Annual Income Statements for Rocket Companies
This table shows Rocket Companies' income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Rocket Companies
This table shows Rocket Companies' income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Net Income / (Loss) Attributable to Common Shareholders |
|
6.91 |
-18 |
-19 |
7.44 |
6.21 |
-11 |
16 |
1.30 |
-22 |
34 |
Consolidated Net Income / (Loss) |
|
96 |
-493 |
-411 |
139 |
115 |
-233 |
291 |
178 |
-481 |
649 |
Net Income / (Loss) Continuing Operations |
|
96 |
-493 |
-411 |
139 |
115 |
-233 |
291 |
178 |
-481 |
649 |
Total Pre-Tax Income |
|
106 |
-505 |
-416 |
138 |
118 |
-243 |
298 |
192 |
-497 |
675 |
Total Revenue |
|
1,295 |
481 |
666 |
1,236 |
1,203 |
694 |
1,384 |
1,301 |
647 |
1,769 |
Net Interest Income / (Expense) |
|
50 |
49 |
32 |
21 |
27 |
41 |
38 |
31 |
6.75 |
22 |
Total Interest Income |
|
96 |
85 |
67 |
81 |
94 |
86 |
89 |
112 |
109 |
103 |
Loans and Leases Interest Income |
|
96 |
85 |
67 |
81 |
94 |
86 |
89 |
112 |
109 |
103 |
Total Interest Expense |
|
46 |
36 |
35 |
60 |
67 |
45 |
51 |
81 |
102 |
81 |
Long-Term Debt Interest Expense |
|
46 |
36 |
35 |
60 |
67 |
45 |
51 |
81 |
102 |
81 |
Total Non-Interest Income |
|
1,245 |
432 |
634 |
1,215 |
1,176 |
653 |
1,346 |
1,270 |
640 |
1,747 |
Other Service Charges |
|
529 |
558 |
563 |
578 |
591 |
580 |
590 |
624 |
674 |
680 |
Net Realized & Unrealized Capital Gains on Investments |
|
716 |
-126 |
71 |
637 |
585 |
72 |
756 |
646 |
-34 |
1,067 |
Total Non-Interest Expense |
|
1,188 |
986 |
1,082 |
1,098 |
1,086 |
937 |
1,085 |
1,109 |
1,144 |
1,094 |
Salaries and Employee Benefits |
|
671 |
519 |
604 |
579 |
590 |
485 |
541 |
553 |
608 |
559 |
Marketing Expense |
|
211 |
175 |
182 |
219 |
193 |
143 |
206 |
211 |
201 |
206 |
Other Operating Expenses |
|
244 |
229 |
228 |
236 |
237 |
244 |
273 |
278 |
269 |
261 |
Depreciation Expense |
|
24 |
24 |
31 |
25 |
28 |
27 |
27 |
28 |
29 |
29 |
Amortization Expense |
|
38 |
38 |
38 |
38 |
38 |
38 |
38 |
38 |
39 |
38 |
Income Tax Expense |
|
10 |
-13 |
-4.50 |
-0.78 |
2.68 |
-10 |
7.66 |
14 |
-16 |
26 |
Net Income / (Loss) Attributable to Noncontrolling Interest |
|
89 |
-475 |
-393 |
132 |
109 |
-222 |
274 |
177 |
-459 |
615 |
Basic Earnings per Share |
|
$0.06 |
($0.14) |
($0.15) |
$0.06 |
$0.05 |
($0.08) |
$0.12 |
$0.01 |
($0.16) |
$0.24 |
Weighted Average Basic Shares Outstanding |
|
119.02M |
120.58M |
124.73M |
126.74M |
129.39M |
128.64M |
136.99M |
139.65M |
141.76M |
141.04M |
Diluted Earnings per Share |
|
$0.04 |
($0.18) |
($0.16) |
$0.05 |
$0.04 |
($0.08) |
$0.11 |
$0.01 |
($0.19) |
$0.28 |
Weighted Average Diluted Shares Outstanding |
|
1.97B |
1.97B |
1.97B |
1.98B |
1.98B |
1.98B |
1.99B |
139.65M |
2.00B |
141.04M |
Weighted Average Basic & Diluted Shares Outstanding |
|
1.97B |
1.97B |
1.98B |
1.98B |
1.98B |
1.99B |
1.99B |
1.99B |
1.99B |
2.00B |
Annual Cash Flow Statements for Rocket Companies
This table details how cash moves in and out of Rocket Companies' business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
Metric |
|
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net Change in Cash & Equivalents |
|
-337 |
319 |
598 |
157 |
-1,422 |
348 |
152 |
Net Cash From Operating Activities |
|
1,431 |
-6,979 |
-1,677 |
7,744 |
10,823 |
110 |
-2,629 |
Net Cash From Continuing Operating Activities |
|
1,431 |
-6,979 |
-1,677 |
7,744 |
10,823 |
110 |
-2,629 |
Net Income / (Loss) Continuing Operations |
|
615 |
897 |
9,399 |
6,072 |
700 |
-390 |
636 |
Consolidated Net Income / (Loss) |
|
615 |
897 |
9,399 |
6,072 |
700 |
-390 |
636 |
Depreciation Expense |
|
77 |
75 |
74 |
75 |
94 |
110 |
113 |
Non-Cash Adjustments to Reconcile Net Income |
|
853 |
-7,986 |
-11,008 |
1,460 |
10,509 |
563 |
-3,511 |
Changes in Operating Assets and Liabilities, net |
|
-113 |
35 |
-143 |
137 |
-479 |
-173 |
133 |
Net Cash From Investing Activities |
|
-94 |
72 |
517 |
-665 |
579 |
861 |
-495 |
Net Cash From Continuing Investing Activities |
|
-94 |
72 |
517 |
-665 |
579 |
861 |
-495 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-64 |
-49 |
-106 |
-118 |
-93 |
-60 |
-68 |
Purchase of Investment Securities |
|
-29 |
-19 |
-2.50 |
-1,295 |
0.00 |
-5.47 |
0.00 |
Sale and/or Maturity of Investments |
|
0.00 |
137 |
566 |
933 |
687 |
1,028 |
310 |
Other Investing Activities, net |
|
-1.34 |
2.83 |
61 |
-185 |
-15 |
-101 |
-738 |
Net Cash From Financing Activities |
|
-1,673 |
7,225 |
1,758 |
-6,921 |
-12,824 |
-624 |
3,279 |
Net Cash From Continuing Financing Activities |
|
-1,673 |
7,225 |
1,758 |
-6,921 |
-12,824 |
-624 |
3,279 |
Issuance of Debt |
|
88 |
7,111 |
8,299 |
3,567 |
-9,202 |
-181 |
3,432 |
Issuance of Common Equity |
|
0.00 |
0.00 |
1,751 |
42 |
38 |
25 |
41 |
Repayment of Debt |
|
-1,054 |
0.00 |
-1,286 |
-6,314 |
-1,299 |
-470 |
-110 |
Repurchase of Common Equity |
|
0.00 |
0.00 |
0.00 |
-232 |
-178 |
0.00 |
0.00 |
Other Financing Activities, Net |
|
-707 |
114 |
-5,631 |
-3,985 |
-2,183 |
2.37 |
-83 |
Effect of Exchange Rate Changes |
|
-1.06 |
0.88 |
0.89 |
-0.12 |
-0.95 |
-0.19 |
-1.36 |
Cash Interest Paid |
|
208 |
256 |
367 |
423 |
321 |
379 |
479 |
Cash Income Taxes Paid |
|
0.52 |
11 |
56 |
77 |
13 |
-0.86 |
5.66 |
Quarterly Cash Flow Statements for Rocket Companies
This table details how cash moves in and out of Rocket Companies' business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Net Change in Cash & Equivalents |
|
-92 |
-103 |
169 |
-40 |
74 |
145 |
-243 |
444 |
-89 |
41 |
Net Cash From Operating Activities |
|
3,020 |
1,219 |
-1,331 |
-281 |
328 |
1,394 |
-3,013 |
-122 |
-1,337 |
1,843 |
Net Cash From Continuing Operating Activities |
|
3,020 |
1,219 |
-1,331 |
-281 |
328 |
1,394 |
-3,013 |
-122 |
-1,337 |
1,843 |
Net Income / (Loss) Continuing Operations |
|
96 |
-493 |
-411 |
139 |
115 |
-233 |
291 |
178 |
-481 |
649 |
Consolidated Net Income / (Loss) |
|
96 |
-493 |
-411 |
139 |
115 |
-233 |
291 |
178 |
-481 |
649 |
Depreciation Expense |
|
24 |
24 |
31 |
25 |
28 |
27 |
27 |
28 |
29 |
29 |
Non-Cash Adjustments to Reconcile Net Income |
|
2,498 |
2,500 |
-876 |
-417 |
-56 |
1,912 |
-3,322 |
-334 |
-1,047 |
1,193 |
Changes in Operating Assets and Liabilities, net |
|
401 |
-813 |
-75 |
-28 |
242 |
-312 |
-8.00 |
5.72 |
163 |
-27 |
Net Cash From Investing Activities |
|
-26 |
197 |
64 |
577 |
97 |
122 |
35 |
-261 |
-234 |
-36 |
Net Cash From Continuing Investing Activities |
|
-26 |
197 |
64 |
577 |
97 |
122 |
35 |
-261 |
-234 |
-36 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-25 |
-5.17 |
-18 |
-22 |
-21 |
0.54 |
-14 |
-16 |
-19 |
-19 |
Sale and/or Maturity of Investments |
|
0.86 |
198 |
91 |
596 |
225 |
116 |
67 |
69 |
95 |
79 |
Other Investing Activities, net |
|
-2.19 |
4.00 |
-3.29 |
3.84 |
-107 |
5.17 |
-17 |
-314 |
-310 |
-96 |
Net Cash From Financing Activities |
|
-3,085 |
-1,518 |
1,436 |
-337 |
-352 |
-1,371 |
2,734 |
827 |
1,483 |
-1,765 |
Net Cash From Continuing Financing Activities |
|
-3,085 |
-1,518 |
1,436 |
-337 |
-352 |
-1,371 |
2,734 |
827 |
1,483 |
-1,765 |
Issuance of Debt |
|
0.18 |
-9,203 |
1,688 |
-347 |
-219 |
-1,303 |
2,778 |
877 |
1,528 |
-1,751 |
Issuance of Common Equity |
|
6.43 |
6.44 |
6.12 |
6.13 |
7.23 |
5.40 |
5.40 |
6.66 |
21 |
7.32 |
Repayment of Debt |
|
-3,077 |
7,701 |
-249 |
-63 |
-104 |
-54 |
-31 |
-37 |
-28 |
-14 |
Other Financing Activities, Net |
|
6.53 |
-9.82 |
-6.99 |
65 |
-36 |
-19 |
-17 |
-21 |
-38 |
-7.69 |
Effect of Exchange Rate Changes |
|
-0.99 |
0.13 |
0.01 |
-0.16 |
0.16 |
-0.20 |
0.31 |
0.21 |
-0.36 |
-1.53 |
Annual Balance Sheets for Rocket Companies
This table presents Rocket Companies' assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Total Assets |
|
20,123 |
37,535 |
32,775 |
20,082 |
19,232 |
24,510 |
Cash and Due from Banks |
|
1,395 |
1,971 |
2,131 |
722 |
1,108 |
1,273 |
Restricted Cash |
|
61 |
83 |
80 |
67 |
28 |
16 |
Trading Account Securities |
|
13,276 |
22,865 |
19,324 |
7,343 |
6,542 |
9,020 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Customer and Other Receivables |
|
90 |
22 |
9.75 |
11 |
20 |
14 |
Premises and Equipment, Net |
|
176 |
211 |
254 |
274 |
251 |
214 |
Goodwill |
|
- |
- |
1,297 |
1,259 |
1,237 |
1,228 |
Other Assets |
|
5,125 |
12,382 |
9,679 |
10,293 |
9,886 |
12,553 |
Total Liabilities & Shareholders' Equity |
|
20,123 |
37,535 |
32,775 |
20,082 |
19,232 |
24,510 |
Total Liabilities |
|
16,607 |
29,652 |
23,015 |
11,607 |
10,930 |
15,467 |
Other Short-Term Payables |
|
220 |
326 |
305 |
116 |
171 |
182 |
Long-Term Debt |
|
15,224 |
26,742 |
20,589 |
9,892 |
9,137 |
13,625 |
Other Long-Term Liabilities |
|
1,042 |
2,209 |
2,046 |
1,598 |
1,621 |
1,649 |
Total Equity & Noncontrolling Interests |
|
3,516 |
7,882 |
9,760 |
8,476 |
8,302 |
9,043 |
Total Preferred & Common Equity |
|
3,511 |
491 |
666 |
577 |
625 |
703 |
Total Common Equity |
|
3,511 |
491 |
666 |
577 |
625 |
703 |
Common Stock |
|
0.00 |
283 |
288 |
276 |
341 |
390 |
Retained Earnings |
|
0.00 |
207 |
378 |
300 |
284 |
313 |
Accumulated Other Comprehensive Income / (Loss) |
|
-0.15 |
0.32 |
0.08 |
0.07 |
0.05 |
-0.05 |
Noncontrolling Interest |
|
5.01 |
7,392 |
9,094 |
7,899 |
7,677 |
8,341 |
Quarterly Balance Sheets for Rocket Companies
This table presents Rocket Companies' assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Total Assets |
|
22,601 |
21,202 |
20,856 |
20,649 |
22,219 |
23,649 |
25,118 |
Cash and Due from Banks |
|
826 |
893 |
883 |
957 |
861 |
1,309 |
1,228 |
Restricted Cash |
|
66 |
64 |
- |
35 |
32 |
28 |
20 |
Trading Account Securities |
|
9,123 |
8,439 |
8,444 |
8,013 |
9,416 |
9,487 |
10,978 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Customer and Other Receivables |
|
11 |
8.07 |
- |
- |
19 |
14 |
15 |
Premises and Equipment, Net |
|
274 |
267 |
263 |
256 |
243 |
233 |
229 |
Goodwill |
|
- |
1,253 |
1,248 |
1,242 |
1,246 |
1,240 |
1,234 |
Other Assets |
|
12,300 |
10,277 |
9,982 |
10,407 |
10,198 |
11,154 |
11,177 |
Total Liabilities & Shareholders' Equity |
|
22,601 |
21,202 |
20,856 |
20,649 |
22,219 |
23,649 |
25,118 |
Total Liabilities |
|
13,689 |
13,093 |
12,491 |
12,142 |
13,610 |
14,835 |
16,766 |
Other Short-Term Payables |
|
30 |
165 |
157 |
200 |
189 |
206 |
176 |
Long-Term Debt |
|
11,222 |
11,316 |
10,758 |
10,340 |
11,954 |
13,138 |
14,926 |
Other Long-Term Liabilities |
|
2,233 |
1,612 |
1,589 |
1,586 |
1,467 |
1,491 |
1,663 |
Total Equity & Noncontrolling Interests |
|
8,911 |
8,109 |
8,365 |
8,506 |
8,609 |
8,814 |
8,352 |
Total Preferred & Common Equity |
|
559 |
576 |
591 |
612 |
651 |
659 |
652 |
Total Common Equity |
|
559 |
576 |
591 |
612 |
651 |
659 |
652 |
Common Stock |
|
242 |
295 |
302 |
317 |
351 |
358 |
373 |
Retained Earnings |
|
316 |
281 |
289 |
295 |
300 |
301 |
279 |
Accumulated Other Comprehensive Income / (Loss) |
|
0.06 |
-0.03 |
0.06 |
0.07 |
0.07 |
0.09 |
0.06 |
Noncontrolling Interest |
|
8,353 |
7,534 |
7,774 |
7,895 |
7,958 |
8,155 |
7,700 |
Annual Metrics And Ratios for Rocket Companies
This table displays calculated financial ratios and metrics derived from Rocket Companies' official financial filings.
Metric |
|
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
55.95% |
208.73% |
-17.48% |
-54.79% |
-34.93% |
34.26% |
EBITDA Growth |
|
0.00% |
40.92% |
880.81% |
-34.84% |
-86.65% |
-135.01% |
366.88% |
EBIT Growth |
|
0.00% |
46.32% |
953.87% |
-35.11% |
-88.00% |
-154.31% |
265.81% |
NOPAT Growth |
|
0.00% |
45.91% |
947.71% |
-35.40% |
-88.47% |
-140.29% |
325.45% |
Net Income Growth |
|
0.00% |
45.91% |
947.71% |
-35.40% |
-88.47% |
-155.73% |
263.00% |
EPS Growth |
|
0.00% |
0.00% |
0.00% |
31.82% |
-87.93% |
-153.57% |
240.00% |
Operating Cash Flow Growth |
|
0.00% |
-587.62% |
75.96% |
561.67% |
39.77% |
-98.98% |
-2,483.09% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
62.82% |
259.04% |
19.79% |
-94.93% |
-810.73% |
Invested Capital Growth |
|
0.00% |
0.00% |
85.14% |
-13.08% |
-39.63% |
-5.05% |
29.99% |
Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-20.67% |
-26.56% |
5.94% |
26.72% |
EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-25.67% |
-61.86% |
47.53% |
659.49% |
EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-25.83% |
-64.72% |
39.45% |
367.42% |
NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-24.55% |
-65.99% |
39.45% |
463.60% |
Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-24.55% |
-65.99% |
39.99% |
359.02% |
EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-28.17% |
-63.64% |
40.00% |
240.00% |
Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
64.60% |
45.52% |
-22.75% |
269.87% |
14.59% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-15.56% |
-36.93% |
0.29% |
Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-8.87% |
-9.69% |
-7.47% |
-2.62% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
21.38% |
19.32% |
61.38% |
48.47% |
14.32% |
-7.70% |
15.31% |
EBIT Margin |
|
19.02% |
17.84% |
60.90% |
47.89% |
12.71% |
-10.60% |
13.10% |
Profit (Net Income) Margin |
|
18.92% |
17.70% |
60.06% |
47.02% |
11.99% |
-10.27% |
12.47% |
Tax Burden Percent |
|
99.48% |
99.19% |
98.61% |
98.18% |
94.34% |
96.82% |
95.18% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
0.52% |
0.81% |
1.39% |
1.82% |
5.66% |
0.00% |
4.82% |
Return on Invested Capital (ROIC) |
|
0.00% |
9.49% |
34.87% |
18.56% |
2.87% |
-1.58% |
3.17% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
9.49% |
34.87% |
18.56% |
2.87% |
-2.71% |
3.17% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
41.55% |
130.06% |
50.28% |
4.81% |
-3.07% |
4.16% |
Return on Equity (ROE) |
|
0.00% |
51.04% |
164.93% |
68.84% |
7.68% |
-4.65% |
7.33% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
-190.51% |
-24.84% |
32.55% |
52.29% |
3.61% |
-22.91% |
Operating Return on Assets (OROA) |
|
0.00% |
4.49% |
33.06% |
17.59% |
2.81% |
-2.05% |
3.05% |
Return on Assets (ROA) |
|
0.00% |
4.46% |
32.60% |
17.27% |
2.65% |
-1.98% |
2.91% |
Return on Common Equity (ROCE) |
|
0.00% |
50.97% |
57.90% |
4.51% |
0.52% |
-0.33% |
0.56% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
25.56% |
1,916.26% |
912.20% |
121.37% |
-62.42% |
90.51% |
Net Operating Profit after Tax (NOPAT) |
|
615 |
897 |
9,399 |
6,072 |
700 |
-282 |
636 |
NOPAT Margin |
|
18.92% |
17.70% |
60.06% |
47.02% |
11.99% |
-7.42% |
12.47% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
1.14% |
0.00% |
SG&A Expenses to Revenue |
|
79.42% |
58.94% |
26.76% |
35.67% |
64.12% |
78.80% |
60.49% |
Operating Expenses to Revenue |
|
80.98% |
82.16% |
39.10% |
52.11% |
87.29% |
110.60% |
86.90% |
Earnings before Interest and Taxes (EBIT) |
|
618 |
904 |
9,532 |
6,185 |
742 |
-403 |
668 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
695 |
979 |
9,606 |
6,260 |
836 |
-293 |
781 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
0.51 |
72.63 |
38.76 |
23.92 |
45.93 |
31.97 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.51 |
72.63 |
0.00 |
0.00 |
0.00 |
0.00 |
Price to Revenue (P/Rev) |
|
0.55 |
0.36 |
2.28 |
2.00 |
2.36 |
7.56 |
4.40 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
179.98 |
83.72 |
297.16 |
0.00 |
764.74 |
Dividend Yield |
|
0.00% |
0.00% |
0.00% |
8.53% |
14.43% |
0.00% |
0.00% |
Earnings Yield |
|
0.00% |
0.00% |
0.56% |
1.19% |
0.34% |
0.00% |
0.13% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.83 |
1.95 |
1.75 |
1.68 |
2.54 |
1.90 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
3.10 |
4.35 |
4.13 |
5.27 |
11.68 |
8.46 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
16.07 |
7.09 |
8.52 |
36.84 |
0.00 |
55.24 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
17.40 |
7.14 |
8.63 |
41.51 |
0.00 |
64.57 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
17.54 |
7.24 |
8.79 |
44.00 |
0.00 |
67.84 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
6.89 |
2.85 |
402.26 |
0.00 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
5.01 |
2.41 |
68.67 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.00 |
4.38 |
3.44 |
2.12 |
1.17 |
1.10 |
1.51 |
Long-Term Debt to Equity |
|
0.00 |
4.33 |
3.39 |
2.11 |
1.17 |
1.10 |
1.51 |
Financial Leverage |
|
0.00 |
4.38 |
3.73 |
2.71 |
1.68 |
1.13 |
1.31 |
Leverage Ratio |
|
0.00 |
5.72 |
5.06 |
3.99 |
2.90 |
2.34 |
2.52 |
Compound Leverage Factor |
|
0.00 |
5.72 |
5.06 |
3.99 |
2.90 |
2.34 |
2.52 |
Debt to Total Capital |
|
0.00% |
81.40% |
77.48% |
67.92% |
53.86% |
52.40% |
60.11% |
Short-Term Debt to Total Capital |
|
0.00% |
0.87% |
1.07% |
0.25% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
0.00% |
80.53% |
76.41% |
67.67% |
53.86% |
52.40% |
60.11% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.00% |
0.03% |
21.12% |
29.89% |
43.00% |
44.02% |
36.79% |
Common Equity to Total Capital |
|
0.00% |
18.57% |
1.40% |
2.19% |
3.14% |
3.58% |
3.10% |
Debt to EBITDA |
|
0.00 |
15.71 |
2.82 |
3.30 |
11.83 |
-31.23 |
17.45 |
Net Debt to EBITDA |
|
0.00 |
14.23 |
2.61 |
2.95 |
10.89 |
-27.34 |
15.80 |
Long-Term Debt to EBITDA |
|
0.00 |
15.54 |
2.78 |
3.29 |
11.83 |
-31.23 |
17.45 |
Debt to NOPAT |
|
0.00 |
17.15 |
2.89 |
3.40 |
14.13 |
-32.40 |
21.43 |
Net Debt to NOPAT |
|
0.00 |
15.53 |
2.67 |
3.04 |
13.01 |
-28.37 |
19.40 |
Long-Term Debt to NOPAT |
|
0.00 |
16.97 |
2.85 |
3.39 |
14.13 |
-32.40 |
21.43 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.14% |
64.90% |
93.45% |
93.19% |
92.84% |
92.35% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
0.00 |
-18,008 |
-6,695 |
10,648 |
12,756 |
646 |
-4,594 |
Operating Cash Flow to CapEx |
|
2,219.81% |
-14,288.37% |
-1,577.28% |
6,546.51% |
11,622.67% |
182.86% |
-3,894.65% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-133.47 |
-27.27 |
40.78 |
76.66 |
3.13 |
-14.56 |
Operating Cash Flow to Interest Expense |
|
14.41 |
-51.73 |
-6.83 |
29.65 |
65.05 |
0.53 |
-8.33 |
Operating Cash Flow Less CapEx to Interest Expense |
|
13.76 |
-52.09 |
-7.27 |
29.20 |
64.49 |
0.24 |
-8.55 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.00 |
0.25 |
0.54 |
0.37 |
0.22 |
0.19 |
0.23 |
Fixed Asset Turnover |
|
0.00 |
28.73 |
80.75 |
55.48 |
22.09 |
14.47 |
21.95 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
0.00 |
18,905 |
35,000 |
30,423 |
18,367 |
17,439 |
22,669 |
Invested Capital Turnover |
|
0.00 |
0.54 |
0.58 |
0.39 |
0.24 |
0.21 |
0.25 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
18,905 |
16,095 |
-4,576 |
-12,056 |
-928 |
5,229 |
Enterprise Value (EV) |
|
0.00 |
15,739 |
68,082 |
53,349 |
30,796 |
44,381 |
43,137 |
Market Capitalization |
|
1,800 |
1,800 |
35,627 |
25,803 |
13,795 |
28,703 |
22,460 |
Book Value per Share |
|
$0.00 |
$35.11 |
$0.25 |
$0.34 |
$0.29 |
$0.32 |
$0.35 |
Tangible Book Value per Share |
|
$0.00 |
$35.11 |
$0.25 |
($0.32) |
($0.35) |
($0.31) |
($0.26) |
Total Capital |
|
0.00 |
18,905 |
35,000 |
30,423 |
18,367 |
17,439 |
22,669 |
Total Debt |
|
0.00 |
15,389 |
27,117 |
20,664 |
9,892 |
9,137 |
13,625 |
Total Long-Term Debt |
|
0.00 |
15,224 |
26,742 |
20,589 |
9,892 |
9,137 |
13,625 |
Net Debt |
|
0.00 |
13,934 |
25,063 |
18,452 |
9,103 |
8,001 |
12,336 |
Capital Expenditures (CapEx) |
|
64 |
49 |
106 |
118 |
93 |
60 |
68 |
Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
108 |
0.00 |
Net Nonoperating Obligations (NNO) |
|
0.00 |
15,389 |
27,117 |
20,664 |
9,892 |
9,137 |
13,625 |
Total Depreciation and Amortization (D&A) |
|
77 |
75 |
74 |
75 |
94 |
110 |
113 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$1.77 |
$2.36 |
$0.39 |
($0.12) |
$0.21 |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
111.93M |
130.58M |
120.58M |
128.64M |
141.04M |
Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$1.76 |
$2.32 |
$0.28 |
($0.15) |
$0.21 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
116.24M |
1.99B |
1.97B |
1.98B |
141.04M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
1.98B |
1.97B |
1.97B |
1.99B |
2.00B |
Normalized Net Operating Profit after Tax (NOPAT) |
|
615 |
897 |
9,399 |
6,072 |
700 |
-282 |
636 |
Normalized NOPAT Margin |
|
18.92% |
17.70% |
60.06% |
47.02% |
11.99% |
-7.42% |
12.47% |
Pre Tax Income Margin |
|
19.02% |
17.84% |
60.90% |
47.89% |
12.71% |
-10.60% |
13.10% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
6.22 |
6.70 |
38.82 |
23.68 |
4.46 |
-1.95 |
2.12 |
NOPAT to Interest Expense |
|
6.19 |
6.65 |
38.28 |
23.25 |
4.21 |
-1.37 |
2.01 |
EBIT Less CapEx to Interest Expense |
|
5.57 |
6.34 |
38.39 |
23.23 |
3.90 |
-2.24 |
1.90 |
NOPAT Less CapEx to Interest Expense |
|
5.54 |
6.29 |
37.85 |
22.80 |
3.65 |
-1.66 |
1.80 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
0.00% |
14.63% |
0.00% |
0.00% |
0.00% |
0.00% |
Augmented Payout Ratio |
|
0.00% |
0.00% |
14.63% |
3.81% |
25.39% |
0.00% |
0.00% |
Quarterly Metrics And Ratios for Rocket Companies
This table displays calculated financial ratios and metrics derived from Rocket Companies' official financial filings.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
-58.43% |
-81.46% |
-75.06% |
-11.22% |
-7.07% |
44.30% |
107.74% |
5.22% |
-46.23% |
155.03% |
EBITDA Growth |
|
-90.97% |
-155.05% |
-135.56% |
58.50% |
11.25% |
55.07% |
184.45% |
34.40% |
-422.67% |
425.57% |
EBIT Growth |
|
-92.54% |
-159.09% |
-139.15% |
76.23% |
10.60% |
51.94% |
171.73% |
38.79% |
-522.80% |
377.87% |
NOPAT Growth |
|
-93.09% |
-140.89% |
-128.09% |
132.87% |
19.46% |
51.94% |
199.84% |
27.86% |
-402.86% |
481.46% |
Net Income Growth |
|
-93.09% |
-156.93% |
-139.70% |
132.87% |
19.46% |
52.77% |
170.65% |
27.86% |
-518.83% |
378.74% |
EPS Growth |
|
-92.59% |
-158.06% |
-140.00% |
150.00% |
0.00% |
55.56% |
168.75% |
-80.00% |
-575.00% |
450.00% |
Operating Cash Flow Growth |
|
287.38% |
-72.35% |
-115.18% |
87.17% |
-89.12% |
14.38% |
-126.30% |
56.41% |
-507.26% |
32.23% |
Free Cash Flow Firm Growth |
|
237.96% |
115.05% |
-70.88% |
-62.12% |
-87.79% |
-93.52% |
-128.66% |
-166.43% |
-397.73% |
-704.08% |
Invested Capital Growth |
|
-39.08% |
-39.63% |
-14.32% |
-16.77% |
-7.33% |
-5.05% |
5.86% |
14.80% |
23.52% |
29.99% |
Revenue Q/Q Growth |
|
-7.02% |
-62.86% |
38.54% |
85.60% |
-2.67% |
-42.34% |
99.44% |
-6.00% |
-50.26% |
173.50% |
EBITDA Q/Q Growth |
|
26.40% |
-468.73% |
19.97% |
142.49% |
-11.28% |
-248.91% |
250.42% |
-32.37% |
-313.00% |
250.25% |
EBIT Q/Q Growth |
|
35.45% |
-575.22% |
17.69% |
133.26% |
-14.99% |
-306.51% |
222.83% |
-35.64% |
-358.96% |
235.72% |
NOPAT Q/Q Growth |
|
61.03% |
-467.68% |
17.69% |
147.79% |
-17.40% |
-247.93% |
270.97% |
-38.80% |
-295.66% |
286.32% |
Net Income Q/Q Growth |
|
61.03% |
-611.99% |
16.48% |
133.82% |
-17.40% |
-302.44% |
224.93% |
-38.80% |
-370.58% |
234.73% |
EPS Q/Q Growth |
|
100.00% |
-550.00% |
11.11% |
131.25% |
-20.00% |
-300.00% |
237.50% |
-90.91% |
-2,000.00% |
247.37% |
Operating Cash Flow Q/Q Growth |
|
238.07% |
-59.64% |
-209.25% |
78.92% |
217.01% |
324.48% |
-316.14% |
95.94% |
-993.25% |
237.82% |
Free Cash Flow Firm Q/Q Growth |
|
24.75% |
-10.98% |
-74.74% |
35.03% |
-59.78% |
-52.77% |
-211.73% |
-212.97% |
-80.27% |
4.17% |
Invested Capital Q/Q Growth |
|
-11.48% |
-9.69% |
5.76% |
-1.56% |
-1.44% |
-7.47% |
17.91% |
6.76% |
6.04% |
-2.62% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
10.08% |
-100.13% |
-57.85% |
13.24% |
12.07% |
-31.18% |
23.52% |
16.92% |
-72.45% |
39.80% |
EBIT Margin |
|
8.21% |
-105.12% |
-62.45% |
11.19% |
9.78% |
-35.01% |
21.56% |
14.76% |
-76.87% |
38.15% |
Profit (Net Income) Margin |
|
7.43% |
-102.47% |
-61.78% |
11.26% |
9.55% |
-33.54% |
21.01% |
13.68% |
-74.41% |
36.66% |
Tax Burden Percent |
|
90.47% |
97.47% |
98.92% |
100.57% |
97.72% |
95.80% |
97.43% |
92.65% |
96.80% |
96.10% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
9.53% |
0.00% |
0.00% |
-0.57% |
2.28% |
0.00% |
2.57% |
7.35% |
0.00% |
3.90% |
Return on Invested Capital (ROIC) |
|
2.20% |
-17.61% |
-7.96% |
1.97% |
1.75% |
-5.20% |
4.75% |
3.05% |
-10.28% |
9.32% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
2.20% |
-18.52% |
-8.91% |
1.97% |
1.75% |
-5.86% |
4.75% |
3.05% |
-11.34% |
9.32% |
Return on Net Nonoperating Assets (RNNOA) |
|
4.33% |
-31.03% |
-13.41% |
2.86% |
2.19% |
-6.65% |
6.61% |
4.24% |
-16.99% |
12.24% |
Return on Equity (ROE) |
|
6.53% |
-48.64% |
-21.37% |
4.83% |
3.93% |
-11.85% |
11.35% |
7.30% |
-27.28% |
21.56% |
Cash Return on Invested Capital (CROIC) |
|
56.24% |
52.29% |
12.98% |
16.05% |
5.23% |
3.61% |
-4.13% |
-12.07% |
-21.87% |
-22.91% |
Operating Return on Assets (OROA) |
|
2.24% |
-23.22% |
-10.31% |
1.79% |
1.62% |
-6.77% |
4.49% |
3.04% |
-13.52% |
8.90% |
Return on Assets (ROA) |
|
2.02% |
-22.64% |
-10.20% |
1.80% |
1.58% |
-6.48% |
4.37% |
2.82% |
-13.09% |
8.55% |
Return on Common Equity (ROCE) |
|
0.46% |
-3.31% |
-1.43% |
0.32% |
0.26% |
-0.85% |
0.83% |
0.53% |
-2.05% |
1.65% |
Return on Equity Simple (ROE_SIMPLE) |
|
368.45% |
0.00% |
-129.96% |
-113.21% |
-106.24% |
0.00% |
47.92% |
53.27% |
-37.63% |
0.00% |
Net Operating Profit after Tax (NOPAT) |
|
96 |
-354 |
-291 |
139 |
115 |
-170 |
291 |
178 |
-348 |
649 |
NOPAT Margin |
|
7.43% |
-73.59% |
-43.72% |
11.26% |
9.55% |
-24.51% |
21.01% |
13.68% |
-53.81% |
36.66% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.91% |
0.95% |
0.00% |
0.00% |
0.66% |
0.00% |
0.00% |
1.06% |
0.00% |
SG&A Expenses to Revenue |
|
68.09% |
144.44% |
117.91% |
64.55% |
65.08% |
90.46% |
54.01% |
58.76% |
124.90% |
43.26% |
Operating Expenses to Revenue |
|
91.79% |
205.12% |
162.45% |
88.81% |
90.22% |
135.01% |
78.44% |
85.24% |
176.87% |
61.85% |
Earnings before Interest and Taxes (EBIT) |
|
106 |
-505 |
-416 |
138 |
118 |
-243 |
298 |
192 |
-497 |
675 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
131 |
-481 |
-385 |
164 |
145 |
-216 |
325 |
220 |
-469 |
704 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
22.23 |
23.92 |
31.06 |
29.97 |
26.43 |
45.93 |
44.28 |
41.36 |
58.52 |
31.97 |
Price to Tangible Book Value (P/TBV) |
|
22.23 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Price to Revenue (P/Rev) |
|
1.56 |
2.36 |
4.66 |
4.81 |
4.51 |
7.56 |
6.39 |
5.95 |
9.48 |
4.40 |
Price to Earnings (P/E) |
|
110.76 |
297.16 |
0.00 |
0.00 |
0.00 |
0.00 |
1,500.32 |
2,082.45 |
0.00 |
764.74 |
Dividend Yield |
|
15.98% |
14.43% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Earnings Yield |
|
0.90% |
0.34% |
0.00% |
0.00% |
0.00% |
0.00% |
0.07% |
0.05% |
0.00% |
0.13% |
Enterprise Value to Invested Capital (EV/IC) |
|
1.54 |
1.68 |
1.84 |
1.85 |
1.77 |
2.54 |
2.33 |
2.15 |
2.56 |
1.90 |
Enterprise Value to Revenue (EV/Rev) |
|
3.94 |
5.27 |
9.33 |
9.61 |
9.32 |
11.68 |
10.60 |
10.30 |
14.80 |
8.46 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
14.28 |
36.84 |
0.00 |
0.00 |
0.00 |
0.00 |
114.48 |
99.49 |
0.00 |
55.24 |
Enterprise Value to EBIT (EV/EBIT) |
|
14.89 |
41.51 |
0.00 |
0.00 |
0.00 |
0.00 |
153.66 |
129.26 |
0.00 |
64.57 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
15.21 |
44.00 |
0.00 |
0.00 |
0.00 |
0.00 |
153.34 |
134.51 |
0.00 |
67.84 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
2.23 |
2.85 |
49.69 |
13.46 |
0.00 |
402.26 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
2.07 |
2.41 |
13.09 |
10.46 |
32.61 |
68.67 |
0.00 |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
1.28 |
1.17 |
1.40 |
1.29 |
1.22 |
1.10 |
1.39 |
1.49 |
1.79 |
1.51 |
Long-Term Debt to Equity |
|
1.26 |
1.17 |
1.40 |
1.29 |
1.22 |
1.10 |
1.39 |
1.49 |
1.79 |
1.51 |
Financial Leverage |
|
1.97 |
1.68 |
1.50 |
1.46 |
1.25 |
1.13 |
1.39 |
1.39 |
1.50 |
1.31 |
Leverage Ratio |
|
3.23 |
2.90 |
2.76 |
2.68 |
2.48 |
2.34 |
2.60 |
2.59 |
2.71 |
2.52 |
Compound Leverage Factor |
|
3.23 |
2.90 |
2.76 |
2.68 |
2.48 |
2.34 |
2.60 |
2.59 |
2.71 |
2.52 |
Debt to Total Capital |
|
56.18% |
53.86% |
58.25% |
56.26% |
54.87% |
52.40% |
58.13% |
59.85% |
64.12% |
60.11% |
Short-Term Debt to Total Capital |
|
1.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
55.18% |
53.86% |
58.25% |
56.26% |
54.87% |
52.40% |
58.13% |
59.85% |
64.12% |
60.11% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
41.07% |
43.00% |
38.78% |
40.65% |
41.89% |
44.02% |
38.70% |
37.15% |
33.08% |
36.79% |
Common Equity to Total Capital |
|
2.75% |
3.14% |
2.96% |
3.09% |
3.25% |
3.58% |
3.17% |
3.00% |
2.80% |
3.10% |
Debt to EBITDA |
|
5.21 |
11.83 |
-17.88 |
-18.79 |
-18.54 |
-31.23 |
28.59 |
27.70 |
-106.93 |
17.45 |
Net Debt to EBITDA |
|
4.81 |
10.89 |
-16.37 |
-17.25 |
-16.76 |
-27.34 |
26.46 |
24.88 |
-97.99 |
15.80 |
Long-Term Debt to EBITDA |
|
5.12 |
11.83 |
-17.88 |
-18.79 |
-18.54 |
-31.23 |
28.59 |
27.70 |
-106.93 |
17.45 |
Debt to NOPAT |
|
5.55 |
14.13 |
-21.95 |
-22.71 |
-22.20 |
-32.40 |
38.30 |
37.44 |
-85.36 |
21.43 |
Net Debt to NOPAT |
|
5.12 |
13.01 |
-20.09 |
-20.85 |
-20.07 |
-28.37 |
35.44 |
33.63 |
-78.22 |
19.40 |
Long-Term Debt to NOPAT |
|
5.45 |
14.13 |
-21.95 |
-22.71 |
-22.20 |
-32.40 |
38.30 |
37.44 |
-85.36 |
21.43 |
Noncontrolling Interest Sharing Ratio |
|
93.02% |
93.19% |
93.32% |
93.43% |
93.28% |
92.84% |
92.66% |
92.73% |
92.50% |
92.35% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
13,145 |
11,702 |
2,956 |
3,992 |
1,606 |
758 |
-847 |
-2,652 |
-4,780 |
-4,581 |
Operating Cash Flow to CapEx |
|
12,068.55% |
23,589.06% |
-7,310.85% |
-1,280.20% |
1,582.93% |
0.00% |
-21,478.02% |
-763.55% |
-7,136.76% |
9,844.94% |
Free Cash Flow to Firm to Interest Expense |
|
284.69 |
326.76 |
84.20 |
67.08 |
23.94 |
16.89 |
-16.47 |
-32.62 |
-46.95 |
-56.53 |
Operating Cash Flow to Interest Expense |
|
65.40 |
34.03 |
-37.92 |
-4.72 |
4.90 |
31.04 |
-58.56 |
-1.50 |
-13.13 |
22.74 |
Operating Cash Flow Less CapEx to Interest Expense |
|
64.85 |
33.88 |
-38.43 |
-5.08 |
4.59 |
31.05 |
-58.84 |
-1.70 |
-13.32 |
22.51 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.27 |
0.22 |
0.17 |
0.16 |
0.17 |
0.19 |
0.21 |
0.21 |
0.18 |
0.23 |
Fixed Asset Turnover |
|
30.09 |
22.09 |
14.54 |
13.76 |
13.51 |
14.47 |
17.69 |
18.45 |
16.57 |
21.95 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
20,337 |
18,367 |
19,425 |
19,123 |
18,847 |
17,439 |
20,563 |
21,952 |
23,279 |
22,669 |
Invested Capital Turnover |
|
0.30 |
0.24 |
0.18 |
0.17 |
0.18 |
0.21 |
0.23 |
0.22 |
0.19 |
0.25 |
Increase / (Decrease) in Invested Capital |
|
-13,049 |
-12,056 |
-3,247 |
-3,853 |
-1,491 |
-928 |
1,138 |
2,830 |
4,432 |
5,229 |
Enterprise Value (EV) |
|
31,302 |
30,796 |
35,774 |
35,353 |
33,417 |
44,381 |
47,860 |
47,197 |
59,555 |
43,137 |
Market Capitalization |
|
12,415 |
13,795 |
17,882 |
17,704 |
16,174 |
28,703 |
28,842 |
27,240 |
38,178 |
22,460 |
Book Value per Share |
|
$0.28 |
$0.29 |
$0.29 |
$0.30 |
$0.31 |
$0.32 |
$4.76 |
$0.33 |
$0.33 |
$0.35 |
Tangible Book Value per Share |
|
$0.28 |
($0.35) |
($0.34) |
($0.33) |
($0.32) |
($0.31) |
($4.34) |
($0.29) |
($0.29) |
($0.26) |
Total Capital |
|
20,337 |
18,367 |
19,425 |
19,123 |
18,847 |
17,439 |
20,563 |
21,952 |
23,279 |
22,669 |
Total Debt |
|
11,426 |
9,892 |
11,316 |
10,758 |
10,340 |
9,137 |
11,954 |
13,138 |
14,926 |
13,625 |
Total Long-Term Debt |
|
11,222 |
9,892 |
11,316 |
10,758 |
10,340 |
9,137 |
11,954 |
13,138 |
14,926 |
13,625 |
Net Debt |
|
10,534 |
9,103 |
10,358 |
9,875 |
9,348 |
8,001 |
11,060 |
11,801 |
13,678 |
12,336 |
Capital Expenditures (CapEx) |
|
25 |
5.17 |
18 |
22 |
21 |
-0.54 |
14 |
16 |
19 |
19 |
Net Nonoperating Expense (NNE) |
|
0.00 |
139 |
120 |
0.00 |
0.00 |
63 |
0.00 |
0.00 |
133 |
0.00 |
Net Nonoperating Obligations (NNO) |
|
11,426 |
9,892 |
11,316 |
10,758 |
10,340 |
9,137 |
11,954 |
13,138 |
14,926 |
13,625 |
Total Depreciation and Amortization (D&A) |
|
24 |
24 |
31 |
25 |
28 |
27 |
27 |
28 |
29 |
29 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.06 |
($0.14) |
($0.15) |
$0.06 |
$0.05 |
($0.08) |
$0.12 |
$0.01 |
($0.16) |
$0.24 |
Adjusted Weighted Average Basic Shares Outstanding |
|
119.02M |
120.58M |
124.73M |
126.74M |
129.39M |
128.64M |
136.99M |
139.65M |
141.76M |
141.04M |
Adjusted Diluted Earnings per Share |
|
$0.04 |
($0.18) |
($0.16) |
$0.05 |
$0.04 |
($0.08) |
$0.11 |
$0.01 |
($0.19) |
$0.28 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
1.97B |
1.97B |
1.97B |
1.98B |
1.98B |
1.98B |
1.99B |
139.65M |
2.00B |
141.04M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
1.97B |
1.97B |
1.98B |
1.98B |
1.98B |
1.99B |
1.99B |
1.99B |
1.99B |
2.00B |
Normalized Net Operating Profit after Tax (NOPAT) |
|
96 |
-354 |
-291 |
97 |
115 |
-170 |
291 |
178 |
-348 |
649 |
Normalized NOPAT Margin |
|
7.43% |
-73.59% |
-43.72% |
7.84% |
9.55% |
-24.51% |
21.01% |
13.68% |
-53.81% |
36.66% |
Pre Tax Income Margin |
|
8.21% |
-105.12% |
-62.45% |
11.19% |
9.78% |
-35.01% |
21.56% |
14.76% |
-76.87% |
38.15% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
2.30 |
-14.11 |
-11.85 |
2.33 |
1.75 |
-5.41 |
5.80 |
2.36 |
-4.88 |
8.33 |
NOPAT to Interest Expense |
|
2.08 |
-9.88 |
-8.29 |
2.34 |
1.71 |
-3.79 |
5.65 |
2.19 |
-3.42 |
8.00 |
EBIT Less CapEx to Interest Expense |
|
1.76 |
-14.26 |
-12.37 |
1.96 |
1.44 |
-5.40 |
5.53 |
2.17 |
-5.07 |
8.10 |
NOPAT Less CapEx to Interest Expense |
|
1.54 |
-10.02 |
-8.81 |
1.97 |
1.40 |
-3.77 |
5.38 |
1.99 |
-3.60 |
7.77 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Augmented Payout Ratio |
|
17.19% |
25.39% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Key Financial Trends
Rocket Companies (NYSE: RKT) Financial Performance Summary:
Rocket Companies has shown significant volatility in its quarterly financials over the last four years, with marked fluctuations in net income, cash flow from operations, and equity structure. Below are key takeaways and trends based on the analyzed quarterly financial statements from Q3 2022 through Q4 2024:
- The company achieved a strong turnaround in Q4 2024 with net income attributable to common shareholders reaching $33.9 million, a significant improvement from the net loss of $22.0 million in Q3 2024.
- Q4 2024 showed impressive net realized and unrealized capital gains on investments of approximately $1.07 billion, driving total non-interest income to $1.75 billion and total revenue to nearly $1.77 billion, the highest in recent quarters.
- Net cash from continuing operating activities reached $1.84 billion in Q4 2024, indicating robust operational cash flow generation compared to negative cash flow of -$1.34 billion in Q3 2024.
- Total common equity and total equity including noncontrolling interests have generally increased over the past year, reaching over $650 million and $8.35 billion respectively by Q3 2024, reflecting strengthened shareholder equity.
- Long-term debt remains substantial, increasing from approximately $10.3 billion in Q3 2023 to $14.9 billion by Q3 2024, which could imply higher interest costs but also financial leverage.
- Rocket Companies' common stock shares outstanding have increased slightly, diluting earnings per share somewhat but potentially supporting capital raises.
- The firm experienced net losses through much of 2023, including a net loss of $232.7 million in Q4 2023 and a much larger loss of $481.4 million in Q3 2024, signaling operational challenges during that period.
- Interest expense on long-term debt has risen significantly from $45 million in Q4 2023 to $81 million in Q4 2024, which puts pressure on net interest income and profits.
- Operating expenses such as salaries and employee benefits, marketing, and other operating expenses have trended upward, with total non-interest expenses reaching over $1.09 billion in Q4 2024, up from roughly $937 million in Q4 2023.
- Cash flow from financing activities has been mostly negative or modest, with large repayments and issuances of debt, indicating a complex balance of capital management and debt servicing that might concern investors.
Overall Assessment:
After a challenging 2023 with consistent losses and negative operational cash flows, Rocket Companies appears to be resurfacing in late 2024 with improved profitability and stronger cash flows. The significant gains from investment activities in Q4 2024 have been a major driver for the turnaround. However, rising interest expenses due to growing debt and increasing operating costs remain risks. Investors should monitor debt levels and operational efficiency closely, as well as the sustainability of the capital gains supporting non-interest income.
08/04/25 03:05 AMAI Generated. May Contain Errors.