UPB of loans serviced $ 468,237,971 $ 486,540,840 $ 485,087,214 UPB of loans subserviced and temporarily serviced $ 40,867,450 $ 48,163,762 $ 66,779,210 Total loans serviced (includes subserviced) 2,457.1 2,534.5 2,565.1 Number of MSRs loans serviced 2,357.2 2,412.1 2,384.2 Number of loans subserviced and temporarily serviced 99.9 122.4 180.9 MSR fair value multiple(3) 4.94 4.98 3.91 Total serviced MSR delinquency rate (60+) 1.23 % 1.20 % 1.60 % Net client retention rate(4) 97 % 95 % 91 % Select Other Rocket Companies Amrock gross revenue(5) $ 244,224 $ 504,270 $ 1,393,174 Amrock closings 161.8 344.0 1,115.1 Rocket Homes gross revenue(5) $ 53,155 $ 52,796 $ 57,559 Rocket Homes real estate transactions 25.3 32.7 33.1 Rockethomes.com average unique monthly visitors(6) 1,498.1 2,053.3 1,829.7 Rocket Loans gross revenue(5) $ 62,305 $ 68,828 $ 95,442 Rocket Loans closed units 39.2 28.2 17.4 Total Select Other Rocket Companies gross revenue $ 359,684 $ 625,894 $ 1,546,175 Total Select Other Rocket Companies net revenue(7) $ 351,766 $ 617,434 $ 1,537,714 (1) Gain on sale margin is calculated by dividing Gain on sale of loans, net by the net rate lock volume for the period.
The following summarizes key performance indicators of the business: Year Ended December 31, (Units and $ in thousands) 2024 2023 2022 Rocket Mortgage Loan Production Data Closed loan origination volume $ 101,152,132 $ 78,711,994 $ 133,129,283 Direct to Consumer origination volume $ 54,761,020 $ 43,763,278 $ 78,641,022 Partner Network origination volume $ 46,391,112 $ 34,948,716 $ 54,488,261 Gain on sale margin (1) 2.95 % 2.63 % 2.82 % Refinance market share (2) 12.1 % 12.1 % 11.0 % Purchase market share (2) 4.0 % 3.7 % 3.2 % Servicing Portfolio Data Total serviced UPB (includes subserviced) $ 593,261,034 $ 509,105,421 $ 534,704,602 MSRs UPB of loans serviced $ 525,517,829 $ 468,237,971 $ 486,540,840 UPB of loans subserviced and temporarily serviced $ 67,743,205 $ 40,867,450 $ 48,163,762 Total loans serviced (includes subserviced) 2,765.5 2,457.1 2,534.5 Number of MSRs loans serviced 2,588.9 2,357.2 2,412.1 Number of loans subserviced and temporarily serviced 176.6 99.9 122.4 MSR fair value multiple (3) 5.13 4.94 4.98 Total serviced MSR delinquency rate (60+) 1.54 % 1.23 % 1.20 % Net client retention rate (4) 97 % 97 % 95 % Select Other Rocket Companies Rocket Close gross revenue (5) $ 311,464 $ 244,224 $ 504,270 Rocket Close closings 224.6 161.8 344.0 Rocket Money gross revenue (5) $ 321,180 $ 209,826 $ 145,381 Rocket Money paying subscribers, at period end 4,116.5 3,017.5 2,263.5 Rocket Homes gross revenue (5) $ 55,393 $ 53,155 $ 52,796 Rocket Homes real estate transactions 21.2 25.3 32.7 Rockethomes.com average unique monthly visitors (6) 1,279.8 1,498.1 2,053.3 Rocket Loans gross revenue (5) $ 80,555 $ 62,305 $ 68,828 Rocket Loans closed units 43.4 39.2 28.2 Total Select Other Rocket Companies gross revenue $ 768,592 $ 569,510 $ 771,275 Total Select Other Rocket Companies net revenue (7) $ 748,910 $ 550,463 $ 759,051 56 (1) Gain on sale margin is calculated by dividing Gain on sale of loans, net by the net rate lock volume for the period.
Expenses Expenses for the periods presented were as follows: Year Ended December 31, ($ in thousands) 2023 2022 2021 Salaries, commissions and team member benefits $ 2,257,291 $ 2,797,868 $ 3,356,815 General and administrative expenses 802,865 906,195 1,183,418 Marketing and advertising expenses 736,676 945,694 1,249,583 Interest and amortization expense on non-funding debt 153,386 153,596 230,740 Other expenses 251,948 293,229 709,009 Total expenses $ 4,202,166 $ 5,096,582 $ 6,729,565 Total expenses were $4.2 billion, a decrease of $0.9 billion or 18%, as compared with $5.1 billion for the same period in 2022.
Expenses Expenses for the periods presented were as follows: Year Ended December 31, ($ in thousands) 2024 2023 2022 Salaries, commissions and team member benefits $ 2,261,245 $ 2,257,291 $ 2,797,868 General and administrative expenses 893,154 802,865 906,195 Marketing and advertising expenses 824,042 736,676 945,694 Interest and amortization expense on non-funding debt 153,637 153,386 153,596 Other expenses 300,668 251,948 293,229 Total expenses $ 4,432,746 $ 4,202,166 $ 5,096,582 Total expenses were $4.4 billion, an increase of $230.6 million, or 5%, compared to $4.2 billion in 2023.
Loan servicing income, net For the periods presented, loan servicing income, net consisted of the following: Year Ended December 31, ($ in thousands) 2023 2022 2021 Retained servicing fee $ 1,350,595 $ 1,416,488 $ 1,292,031 Subservicing income 9,446 9,066 9,389 Ancillary income 41,739 33,083 24,518 Servicing fee income 1,401,780 1,458,637 1,325,938 Change in valuation model inputs or assumptions 37,570 1,279,945 510,869 Change in fair value of MSR hedge (8,563) (68,998) (23,396) Collection/realization of cash flows (729,989) (1,025,911) (1,176,905) Change in fair value of MSRs (700,982) 185,036 (689,432) Loan servicing income, net $ 700,798 $ 1,643,673 $ 636,506 December 31, ($ in thousands) 2023 2022 2021 MSR UPB of loans serviced $ 468,237,971 $ 486,540,840 $ 485,087,214 Number of MSR loans serviced 2,357,209 2,412,117 2,384,150 UPB of loans subserviced and temporarily serviced $ 40,867,450 $ 48,163,762 $ 66,779,210 Number of loans subserviced and temporarily serviced 99,938 122,380 180,900 Total serviced UPB $ 509,105,421 $ 534,704,602 $ 551,866,424 Total loans serviced 2,457,147 2,534,497 2,565,050 MSR fair value $ 6,439,787 $ 6,946,940 $ 5,385,613 Total serviced delinquency count (60+) as % of total 1.23% 1.20% 1.60% Weighted average credit score 733 736 738 Weighted average LTV 71.40% 71.08% 70.57% Weighted average loan rate 3.74% 3.40% 3.17% Weighted average service fee 0.28% 0.29% 0.28% Loan servicing income, net was $0.7 billion, a decrease of $0.9 billion, or 57%, which compares to $1.6 billion for the same period in 2022.
Loan servicing income, net For the periods presented, Loan servicing income, net consisted of the following: Year Ended December 31, ($ in thousands) 2024 2023 2022 Retained servicing fee $ 1,400,857 $ 1,350,595 $ 1,416,488 Subservicing income 8,428 9,446 9,066 Ancillary income 52,888 41,739 33,083 Servicing fee income 1,462,173 1,401,780 1,458,637 Change in valuation model inputs or assumptions 207,760 37,570 1,279,945 Change in fair value of MSR hedge (8,572) (8,563) (68,998) Collection/realization of cash flows (777,869) (729,989) (1,025,911) Change in fair value of MSRs (578,681) (700,982) 185,036 Loan servicing income, net $ 883,492 $ 700,798 $ 1,643,673 December 31, ($ in thousands) 2024 2023 2022 MSR UPB of loans serviced $ 525,517,829 $ 468,237,971 $ 486,540,840 Number of MSR loans serviced 2,588,882 2,357,209 2,412,117 UPB of loans subserviced and temporarily serviced $ 67,743,205 $ 40,867,450 $ 48,163,762 Number of loans subserviced and temporarily serviced 176,624 99,938 122,380 Total serviced UPB $ 593,261,034 $ 509,105,421 $ 534,704,602 Total loans serviced 2,765,506 2,457,147 2,534,497 MSR fair value $ 7,633,371 $ 6,439,787 $ 6,946,940 Total serviced delinquency count (60+) as % of total 1.54% 1.23% 1.20% Weighted average credit score 733 733 736 Weighted average LTV 71.85% 71.40% 71.08% Weighted average loan rate 4.28% 3.74% 3.40% Weighted average service fee 0.28% 0.28% 0.29% Loan servicing income, net was $883.5 million, an increase of $182.7 million, or 26%, compared to $700.8 million in 2023, primarily due to the $170.2 million increase in valuation reflected in Change in valuation model inputs or assumptions.
We were in compliance with all covenants as of December 31, 2023 and 2022. December 31, 2023 compared to December 31, 2022 Cash Flows Our cash and cash equivalents and restricted cash were $1.1 billion at December 31, 2023, an increase of $0.3 billion, or 44%, compared to $0.8 billion at December 31, 2022.
December 31, 2024 compared to December 31, 2023 Cash Flows Our cash and cash equivalents and restricted cash were $1.3 billion at December 31, 2024, an increase of $0.2 billion, or 13%, compared to $1.1 billion at December 31, 2023.
Net gain (loss) on sale of loans, Fair value adjustment on loans held for sale and IRLCs and Revaluation gain from forward commitments economically hedging loans held for sale and IRLCs was $1.1 billion, a decrease of $0.1 billion, or 11%, as compared with $1.2 billion for the same period in 2022.
Net gain (loss) 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 and IRLCs was $1.7 billion, an increase of $0.6 billion, or 58%, compared to $1.1 billion in 2023.
As discussed in Note 6, Borrowings, of the notes to the consolidated financial statements included in this Form 10-K, as of December 31, 2023, we had 15 different funding facilities and financing facilities in different amounts and with various maturities together with the Senior Notes.
Delays or failures to sell loans in the secondary market could have an adverse effect on our liquidity position. 68 As discussed in Note 6, Borrowings, of the notes to the consolidated financial statements included in this Form 10-K, as of December 31, 2024, we had 17 different funding facilities and financing facilities in different amounts and with various maturities together with the Senior Notes.
We define “Adjusted EBITDA” as earnings (losses) 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. 50 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 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 market interest rates and assumptions, including discount rates and prepayment speeds, which are not indicative of our performance or results of operation.
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.
These activities position us to be the natural choice for clients’ next refinance or purchase transaction. We provide industry-leading client service and leverage our widely recognized brand to strengthen our wholesale relationships, through Rocket Pro, as well as enterprise partnerships, both driving growth in our Partner Network segment.
(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. 54 Key Performance Indicators We monitor a number of key performance indicators to evaluate the performance of our business operations.
(5) Reflects changes in estimates of tax rates and other variables of the Tax receivable agreement liability. 55 Key Performance Indicators We monitor a number of key performance indicators to evaluate the performance of our business operations.
The Adjustment to the benefit from (provision for) income tax reflects the difference between (a) the income tax computed using the effective tax rates below applied to the (loss) income before income taxes assuming Rocket Companies, Inc. owns 100% of the non-voting common interest units of Holdings and (b) the (benefit from) provision for income taxes. 52 Year Ended December 31, 2023 2022 2021 Net (loss) income attributable to Rocket Companies $ (15,514) $ 46,421 $ 308,210 Net (loss) income impact from pro forma conversion of Class D common shares to Class A common shares (372,541) 655,863 5,766,284 (Benefit from) provision for income taxes (12,817) 41,978 112,738 Adjusted (loss) income before income taxes (400,872) 744,262 6,187,232 Effective Income Tax Rate for Adjusted Net (Loss) Income 24.40 % 24.29 % 24.92 % Adjusted (benefit from) provision for income taxes (97,812) 180,781 1,541,675 (Benefit from) provision for income taxes (12,817) 41,978 112,738 Adjustment to the benefit from (provision for) income tax $ 84,995 $ (138,803) $ (1,428,937) December 31, 2023 2022 2021 Statutory U.S.
Year Ended December 31, 2024 2023 2022 Net income (loss) attributable to Rocket Companies $ 29,370 $ (15,514) $ 46,421 Net income (loss) impact from pro forma conversion of Class D common shares to Class A common shares 607,509 (372,541) 655,863 Provision for (benefit from) income taxes 32,224 (12,817) 41,978 Adjusted income (loss) before income taxes 669,103 (400,872) 744,262 Effective income tax rate for adjusted net income (loss) 24.32 % 24.40 % 24.29 % Adjusted provision for (benefit from) income taxes 162,726 (97,812) 180,781 Provision for (benefit from) income taxes 32,224 (12,817) 41,978 Adjustment to the (provision for) benefit from income tax $ (130,502) $ 84,995 $ (138,803) December 31, 2024 2023 2022 Statutory U.S.
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.
Description of Certain Components of Financial Data Components of revenue Our sources of revenue include Gain on sale of loans, net , Loan servicing income, net , Interest income, net , and Other income .
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) 3.39 3.28 3.91 Effective Income Tax Rate for Adjusted Net (Loss) Income 24.40 % 24.29 % 24.92 % (3) The years ended December 31, 2023 and 2022 amounts exclude the impact of the career transition program.
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) 3.31 3.39 3.28 Effective income tax rate for adjusted net income (loss) 24.32 % 24.40 % 24.29 % (3) The years ended December 31, 2023 and 2022 amounts exclude the impact of the career transition program. 53 (4) Reflects changes in market interest rates and assumptions, including discount rates and prepayment speeds, gains or losses on sales of MSRs during the period and the effects of contractual prepayment protection associated with sales or purchases of MSRs.
(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. 53 Reconciliation of Adjusted Diluted Weighted Average Shares Outstanding to Diluted Weighted Average Shares Out standing Year Ended December 31, ($ in thousands, except per share) 2023 2022 2021 Diluted weighted average Class A common shares outstanding 1,980,523,690 1,971,620,573 1,989,433,567 Assumed pro forma conversion of Class D shares (1) — — — Adjusted diluted weighted average shares outstanding 1,980,523,690 1,971,620,573 1,989,433,567 Adjusted Net (Loss) Income $ (143,105) $ (136,962) $ 4,501,862 Adjusted Diluted (Loss) Earnings Per Share $ (0.07) $ (0.07) $ 2.26 (1) Reflects the pro forma exchange and conversion of non-dilutive Class D common stock to Class A common stock.
Reconciliation of Adjusted diluted weighted average shares outstanding to Diluted weighted average Class A common shares outstanding Year Ended December 31, ($ in thousands, except per share) 2024 2023 2022 Diluted weighted average Class A common shares outstanding 141,037,083 1,980,523,690 1,971,620,573 Assumed pro forma conversion of Class D shares (1) 1,848,879,483 — — Adjusted diluted weighted average shares outstanding 1,989,916,566 1,980,523,690 1,971,620,573 Adjusted net income (loss) $ 455,634 $ (143,105) $ (136,962) Adjusted diluted earnings (loss) per share $ 0.23 $ (0.07) $ (0.07) (1) Reflects the pro forma exchange and conversion of non-dilutive Class D common stock to Class A common stock.
Loan origination costs include lender paid mortgage insurance, recording taxes, investor fees and other related expenses.
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.
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.
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. 51 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 Net Loss was $390.1 million, compared to a Net Income of $699.9 million for the same period in 2022. We also generated $67.2 million of Adjusted EBITDA, which was an increase of $7.9 million, or 13.3%, compared to $59.3 million for the same period in 2022. See “Non-GAAP Financial Measures” below for more information on Adjusted EBITDA.
We also generated $862.4 million of Adjusted EBITDA, which was an increase of $795.2 million, compared to $67.2 million in 2023. See “Non-GAAP Financial Measures” below for more information on Adjusted EBITDA.
Interest income, net The components of interest income, net for the periods presented were as follows: Year Ended December 31, ($ in thousands) 2023 2022 2021 Interest income $ 327,448 $ 350,591 $ 430,086 Interest expense on funding facilities (206,588) (166,388) (261,146) Interest income, net $ 120,860 $ 184,203 $ 168,940 Interest income, net was $120.9 million, a decrease of $63.3 million, or 34%, as compared to $184.2 million for the same period in 2022.
In 2024, the Change in valuation model inputs or assumptions was $207.8 million, driven by an increase in interest rates year over year, compared to $37.6 million in 2023, which was driven by relatively flat interest rates during the respective prior year period. 63 Interest income, net The components of Interest income, net for the periods presented were as follows: Year Ended December 31, ($ in thousands) 2024 2023 2022 Interest income $ 413,159 $ 327,448 $ 350,591 Interest expense on funding facilities (315,593) (206,588) (166,388) Interest income, net $ 97,566 $ 120,860 $ 184,203 Interest income, net was $97.6 million, a decrease of $23.3 million, or 19%, compared to $120.9 million in 2023.
Summary results by segment for the years ended December 31, 2023, 2022 and 2021 Our operations are organized by distinct marketing channels which promote client acquisition and are categorized under two reportable segments: Direct to Consumer and Partner Network.
Other expenses were $300.7 million, an increase of $48.7 million, or 19%, compared to $251.9 million in 2023, due to an increase in title related expenses at Rocket Close associated with higher volume. 64 Summary results by segment for the years ended December 31, 2024, 2023 and 2022 Our operations are organized by distinct marketing channels which promote client acquisition and are categorized under two reportable segments: Direct to Consumer and Partner Network.
The decrease in contribution margin was driven primarily by lower gain on sale revenue, offset by a reduction in directly attributable expenses and the above referenced difference in the Change in fair value of MSRs year over year. 65 Partner Network Results Year Ended December 31, ($ in thousands) 2023 2022 2021 Sold Loan Volume $ 34,892,877 $ 60,498,569 $ 138,802,940 Sold Loan Gain on Sale Margin 1.05 % 1.05 % 1.20 % Revenue Gain on sale 371,392 540,234 1,597,569 Interest income 145,351 125,034 161,256 Interest expense on funding facilities (91,793) (59,818) (99,226) Other income 13,902 33,163 105,976 Total Revenue, net $ 438,852 $ 638,613 $ 1,765,575 Change in fair value of MSRs due to valuation assumptions, net of hedges — — — Adjusted Revenue $ 438,852 $ 638,613 $ 1,765,575 Less: Directly attributable expenses 240,402 362,317 686,296 Total Contribution Margin $ 198,450 $ 276,296 $ 1,079,279 Year ending December 31, 2023 summary Partner Network Adjusted Revenue was $438.9 million, a decrease of $199.8 million, or 31%, as compared to $638.6 million for the same period in 2022.
The increase in Contribution margin was driven primarily by an increase in Gain on sale of loans, net, partially offset by higher Directly attributable expenses, as described above. 66 Partner Network Results Year Ended December 31, ($ in thousands) 2024 2023 2022 Sold Loan Volume $ 45,093,626 $ 34,892,877 $ 60,498,569 Sold Loan Gain on Sale Margin 1.47 % 1.05 % 1.05 % Revenue Gain on sale of loans, net 605,373 371,392 540,234 Interest income 189,333 145,351 125,034 Interest expense on funding facilities (144,749) (91,793) (59,818) Other income 19,871 13,902 33,163 Total revenue, net $ 669,828 $ 438,852 $ 638,613 Change in fair value of MSRs due to valuation assumptions (net of hedges) — — — Adjusted revenue $ 669,828 $ 438,852 $ 638,613 Salaries, commissions and team member benefits 196,831 200,958 276,756 General and administrative expenses 25,278 21,477 40,923 Marketing and advertising expenses 9,327 10,309 33,449 Other expenses 8,880 7,658 11,189 Less: Directly attributable expenses 240,316 240,402 362,317 Total Contribution margin $ 429,512 $ 198,450 $ 276,296 Year ending December 31, 2024 summary Partner Network Adjusted revenue was $669.8 million, an increase of $231.0 million, or 53%, as compared to $438.9 million in 2023, primarily driven by Gain on sale of loans, net.
Other key performance indicators for other Rocket Companies, besides Rocket Mortgage ( “ Other Rocket Companies ”) , allow us to monitor both revenues and unit sales generated by these businesses. We also include Rockethomes.com average unique monthly visits, as we believe traffic on the site is an indicator of consumer interest.
Other key performance indicators for other Rocket Companies, besides Rocket Mortgage ( “ Other Rocket Companies ”) , allow us to monitor both revenues and unit sales generated by these businesses.
Other income Year Ended December 31, ($ in thousands) 2023 2022 2021 Deposit income $ 372,917 $ 90,298 $ 30,396 Amrock revenue 243,605 503,137 1,390,305 Rocket Money revenue (1) 198,697 141,618 2,349 Rocket Homes revenue 49,970 48,293 54,208 Rocket Loans revenue 18,757 41,885 80,577 Other (2) 27,373 47,969 82,611 Total Other income $ 911,319 $ 873,200 $ 1,640,446 (1) Rocket Money was acquired on December 23, 2021 and therefore, 2021 does not reflect a full year of revenue.
Other income Year Ended December 31, ($ in thousands) 2024 2023 2022 Deposit income $ 404,233 $ 372,917 $ 90,298 Rocket Money revenue 297,200 198,697 141,618 Rocket Close revenue 297,125 243,605 503,137 Rocket Homes revenue 53,556 49,970 48,293 Rocket Loans revenue 25,971 18,757 41,885 Other (1) 28,742 27,373 47,969 Total Other income $ 1,106,827 $ 911,319 $ 873,200 (1) Other consists of additional subsidiary and miscellaneous revenue.
For additional discussion, see Note 16, Segments of the consolidated financial statements of this Form 10-K. 64 Direct to Consumer Results Year Ended December 31, ($ in thousands) 2023 2022 2021 Sold Loan Volume $ 43,598,231 $ 84,142,087 $ 213,888,883 Sold Loan Gain on Sale Margin 3.86 % 4.14 % 4.75 % Revenue Gain on sale $ 1,660,038 $ 2,573,970 $ 8,843,040 Interest income 182,097 222,621 265,438 Interest expense on funding facilities (114,447) (106,561) (161,867) Service fee income 1,396,639 1,455,121 1,323,171 Changes in fair value of MSRs (700,982) 185,036 (689,432) Other income 565,882 449,813 1,001,060 Total Revenue, net $ 2,989,227 $ 4,780,000 $ 10,581,410 Change in fair value of MSRs due to valuation assumptions, net of hedges (29,007) (1,210,947) (487,473) Adjusted Revenue $ 2,960,220 $ 3,569,053 $ 10,093,937 Less: Directly attributable expenses(1) 1,924,273 2,517,850 3,697,774 Contribution Margin $ 1,035,947 $ 1,051,203 $ 6,396,163 (1) Direct expenses attributable to operating segments exclude corporate overhead, depreciation and amortization, and interest and amortization expense on non-funding debt.
For additional discussion, see Note 16, Segments of the consolidated financial statements of this Form 10-K. 65 Direct to Consumer Results Year Ended December 31, ($ in thousands) 2024 2023 2022 Sold Loan Volume $ 52,615,583 $ 43,598,231 $ 84,142,087 Sold Loan Gain on Sale Margin 4.14 % 3.86 % 4.14 % Revenue Gain on sale of loans, net $ 2,362,879 $ 1,660,038 $ 2,573,970 Interest income 223,826 182,097 222,621 Interest expense on funding facilities (170,844) (114,447) (106,561) Service fee income 1,456,348 1,396,639 1,455,121 Changes in fair value of MSRs (578,681) (700,982) 185,036 Other income 599,019 565,882 449,813 Total revenue, net $ 3,892,547 $ 2,989,227 $ 4,780,000 Change in fair value of MSRs due to valuation assumptions (net of hedges) (199,188) (29,007) (1,210,947) Adjusted revenue $ 3,693,359 $ 2,960,220 $ 3,569,053 Salaries, commissions and team member benefits 1,065,202 1,014,178 1,310,069 General and administrative expenses 279,141 189,294 208,867 Marketing and advertising expenses 653,132 601,841 808,822 Other expenses 145,573 118,960 190,092 Less: Directly attributable expenses 2,143,048 1,924,273 2,517,850 Contribution margin $ 1,550,311 $ 1,035,947 $ 1,051,203 Year ending December 31, 2024 summary Direct to Consumer Adjusted revenue was $3.7 billion, an increase of $733.1 million, or 25%, compared to $3.0 billion in 2023, primarily driven by Gain on sale of loans, net.
The increase was primarily driven by MSR sales during the period, partially offset by our net loss for the period. Equity Equity was $8.3 billion as of December 31, 2023, a decrease of $0.2 billion, or 2%, as compared to $8.5 billion as of December 31, 2022.
The increase was primarily driven by less corporate cash used to self-fund loan originations, partially offset by the increase in MSR purchases during the period. Equity Equity was $9.0 billion as of December 31, 2024, an increase of $0.7 billion, or 9%, as compared to $8.3 billion as of December 31, 2023.
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.
These organizations connect their clients directly to us through marketing channels and referrals. 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.
Gain on sale revenue was $371.4 million, a decrease of $168.8 million, or 31%. The decrease in gain on sale revenue was driven by a decrease in net rate lock volume from reduced mortgage demand. Partner Network directly attributable expenses was $240.4 million, a decrease of $121.9 million, or 34%, compared to $362.3 million in 2022.
Gain on sale of loans, net increased $234.0 million, or 63%, driven by an increase in net rate lock volume and gain on sale margin from higher mortgage demand in 2024. Partner Network Directly attributable expenses was $240.3 million, flat compared to 2023.
(7) Net revenue presented above is calculated as gross revenues less intercompany revenue eliminations, as a portion of the Select Other Rocket Companies revenues is generated through intercompany transactions. These intercompany transactions take place with entities that are part of our platform.
(7) Net revenue is calculated as gross revenues less intercompany revenue eliminations, as a portion of the Select Other Rocket Companies revenues is generated through intercompany transactions. Consequently, we view gross revenue of individual Select Other Rocket Companies as a key performance indicator and we consider net revenue of Select Other Rocket Companies on a combined basis.
New Accounting Pronouncements Not Yet Effective See Note 1, Business, Basis of Presentation and Accounting Policies of t he notes to the consolidated financial statements for details of recently issued accounting pronouncements and their expected impact on our consolidated financial statements.
Following is a summary of the notional amounts of commitments: December 31, ($ in thousands) 2024 2023 Interest rate lock commitments—fixed rate $ 6,562,026 $ 6,317,330 Interest rate lock commitments—variable rate $ 393,175 $ 258,045 Commitments to sell mortgage loans $ 1,120 $ — Forward commitments to sell mortgage-backed securities $ 12,091,939 $ 9,275,041 Forward commitments to purchase mortgage-backed securities $ 735,000 $ 375,000 New Accounting Pronouncements Not Yet Effective See Note 1, Business, Basis of Presentation and Accounting Policies of t he notes to the consolidated financial statements for details of recently issued accounting pronouncements and their expected impact on our consolidated financial statements. 70
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), deposit income related to revenu e earned on deposits, including escrow deposits, and professional service fees.
Other income Other income includes revenues gene rated from Deposit income related to revenue earned on deposits, including escrow deposits, Rocket Close (title, closing and appraisal fees), Rocket Money ( subscription revenue and other service-based fees ), Rocket Homes (real estate network referral fees) and Rocket Loans (personal loan interest earned and other income) and Other (additional subsidiary and miscellaneous revenue) .
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. 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.
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. Purchase commitments Future purchase commitments include various non-cancelable agreements primarily related to our apps and websites, cloud computing services and certain marketing arrangements.