| |
Delaware
(State or other jurisdiction of
incorporation or organization) |
| |
7370
(Primary Standard Industrial
Classification Code Number) |
| |
84-4946470
(I.R.S. Employer Identification No.)
|
|
| |
Scott A. Barshay, Esq.
John C. Kennedy, Esq. Laura Turano, Esq. Christodoulos Kaoutzanis, Esq. Paul, Weiss, Rifkind, Wharton & Garrison LLP 1285 Avenue of the Americas New York, NY 10019-6064 (212) 373-3000 |
| |
Jay Bray
Chairman and Chief Executive Officer Mr. Cooper Group Inc. 8950 Cypress Waters Blvd Coppell, TX 75019 (469) 549-2000 |
| |
Mark F. Veblen, Esq.
Jenna E. Levine, Esq. Wachtell, Lipton, Rosen & Katz 51 West 52nd Street New York, NY 10019 (212) 403-1000 |
|
| |
Large accelerated filer
☒
|
| |
Accelerated filer
☐
|
|
| |
Non-accelerated filer
☐
|
| |
Smaller reporting company
☐
|
|
| | | | |
Emerging growth company
☐
|
|
| | | | | | 1 | | | |
| | | | | | 15 | | | |
| | | | | | 15 | | | |
| | | | | | 16 | | | |
| | | | | | 16 | | | |
| | | | | | 17 | | | |
| | | | | | 17 | | | |
| | | | | | 17 | | | |
| | | | | | 17 | | | |
| | | | | | 17 | | | |
| | | | | | 18 | | | |
| | | | | | 18 | | | |
| | | | | | 19 | | | |
| | | | | | 19 | | | |
| | | | | | 19 | | | |
| | | | | | 20 | | | |
| | | | | | 20 | | | |
| | | | | | 20 | | | |
| | | | | | 20 | | | |
| | | | | | 21 | | | |
| | | | | | 21 | | | |
| | | | | | 22 | | | |
| | | | | | 25 | | | |
| | | | | | 26 | | | |
| | | | | | 27 | | | |
| | | | | | 27 | | | |
| | | | | | 27 | | | |
| | | | | | 28 | | | |
| | | | | | 28 | | | |
| | | | | | 28 | | | |
| | | | | | 30 | | | |
| | | | | | 32 | | | |
| | | | | | 32 | | | |
| | | | | | 39 | | | |
| | | | | | 41 | | | |
| | | | | | 42 | | | |
| | | | | | 43 | | | |
| | | | | | 43 | | | |
| | | | | | 51 | | | |
| | | | | | 53 | | | |
| | | | | | 57 | | | |
| | | | | | 66 | | |
| | | | | | 70 | | | |
| | | | | | 76 | | | |
| | | | | | 77 | | | |
| | | | | | 78 | | | |
| | | | | | 82 | | | |
| | | | | | 82 | | | |
| | | | | | 82 | | | |
| | | | | | 82 | | | |
| | | | | | 82 | | | |
| | | | | | 83 | | | |
| | | | | | 83 | | | |
| | | | | | 83 | | | |
| | | | | | 83 | | | |
| | | | | | 85 | | | |
| | | | | | 85 | | | |
| | | | | | 86 | | | |
| | | | | | 86 | | | |
| | | | | | 89 | | | |
| | | | | | 102 | | | |
| | | | | | 105 | | | |
| | | | | | 107 | | | |
| | | | | | 110 | | | |
| | | | | | 110 | | | |
| | | | | | 110 | | | |
| | | | | | 110 | | | |
| | | | | | 111 | | | |
| | | | | | 112 | | | |
| | | | | | 112 | | | |
| | | | | | 112 | | | |
| | | | | | 112 | | | |
| | | | | | 113 | | | |
| | | | | | 114 | | | |
| | | | | | 142 | | | |
| | | | | | 147 | | | |
| | | | | | 148 | | | |
| | | | | | 149 | | | |
| | | | | | 154 | | | |
| | | | | | 156 | | | |
| | | | | | 156 | | | |
| | | | | | 157 | | | |
| | | | | | 159 | | | |
| | | | | | 159 | | | |
| | | | | | 159 | | |
| | | | | | 159 | | | |
| | | | | | 161 | | | |
| | | | | | 161 | | | |
| | | | | | 162 | | | |
| | | | | | 162 | | | |
| | | | | | 163 | | | |
| | | | | | 175 | | | |
| | | | | | 176 | | | |
| | | | | | 176 | | | |
| | | | | | 176 | | | |
| | | | | | 176 | | | |
| | | | | | 177 | | | |
| | | | | | 178 | | | |
| | | | | | 178 | | | |
| | | | | | 178 | | | |
| | | | | | 179 | | | |
| | | | | | 179 | | | |
| | | | | | 179 | | | |
| | | | | | 179 | | | |
| | | | | | 181 | | | |
| | Annex A: Agreement and Plan of Merger | | ||||||
| | Annex B: Governance Letter Agreement | | ||||||
| | Annex C: Opinion of Citigroup Global Markets Inc. | | ||||||
| | Annex D: Form of Restated Certificate of Incorporation of Rocket Companies, Inc. | | ||||||
| |
Annex E: Form of Second Amended and Restated Certificate of Incorporation of Rocket Companies, Inc.
|
| ||||||
| | | |
Rocket Class A
Common Stock |
| |
Mr. Cooper
Common Stock |
| |
Implied Per Share
Value of Merger Consideration |
| |||||||||
|
March 28, 2025
|
| | | $ | 13.03 | | | | | $ | 104.49 | | | | | $ | 143.33 | | |
|
[ ], 2025
|
| | | $ | [ ] | | | | | $ | [ ] | | | | | $ | [ ] | | |
|
Analyses:
|
| |
Implied Exchange Ratio
Reference Ranges |
| |||
|
Dividend Discount
|
| | | | 7.531x – 11.890x | | |
|
Selected Public Companies
|
| | | | 7.672x – 15.419x | | |
|
Present Value of Future Share Price
|
| | | | 5.250x – 12.115x | | |
|
Announcement Date
|
| |
Acquiror
|
| |
Target
|
|
| 5/11/2021 | | | Guild Holdings Company | | | Residential Mortgage Services | |
| 4/14/2021 | | |
New Residential Investment Corp.
|
| | Caliber Home Loans, Inc. | |
| 2/16/2021 | | |
Western Alliance Bancorporation
|
| |
AmeriHome Mortgage Company, LLC
|
|
| 2/13/2018 | | | WMIH Corp. | | | Nationstar Mortgage Holdings Inc. | |
|
Metric
|
| |
2025E
|
| |
2026E
|
| |
2027E
|
|
|
10-Year Treasury Note Yield
|
| |
4.6%
|
| |
4.4%
|
| |
4.4%
|
|
|
30-Year Fixed Mortgage Rate
|
| |
7.0%
|
| |
6.4%
|
| |
6.4%
|
|
|
Federal Funds Rate
|
| |
4.0%
|
| |
4.1%
|
| |
4.1%
|
|
|
National Home Price Appreciation / (Depreciation)
|
| |
1.3%
|
| |
1.3%
|
| |
2.0%
|
|
|
Federal Unemployment Rate
|
| |
4.4%
|
| |
4.4%
|
| |
4.5%
|
|
|
Purchase Volume(1) ($ in billions)
|
| |
$1,392
|
| |
$1,612
|
| |
$1,681
|
|
|
Refinance Volume(2) ($ in billions)
|
| |
$ 660
|
| |
$ 757
|
| |
$ 774
|
|
|
Total Mortgage Volume(3) ($ in billions)
|
| |
$2,052
|
| |
$2,369
|
| |
$2,455
|
|
| | | |
2025E
|
| |
2026E
|
| |
2027E
|
| |||||||||
|
Revenue (Excluding Interest Income) ($ in millions)
|
| | | $ | 2,515 | | | | | $ | 3,102 | | | | | $ | 3,430 | | |
|
Operating Net Income(1) ($ in millions)
|
| | | $ | 753 | | | | | $ | 1,022 | | | | | $ | 1,165 | | |
|
Operating Earnings per Share(2)
|
| | | $ | 11.76 | | | | | $ | 16.05 | | | | | $ | 18.75 | | |
|
Tangible Book Value ($ in millions)(3)
|
| | | $ | 5,046 | | | | | $ | 5,987 | | | | | $ | 6,681 | | |
| | | |
2025E
|
| |
2026E
|
| |
2027E
|
| |||||||||
|
Revenue ($ in millions)
|
| | | $ | 6,277 | | | | | $ | 8,629 | | | | | $ | 9,133 | | |
|
Adjusted Net Income(1) ($ in millions)
|
| | | $ | 815(2) | | | | | $ | 1,697 | | | | | $ | 1,840 | | |
|
Adjusted Earnings per Share(3)
|
| | | $ | 0.40(2) | | | | | $ | 0.80 | | | | | $ | 0.87 | | |
|
Named Executive Officer(1)
|
| |
Cash
($)(1) |
| |
Equity
($)(2) |
| |
Tax Reimbursement
($)(3) |
| |
Total
($) |
| ||||||||||||
|
Jay Bray
|
| | | | 11,808,943 | | | | | | 129,674,874 | | | | | | 40,000,000 | | | | | | 181,483,817 | | |
|
Kurt Johnson
|
| | | | 4,045,017 | | | | | | 9,350,326 | | | | | | 0 | | | | | | 13,395,343 | | |
|
Michael Weinbach
|
| | | | 8,005,964 | | | | | | 9,740,466 | | | | | | 5,000,000 | | | | | | 22,746,430 | | |
|
Carlos Pelayo
|
| | | | 2,303,554 | | | | | | 1,504,015 | | | | | | 0 | | | | | | 3,807,569 | | |
|
Michael Rawls
|
| | | | 3,467,792 | | | | | | 2,678,050 | | | | | | 0 | | | | | | 6,145,842 | | |
|
Chris Marshall
|
| | | | 489,041 | | | | | | 23,326,563 | | | | | | 0 | | | | | | 23,815,604 | | |
|
Named Executive Officer
|
| |
Severance
($) |
| |
Bonus Payment
($) |
| |
Benefits Payment
($) |
| |
Total
($) |
| ||||||||||||
|
Jay Bray
|
| | | | 10,250,000 | | | | | | 1,507,877 | | | | | | 51,066 | | | | | | 11,808,943 | | |
|
Kurt Johnson
|
| | | | 3,600,000 | | | | | | 391,233 | | | | | | 53,784 | | | | | | 4,045,017 | | |
|
Michael Weinbach
|
| | | | 7,050,000 | | | | | | 904,726 | | | | | | 51,238 | | | | | | 8,005,964 | | |
|
Carlos Pelayo
|
| | | | 2,045,628 | | | | | | 193,274 | | | | | | 64,652 | | | | | | 2,303,554 | | |
|
Michael Rawls
|
| | | | 3,060,000 | | | | | | 352,110 | | | | | | 55,682 | | | | | | 3,467,792 | | |
|
Chris Marshall
|
| | | | 489,041 | | | | | | 0 | | | | | | 0 | | | | | | 489,041 | | |
|
Named Executive Officer
|
| |
Mr. Cooper
RSU Awards ($) |
| |
Mr. Cooper
PSU Awards ($) |
| |
Rocket Equity
Awards ($) |
| |
Total
($) |
| ||||||||||||
|
Jay Bray
|
| | | | 25,613,182 | | | | | | 88,061,692 | | | | | | 16,000,000 | | | | | | 129,674,874 | | |
|
Kurt Johnson
|
| | | | 3,186,834 | | | | | | 6,163,492 | | | | | | 0 | | | | | | 9,350,326 | | |
|
Michael Weinbach
|
| | | | 4,857,646 | | | | | | 4,882,820 | | | | | | 0 | | | | | | 9,740,466 | | |
|
Carlos Pelayo
|
| | | | 1,504,015 | | | | | | N/A | | | | | | 0 | | | | | | 1,504,015 | | |
|
Michael Rawls
|
| | | | 2,678,050 | | | | | | N/A | | | | | | 0 | | | | | | 2,678,050 | | |
|
Chris Marshall
|
| | | | 2,421,400 | | | | | | 20,905,163 | | | | | | 0 | | | | | | 23,326,563 | | |
|
Name
|
| |
Total Number
of Shares(1) |
| |
Percent
of Class |
| |||
| 5% Stockholders | | | | | | | | | | |
|
BlackRock, Inc. 50 Hudson Yards New York, NY 10001
|
| | | | 10,228,991(2) | | | |
15.99%
|
|
|
The Vanguard Group 100 Vanguard Boulevard Malvern, PA 19355
|
| | | | 7,626,038(3) | | | |
11.92%
|
|
| Directors and Named Executive Officers | | | | | | | | | | |
|
Jay Bray(4)
|
| | | | 787,387 | | | |
1.23%
|
|
|
Andrew Bon Salle
|
| | | | — | | | |
*
|
|
|
Roy Guthrie(5)
|
| | | | 70,500 | | | |
*
|
|
|
Daniela Jorge(5)
|
| | | | 7,201 | | | |
*
|
|
|
Shveta Mujumdar(5)
|
| | | | 23,743 | | | |
*
|
|
|
Tagar Olson(5)
|
| | | | 23,309 | | | |
*
|
|
|
Steven Scheiwe(5)(6)
|
| | | | 81,402 | | | |
*
|
|
|
Kurt Johnson
|
| | | | 54,226 | | | |
*
|
|
|
Christopher Marshall
|
| | | | 67,236 | | | |
*
|
|
|
Carlos Pelayo
|
| | | | 6,520 | | | |
*
|
|
|
Michael Rawls
|
| | | | 32,895 | | | |
*
|
|
|
Michael Weinbach
|
| | | | 21,573 | | | |
*
|
|
|
All directors and executive officers as a group (10 persons)(7)
|
| | | | 1,075,861 | | | |
1.68%
|
|
|
Name
|
| |
Restricted
Stock Units |
| |||
| Directors and NEOs | | | | | | | |
|
Jay Bray
|
| | | | — | | |
|
Andrew Bon Salle
|
| | | | — | | |
|
Roy Guthrie
|
| | | | 1,499 | | |
|
Daniela Jorge
|
| | | | 1,499 | | |
|
Shveta Mujumdar
|
| | | | 1,499 | | |
|
Tagar Olson
|
| | | | 1,499 | | |
|
Steven Scheiwe
|
| | | | 1,499 | | |
|
Kurt Johnson
|
| | | | — | | |
|
Christopher Marshall
|
| | | | — | | |
|
Carlos Pelayo
|
| | | | — | | |
|
Michael Rawls
|
| | | | — | | |
|
Michael Weinbach
|
| | | | — | | |
|
All NEOs, directors and executive officers as a group
|
| | | | 7,495 | | |
|
Name And Address Of
Beneficial Owner |
| |
Rocket Class A Common Stock
Owned Directly or Indirectly(1) |
| |
Class D Common Stock
Owned Directly or Indirectly(1) |
| |
Combined
Voting Power(1)(3) |
| |
Rocket Class A Common Stock
Beneficially Owned (On A Fully Exchanged And Converted Basis)(1)(2) |
| ||||||||||||||||||||||||||||||
| | | |
Number
|
| |
Percentage
|
| |
Number
|
| |
Percentage
|
| |
Percentage
|
| |
Number
|
| |
Percentage
|
| |||||||||||||||||||||
| 5% Equityholders | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Rock Holdings Inc.(4)
|
| | | | — | | | | | | — | | | | | | 1,847,777,661 | | | | | | 99.9% | | | | | | 79.0% | | | | | | 1,847,777,661 | | | | | | 92.4% | | |
|
Boston Partners(5)
|
| | | | 12,235,156 | | | | | | 8.1% | | | | | | — | | | | | | — | | | | | | 1.6% | | | | | | 12,235,156 | | | | | | * | | |
|
The Vanguard Group(6)
|
| | | | 11,702,838 | | | | | | 7.8% | | | | | | — | | | | | | — | | | | | | 1.5% | | | | | | 11,702,838 | | | | | | * | | |
|
JP Morgan Chase & Co.(7)
|
| | | | 10,761,186 | | | | | | 7.1% | | | | | | — | | | | | | — | | | | | | 1.4% | | | | | | 10,761,186 | | | | | | * | | |
|
Directors and Named Executive Officers
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Bill Emerson(8)
|
| | | | 444,283 | | | | |
|
*
|
| | | | | — | | | | | | — | | | | |
|
*
|
| | | | | 444,283 | | | | |
|
*
|
| |
|
Dan Gilbert(4)(9)
|
| | | | — | | | | | | — | | | | | | 1,848,879,483 | | | | | | 100.0% | | | | | | 80.4% | | | | | | 1,848,879,483 | | | | | | 92.5% | | |
|
Jennifer Gilbert
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | |
|
*
|
| |
|
Jonathan Mariner(10)
|
| | | | 70,284 | | | | |
|
*
|
| | | | | — | | | | | | — | | | | |
|
*
|
| | | | | 70,284 | | | | |
|
*
|
| |
|
Alex Rampell(11)
|
| | | | 22,623 | | | | |
|
*
|
| | | | | — | | | | | | — | | | | |
|
*
|
| | | | | 22,623 | | | | |
|
*
|
| |
|
Matthew Rizik(12)
|
| | | | 770,411 | | | | |
|
*
|
| | | | | — | | | | | | — | | | | |
|
*
|
| | | | | 770,411 | | | | |
|
*
|
| |
|
Suzanne Shank(13)
|
| | | | 87,542 | | | | |
|
*
|
| | | | | — | | | | | | — | | | | |
|
*
|
| | | | | 87,542 | | | | |
|
*
|
| |
|
Nancy Tellem(14)
|
| | | | 122,542 | | | | |
|
*
|
| | | | | — | | | | | | — | | | | |
|
*
|
| | | | | 122,542 | | | | |
|
*
|
| |
|
Varun Krishna
|
| | | | 143,566 | | | | |
|
*
|
| | | | | — | | | | | | — | | | | |
|
*
|
| | | | | 143,566 | | | | |
|
*
|
| |
|
Brian Brown(15)
|
| | | | 473,693 | | | | |
|
*
|
| | | | | — | | | | | | — | | | | |
|
*
|
| | | | | 473,693 | | | | |
|
*
|
| |
|
Heather Lovier(16)
|
| | | | 344,817 | | | | |
|
*
|
| | | | | — | | | | | | — | | | | |
|
*
|
| | | | | 344,817 | | | | |
|
*
|
| |
|
Shawn Malhotra(17)
|
| | | | 140,602 | | | | |
|
*
|
| | | | | — | | | | | | — | | | | |
|
*
|
| | | | | 140,602 | | | | |
|
*
|
| |
|
Jonathan Mildenhall
|
| | | | 91,684 | | | | |
|
*
|
| | | | | — | | | | | | — | | | | |
|
*
|
| | | | | 91,684 | | | | |
|
*
|
| |
|
Bill Banfield(18)
|
| | | | 359,076 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | | | | | 359,076 | | | | | | * | | |
|
All directors and executive officers
as a group (14 persons)(19) |
| | | | 3,071,123 | | | | | | 2.0% | | | | | | 1,848,879,483 | | | | | | 100% | | | | | | 80.8% | | | | | | 1,851,950,606 | | | | | | 92.6% | | |
| | | |
Rocket
Reclassified (Note 3) |
| |
Up-C
Collapse |
| |
(Note 2)
|
| |
Rocket Pro
Forma for Up-C Collapse |
| |
Redfin
Reclassified (Note 3) |
| |
Redfin
Transaction Accounting Adjustments |
| |
(Note 5)
|
| |
Rocket
Pro Forma Adjusted for Redfin Merger |
| |
Mr. Cooper
Reclassified (Note 6) |
| |
Mr. Cooper
Transaction Accounting Adjustments |
| |
(Note 8)
|
| |
Mr. Cooper
Financing Adjustments |
| |
(Note 9)
|
| |
Rocket
Pro Forma Combined |
| ||||||||||||||||||||||||||||||
| Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 1,272,853 | | | | | $ | (117,773) | | | |
(a)(b)
|
| | | $ | 1,155,080 | | | | | $ | 124,743 | | | | | $ | (266,575) | | | |
(a)(b)
|
| | |
$
|
1,013,248
|
| | | | $ | 753,394 | | | | | $ | (5,321,271) | | | |
(a)(b)
|
| | | $ | 4,888,075 | | | |
(a)
|
| | | $ | 1,333,446 | | |
|
Restricted cash
|
| | | | 16,468 | | | | | | — | | | | | | | | | 16,468 | | | | | | 229 | | | | | | — | | | | | | | | | 16,697 | | | | | | 219,465 | | | | | | — | | | | | | | | | — | | | | | | | | | 236,162 | | |
|
Mortgage loans held for sale, at fair value
|
| | | | 9,020,176 | | | | | | — | | | | | | | | | 9,020,176 | | | | | | 152,426 | | | | | | — | | | | | | | | | 9,172,602 | | | | | | 2,211,160 | | | | | | — | | | | | | | | | — | | | | | | | | | 11,383,762 | | |
|
Interest rate lock commitments (“IRLCs”), at fair value
|
| | | | 103,101 | | | | | | — | | | | | | | | | 103,101 | | | | | | 3,961 | | | | | | — | | | | | | | | | 107,062 | | | | | | 27,768 | | | | | | — | | | | | | | | | — | | | | | | | | | 134,830 | | |
|
Mortgage servicing rights (“MSRs”), at fair value
|
| | | | 7,633,371 | | | | | | — | | | | | | | | | 7,633,371 | | | | | | 2,736 | | | | | | — | | | | | | | | | 7,636,107 | | | | | | 11,736,472 | | | | | | — | | | | | | | | | — | | | | | | | | | 19,372,579 | | |
|
Notes receivable and due from affiliates
|
| | | | 14,245 | | | | | | 1,092 | | | |
(a)
|
| | | | 15,337 | | | | | | — | | | | | | — | | | | | | | | | 15,337 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | 15,337 | | |
|
Property and equipment, net
|
| | | | 213,848 | | | | | | 139 | | | |
(a)
|
| | | | 213,987 | | | | | | 41,302 | | | | | | — | | | | | | | | | 255,289 | | | | | | 58,128 | | | | | | — | | | | | | | | | — | | | | | | | | | 313,417 | | |
|
Deferred tax asset, net
|
| | | | 521,824 | | | | | | (521,824) | | | |
(c)
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | 230,179 | | | | | | (230,179) | | | |
(f)
|
| | | | — | | | | | | | | | — | | |
|
Lease right of use assets
|
| | | | 281,770 | | | | | | — | | | | | | | | | 281,770 | | | | | | 23,713 | | | | | | — | | | | | | | | | 305,483 | | | | | | 43,934 | | | | | | — | | | | | | | | | — | | | | | | | | | 349,417 | | |
|
Forward commitments, at fair value
|
| | | | 89,332 | | | | | | — | | | | | | | | | 89,332 | | | | | | 462 | | | | | | — | | | | | | | | | 89,794 | | | | | | 18,658 | | | | | | — | | | | | | | | | — | | | | | | | | | 108,452 | | |
|
Loans subject to repurchase right
from Ginnie Mae |
| | | | 2,785,146 | | | | | | — | | | | | | | | | 2,785,146 | | | | | | — | | | | | | — | | | | | | | | | 2,785,146 | | | | | | 1,176,120 | | | | | | — | | | | | | | | | — | | | | | | | | | 3,961,266 | | |
|
Goodwill and intangible assets, net
|
| | | | 1,227,517 | | | | | | — | | | | | | | | | 1,227,517 | | | | | | 560,892 | | | | | | 1,401,659 | | | |
(c)(d)
|
| | | | 3,190,068 | | | | | | 260,211 | | | | | | 5,264,397 | | | |
(c)(d)
|
| | | | — | | | | | | | | | 8,714,676 | | |
|
Other assets
|
| | | | 1,330,412 | | | | | | 12,121 | | | |
(a)(c)
|
| | | | 1,342,533 | | | | | | 101,993 | | | | | | — | | | | | | | | | 1,444,526 | | | | | | 2,203,753 | | | | | | — | | | | | | | | | — | | | | | | | | | 3,648,279 | | |
|
Total assets
|
| | | $ | 24,510,063 | | | | | $ | (626,245) | | | | | | | | $ | 23,883,818 | | | | | $ | 1,012,457 | | | | | $ | 1,135,084 | | | | | | | | $ | 26,031,359 | | | | | $ | 18,939,242 | | | | | $ | (287,053) | | | | | | | | $ | 4,888,075 | | | | | | | | $ | 49,571,623 | | |
| Liabilities and equity: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Funding facilities
|
| | | $ | 6,708,186 | | | | | $ | — | | | | | | | | $ | 6,708,186 | | | | | $ | 146,629 | | | | | $ | — | | | | | | | | $ | 6,854,815 | | | | | $ | 1,899,129 | | | | | $ | — | | | | | | | | $ | — | | | | | | | | $ | 8,753,944 | | |
|
Other financing facilities and debt:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Senior Notes, net
|
| | | | 4,038,926 | | | | | | — | | | | | | | | | 4,038,926 | | | | | | 572,207 | | | | | | (61,901) | | | |
(e)
|
| | | | 4,549,232 | | | | | | 4,890,673 | | | | | | (4,890,673) | | | |
(a)
|
| | | | 4,888,075 | | | |
(a)
|
| | | | 9,437,307 | | |
|
MSR and Advance facilities, net
|
| | | | — | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | 4,482,943 | | | | | | — | | | | | | | | | — | | | | | | | | | 4,482,943 | | |
|
Early buy out facility
|
| | | | 92,949 | | | | | | — | | | | | | | | | 92,949 | | | | | | — | | | | | | — | | | | | | | | | 92,949 | | | | | | 112,443 | | | | | | — | | | | | | | | | — | | | | | | | | | 205,392 | | |
|
Term loan debt
|
| | | | — | | | | | | — | | | | | | | | | — | | | | | | 243,344 | | | | | | (243,344) | | | |
(a)
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | — | | |
|
Notes payable and due to affiliates
|
| | | | 31,280 | | | | | | 14 | | | |
(a)
|
| | | | 31,294 | | | | | | — | | | | | | — | | | | | | | | | 31,294 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | 31,294 | | |
|
MSR related liabilities – nonrecourse at fair value
|
| | | | — | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | 418,495 | | | | | | — | | | | | | | | | — | | | | | | | | | 418,495 | | |
|
Accounts payable
|
| | | | 181,713 | | | | | | 111 | | | |
(a)
|
| | | | 181,824 | | | | | | 17,004 | | | | | | — | | | | | | | | | 198,828 | | | | | | 129,233 | | | | | | — | | | | | | | | | — | | | | | | | | | 328,061 | | |
|
Lease liabilities
|
| | | | 319,296 | | | | | | — | | | | | | | | | 319,296 | | | | | | 32,717 | | | | | | — | | | | | | | | | 352,013 | | | | | | 56,889 | | | | | | — | | | | | | | | | — | | | | | | | | | 408,902 | | |
|
Forward commitments, at fair value
|
| | | | 11,209 | | | | | | — | | | | | | | | | 11,209 | | | | | | 873 | | | | | | — | | | | | | | | | 12,082 | | | | | | 153,527 | | | | | | — | | | | | | | | | — | | | | | | | | | 165,609 | | |
|
Investor reserves
|
| | | | 99,998 | | | | | | — | | | | | | | | | 99,998 | | | | | | 2,408 | | | | | | — | | | | | | | | | 102,406 | | | | | | 59,771 | | | | | | — | | | | | | | | | — | | | | | | | | | 162,177 | | |
|
Tax receivable agreement
liability |
| | | | 581,183 | | | | | | (15,601) | | | |
(d)
|
| | | | 565,582 | | | | | | — | | | | | | 6,461 | | | |
(f)
|
| | | | 572,043 | | | | | | — | | | | | | (1,600) | | | |
(e)
|
| | | | — | | | | | | | | | 570,443 | | |
|
Loans subject to repurchase right
from Ginnie Mae |
| | | | 2,785,146 | | | | | | — | | | | | | | | | 2,785,146 | | | | | | — | | | | | | — | | | | | | | | | 2,785,146 | | | | | | 1,176,120 | | | | | | — | | | | | | | | | — | | | | | | | | | 3,961,266 | | |
|
Deferred tax liability, net
|
| | | | 17,445 | | | | | | 758,633 | | | |
(c)
|
| | | | 776,078 | | | | | | 672 | | | | | | (22,190) | | | |
(f)(g)
|
| | | | 754,560 | | | | | | — | | | | | | 123,023 | | | |
(e)(f)
|
| | | | — | | | | | | | | | 877,583 | | |
|
Other liabilities
|
| | | | 599,352 | | | | | | 34,480 | | | |
(a)(e)(f)
|
| | | | 633,832 | | | | | | 79,271 | | | | | | 22,980 | | | |
(h)
|
| | | | 736,083 | | | | | | 746,898 | | | | | | (54,715) | | | |
(a)(g)
|
| | | | — | | | | | | | | | 1,428,266 | | |
|
Total liabilities
|
| | | $ | 15,466,683 | | | | | $ | 777,637 | | | | | | | | $ | 16,244,320 | | | | | $ | 1,095,125 | | | | | $ | (297,994) | | | | | | | | $ | 17,041,451 | | | | | $ | 14,126,121 | | | | | $ | (4,823,965) | | | | | | | | $ | 4,888,075 | | | | | | | | $ | 31,231,682 | | |
| Equity: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Class A common stock
|
| | | $ | 1 | | | | | $ | — | | | | | | | | $ | 1 | | | | | $ | 126 | | | | | $ | (125) | | | |
(i)
|
| | | $ | 2 | | | | | $ | 1,058 | | | | | $ | (1,051) | | | |
(h)
|
| | | $ | — | | | | | | | | $ | 9 | | |
|
Class B common stock
|
| | | | — | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | — | | |
|
Class C common stock
|
| | | | — | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | — | | |
|
Class D common stock
|
| | | | 19 | | | | | | (19) | | | |
(h)
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | — | | |
|
Class L common stock
|
| | | | — | | | | | | 19 | | | |
(h)
|
| | | | 19 | | | | | | — | | | | | | — | | | | | | | | | 19 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | 19 | | |
|
Additional paid-in-capital
|
| | | | 389,695 | | | | | | 7,064,631 | | | |
(h)
|
| | | | 7,454,326 | | | | | | 905,506 | | | | | | 480,102 | | | |
(i)
|
| | | | 8,839,934 | | | | | | 1,077,384 | | | | | | 8,315,945 | | | |
(h)
|
| | | | — | | | | | | | | | 18,233,263 | | |
|
Retained earnings
|
| | | | 312,834 | | | | | | (127,206) | | | |
(h)
|
| | | | 185,628 | | | | | | (988,134) | | | | | | 952,935 | | | |
(i)
|
| | | | 150,429 | | | | | | 3,734,679 | | | | | | (3,777,982) | | | |
(h)
|
| | | | — | | | | | | | | | 107,126 | | |
|
Accumulated other comprehensive
income (loss) |
| | | | (48) | | | | | | — | | | | | | | | | (48) | | | | | | (166) | | | | | | 166 | | | |
(i)
|
| | | | (48) | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | |
(48)
|
| |||
|
Non-controlling interest
|
| | | | 8,340,879 | | | | | | (8,341,307) | | | |
(g)
|
| | | | (428) | | | | | | — | | | | | | — | | | | | | | | | (428) | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | |
(428)
|
| |||
|
Total equity
|
| | | | 9,043,380 | | | | | | (1,403,882) | | | | | | | | | 7,639,498 | | | | | | (82,668) | | | | | | 1,433,078 | | | | | | | | | 8,989,908 | | | | | | 4,813,121 | | | | | | 4,536,912 | | | | | | | | | — | | | | | | | | | 18,339,941 | | |
|
Total liabilities and equity
|
| | | $ | 24,510,063 | | | | | $ | (626,245) | | | | | | | | $ | 23,883,818 | | | | | $ | 1,012,457 | | | | | $ | 1,135,084 | | | | | | | | $ | 26,031,359 | | | | | $ | 18,939,242 | | | | | $ | (287,053) | | | | | | | | $ | 4,888,075 | | | | | | | | $ | 49,571,623 | | |
| | | |
Rocket
Reclassified (Note 3) |
| |
Up-C
Collapse |
| |
(Note 2)
|
| |
Rocket
Pro Forma for Up-C Collapse |
| |
Redfin
Reclassified (Note 3) |
| |
Redfin
Transaction Accounting Adjustments |
| |
(Note 5)
|
| |
Rocket
Pro Forma Adjusted for Redfin Merger |
| |
Mr. Cooper
Reclassified (Note 6) |
| |
Mr. Cooper
Transaction Accounting Adjustments |
| |
(Note 8)
|
| |
Mr. Cooper
Financing Adjustments |
| |
(Note 9)
|
| |
Rocket
Pro Forma Combined |
| ||||||||||||||||||||||||||||||
| Revenue | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Gain on sale of loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gain on sale of loans excluding fair value of MSRs, net
|
| | | $ | 1,682,697 | | | | | $ | — | | | | | | | | $ | 1,682,697 | | | | | $ | 102,363 | | | | | $ | — | | | | | | | | $ | 1,785,060 | | | | | $ | 64,585 | | | | | $ | — | | | | | | | | $ | — | | | | | | | | $ | 1,849,645 | | |
|
Fair value of originated MSRs
|
| | | | 1,330,216 | | | | | | — | | | | | | | | | 1,330,216 | | | | | | 26,489 | | | | | | — | | | | | | | | | 1,356,705 | | | | | | 458,998 | | | | | | — | | | | | | | | | — | | | | | | | | | 1,815,703 | | |
|
Gain on sale of loans, net
|
| | | | 3,012,913 | | | | | | — | | | | | | | | | 3,012,913 | | | | | | 128,852 | | | | | | — | | | | | | | | | 3,141,765 | | | | | | 523,583 | | | | | | — | | | | | | | | | — | | | | | | | | | 3,665,348 | | |
| Loan servicing income: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Servicing fee income
|
| | | | 1,462,173 | | | | | | — | | | | | | | | | 1,462,173 | | | | | | 2,146 | | | | | | — | | | | | | | | | 1,464,319 | | | | | | 2,475,426 | | | | | | — | | | | | | | | | — | | | | | | | | | 3,939,745 | | |
|
Change in fair value of MSRs
|
| | | | (578,681) | | | | | | — | | | | | | | | | (578,681) | | | | | | (2,375) | | | | | | — | | | | | | | | | (581,056) | | | | | | (842,030) | | | | | | — | | | | | | | | | — | | | | | | |
(1,423,086)
|
| |||
|
Loan servicing income,
net |
| | | | 883,492 | | | | | | — | | | | | | | | | 883,492 | | | | | | (229) | | | | | | — | | | | | | | | | 883,263 | | | | | | 1,633,396 | | | | | | — | | | | | | | | | — | | | | | | | | | 2,516,659 | | |
| Interest income: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest income
|
| | | | 413,159 | | | | | | — | | | | | | | | | 413,159 | | | | | | 10,980 | | | | | | — | | | | | | | | | 424,139 | | | | | | 102,047 | | | | | | — | | | | | | | | | — | | | | | | | | | 526,186 | | |
|
Interest expense on funding facilities
|
| | | | (315,593) | | | | | | — | | | | | | | | | (315,593) | | | | | | (11,226) | | | | | | — | | | | | | | | | (326,819) | | | | | | (84,475) | | | | | | — | | | | | | | | | — | | | | | | |
(411,294)
|
| |||
|
Interest income, net
|
| | | | 97,566 | | | | | | — | | | | | | | | | 97,566 | | | | | | (246) | | | | | | — | | | | | | | | | 97,320 | | | | | | 17,572 | | | | | | — | | | | | | | | | — | | | | | | | | | 114,892 | | |
|
Other income
|
| | | | 1,106,827 | | | | | | 6,513 | | | |
(a)
|
| | | | 1,113,340 | | | | | | 910,193 | | | | | | — | | | | | | | | | 2,023,533 | | | | | | 793,189 | | | | | | — | | | | | | | | | — | | | | | | | | | 2,816,722 | | |
|
Total revenue, net
|
| | | | 5,100,798 | | | | | | 6,513 | | | | | | | | | 5,107,311 | | | | | | 1,038,570 | | | | | | — | | | | | | | | | 6,145,881 | | | | | | 2,967,740 | | | | | | — | | | | | | | | | — | | | | | | | | | 9,113,621 | | |
| Expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Salaries, commissions, and team member benefits
|
| | | | 2,261,245 | | | | | | 4,113 | | | |
(a)
|
| | | | 2,265,358 | | | | | | 768,938 | | | | | | (22,726) | | | |
(j)
|
| | | | 3,011,570 | | | | | | 771,164 | | | | | | 42,643 | | | |
(i)
|
| | | | — | | | | | | | | | 3,825,377 | | |
|
General and administrative expenses
|
| | | | 893,154 | | | | | | 11,190 | | | |
(a)(f)
|
| | | | 904,344 | | | | | | 237,267 | | | | | | 22,980 | | | |
(h)
|
| | | | 1,164,591 | | | | | | 465,219 | | | | | | 45,982 | | | |
(g)
|
| | | | — | | | | | | | | | 1,675,792 | | |
|
Marketing and advertising expenses
|
| | | | 824,042 | | | | | | 40 | | | |
(a)
|
| | | | 824,082 | | | | | | 119,816 | | | | | | — | | | | | | | | | 943,898 | | | | | | 39,002 | | | | | | — | | | | | | | | | — | | | | | | | | | 982,900 | | |
|
Depreciation and amortization
|
| | | | 112,917 | | | | | | 59 | | | |
(a)
|
| | | | 112,976 | | | | | | 42,834 | | | | | | 139,295 | | | |
(d)
|
| | | | 295,105 | | | | | | 43,550 | | | | | | 257,793 | | | |
(d)
|
| | | | — | | | | | | | | | 596,448 | | |
|
Interest and amortization expense on non-funding debt
|
| | | | 153,637 | | | | | | — | | | | | | | | | 153,637 | | | | | | 27,707 | | | | | | 12,708 | | | |
(e)
|
| | | | 194,052 | | | | | | 641,934 | | | | | | (281,761) | | | |
(a)
|
| | | | 505,490 | | | |
(b)
|
| | | | 1,059,715 | | |
|
Other expenses
|
| | | | 187,751 | | | | | | (15,601) | | | |
(d)
|
| | | | 172,150 | | | | | | 7,339 | | | | | | 6,461 | | | |
(f)
|
| | | | 185,950 | | | | | | 105,706 | | | | | | (1,600) | | | |
(e)
|
| | | | — | | | | | | | | | 290,056 | | |
|
Total expenses
|
| | | | 4,432,746 | | | | | | (199) | | | | | | | | | 4,432,547 | | | | | | 1,203,901 | | | | | | 158,718 | | | | | | | | | 5,795,166 | | | | | | 2,066,575 | | | | | | 63,057 | | | | | | | | | 505,490 | | | | | | | | | 8,430,288 | | |
|
Income (loss) before income
taxes |
| | | | 668,052 | | | | | | 6,712 | | | | | | | | | 674,764 | | | | | | (165,331) | | | | | | (158,718) | | | | | | | | | 350,715 | | | | | | 901,165 | | | | | | (63,057) | | | | | | | | | (505,490) | | | | | | | | | 683,333 | | |
|
(Provision for) benefit from
income taxes |
| | | | (32,224) | | | | | | (129,720) | | | |
(i)
|
| | | | (161,944) | | | | | | 530 | | | | | | 71,484 | | | |
(f)(k)
|
| | | | (89,930) | | | | | | (232,065) | | | | | | 31,998 | | | |
(e)(j)
|
| | | | 121,317 | | | |
(c)
|
| |
(168,680)
|
| |||
|
Net income (loss)
|
| | | | 635,828 | | | | | | (123,008) | | | | | | | | | 512,820 | | | | | | (164,801) | | | | | | (87,234) | | | | | | | | | 260,785 | | | | | | 669,100 | | | | | | (31,059) | | | | | | | | | (384,173) | | | | | | | | | 514,653 | | |
|
Net (income) loss attributable to non-controlling interest
|
| | | | (606,458) | | | | | | 607,509 | | | |
(g)
|
| | | | 1,051 | | | | | | — | | | | | | — | | | | | | | | | 1,051 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | 1,051 | | |
|
Net income (loss) attributable to Rocket Companies
|
| | | $ | 29,370 | | | | | $ | 484,501 | | | | | | | | $ | 513,871 | | | | | $ | (164,801) | | | | | $ | (87,234) | | | | | | | | $ | 261,836 | | | | | $ | 669,100 | | | | | $ | (31,059) | | | | | | | | $ | (384,173) | | | | | | | | $ | 515,704 | | |
|
Earnings (loss) per share of Class A common stock
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Note (10)
|
| |||
|
Basic
|
| | | $ | 0.21 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | 0.13 | | |
|
Diluted
|
| | | $ | 0.21 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | 0.13 | | |
|
Weighted average shares outstanding
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Basic
|
| | | | 141,037,083 | | | | | | 1,848,879,483 | | | | | | | | | | | | | | | | | | | | | 101,283,994 | | | | | | | | | | | | | | | | | | | | | 703,817,103 | | | | | | | | | | | | | | | | | | 2,795,017,663 | | |
|
Diluted
|
| | | | 141,037,083 | | | | | | 1,857,291,757 | | | | | | | | | | | | | | | | | | | | | 107,130,424 | | | | | | | | | | | | | | | | | | | | | 716,805,278 | | | | | | | | | | | | | | | | | | 2,822,264,542 | | |
| | | |
Additional
paid-in capital |
| |
Retained
earnings |
| |
Non-controlling
interest |
|
| Pro forma Up-C Collapse adjustments: | | | | | | | | | | |
|
(a)
Consolidation of net assets and operations of the Retained Entities
|
| |
$ 2,024
|
| |
$ —
|
| |
$ —
|
|
|
(b)
Special Dividend payment
|
| |
—
|
| |
(120,120)
|
| |
—
|
|
|
(c)
Reversal of the DTA and recognition of DTL
|
| |
(1,278,700)
|
| |
10,080
|
| |
—
|
|
|
(d)
Change in the TRA liability
|
| |
—
|
| |
15,601
|
| |
—
|
|
|
(e)
Dividend equivalents payable to holders of unvested RSUs
|
| |
—
|
| |
(24,102)
|
| |
—
|
|
|
(f)
Expected non-recurring acquisition-related transaction costs
|
| |
—
|
| |
(8,665)
|
| |
—
|
|
|
(g)
Elimination of non-controlling interest(1)
|
| |
8,341,307
|
| |
—
|
| |
(8,341,307)
|
|
|
Net pro forma transaction accounting adjustments to Equity:
|
| |
$7,064,631
|
| |
$(127,206)
|
| |
$(8,341,307)
|
|
|
Redfin Historical Balance Sheet Line Items
|
| |
Redfin
Historical as of December 31, 2024 |
| |
Reclassification
|
| |
Rocket Historical Balance Sheet Line Items(1)
|
| |
Reclassification
|
| |
Redfin
Reclassified as of December 31, 2024 |
| ||||||||||||
|
Cash and cash equivalents
|
| | | $ | 124,743 | | | | | | — | | | |
Cash and cash equivalents
|
| | | | | | | | | $ | 124,743 | | |
|
Restricted cash
|
| | | | 229 | | | | | | — | | | |
Restricted cash
|
| | | | | | | | | | 229 | | |
|
Accounts receivable, net of allowance for credit losses
|
| | | | 48,730 | | | | | | (48,730) | | | |
Mortgage loans held for sale, at fair value
|
| | | | | | | | | | 152,426 | | |
|
Loans held for sale
|
| | | | 152,426 | | | | | | — | | | |
IRLCs, at fair value
|
| | | | | | | | | | 3,961 | | |
|
Prepaid expenses
|
| | | | 26,853 | | | | | | (26,853) | | | |
Other current assets
|
| | | | 3,961 | | | | | | | | |
|
Other current assets
|
| | | | 22,457 | | | | | | (22,457) | | | |
MSRs, at fair value
|
| | | | | | | | | | 2,736 | | |
|
Total current assets
|
| | | | 375,438 | | | | | | — | | | |
Property and equipment, net
|
| | | | | | | | | | 41,302 | | |
|
Property and equipment, net
|
| | | | 41,302 | | | | | | — | | | |
Lease right of use assets
|
| | | | | | | | | | 23,713 | | |
|
Right-of-use assets, net
|
| | | | 23,713 | | | | | | — | | | |
Forward commitments, at fair value
|
| | | | | | | | | | 462 | | |
|
MSRs, at fair value
|
| | | | 2,736 | | | | | | — | | | |
Other current assets
|
| | | | 462 | | | | | | | | |
|
Goodwill
|
| | | | 461,349 | | | | | | — | | | |
Goodwill and intangible assets, net
|
| | | | | | | | | | 560,892 | | |
|
Intangible assets, net
|
| | | | 99,543 | | | | | | — | | | |
Goodwill
|
| | | | 461,349 | | | | | | | | |
|
Other assets, noncurrent
|
| | | | 8,376 | | | | | | (8,376) | | | |
Intangible assets, net
|
| | | | 99,543 | | | | | | | | |
|
Total assets
|
| | | | 1,012,457 | | | | | | — | | | |
Other assets
|
| | | | | | | | | | 101,993 | | |
|
Accounts payable
|
| | | | 16,847 | | | | | | — | | | |
Accounts receivable, net of allowances for credit losses
|
| | | | 48,730 | | | | | | | | |
|
Accrued and other liabilities
|
| | | | 82,709 | | | | | | (82,709) | | | |
Other current assets
|
| | | | 18,034 | | | | | | | | |
|
Warehouse credit facilities
|
| | | | 146,629 | | | | | | (146,629) | | | |
Prepaid expenses
|
| | | | 26,853 | | | | | | | | |
|
Convertible senior notes, net
|
| | | | 73,516 | | | | | | (73,516) | | | |
Other assets, noncurrent
|
| | | | 8,376 | | | | | | | | |
|
Lease liabilities
|
| | | | 12,862 | | | | | | (12,862) | | | |
Total assets
|
| | | | | | | | | | 1,012,457 | | |
|
Total current liabilities
|
| | | | 332,563 | | | | | | — | | | |
Funding facilities
|
| | | | | | | | | | 146,629 | | |
|
Lease liabilities, noncurrent
|
| | | | 19,855 | | | | | | (19,855) | | | |
Warehouse credit facilities
|
| | | | 146,629 | | | | | | | | |
|
Convertible senior notes, net, noncurrent
|
| | | | 498,691 | | | | | | (498,691) | | | |
Senior notes, net
|
| | | | | | | | | | 572,207 | | |
|
Term loan
|
| | | | 243,344 | | | | | | — | | | |
Convertible senior notes, net
|
| | | | 73,516 | | | | | | | | |
|
Deferred tax liabilities
|
| | | | 672 | | | | | | — | | | |
Convertible senior notes, net, noncurrent
|
| | | | 498,691 | | | | | | | | |
|
Total liabilities
|
| | | $ | 1,095,125 | | | | | | — | | | |
Term loan debt
|
| | | | | | | | | | 243,344 | | |
| | | | | | | | | | | | | | | |
Accounts payable
|
| | | | | | | | | | 17,004 | | |
| | | | | | | | | | | | | | | |
Accounts payable
|
| | | | 16,847 | | | | | | | | |
| | | | | | | | | | | | | | | |
Accrued and other liabilities
|
| | | | 157 | | | | | | | | |
| | | | | | | | | | | | | | | |
Lease liabilities
|
| | | | | | | | | | 32,717 | | |
| | | | | | | | | | | | | | | |
Lease liabilities
|
| | | | 12,862 | | | | | | | | |
| | | | | | | | | | | | | | | |
Lease liabilities, noncurrent
|
| | | | 19,855 | | | | | | | | |
| | | | | | | | | | | | | | | |
Forward commitments, at fair value
|
| | | | | | | | | | 873 | | |
| | | | | | | | | | | | | | | |
Accrued and other liabilities
|
| | | | 873 | | | | | | | | |
| | | | | | | | | | | | | | | |
Investor reserves
|
| | | | | | | | | | 2,408 | | |
| | | | | | | | | | | | | | | |
Accrued and other liabilities
|
| | | | 2,408 | | | | | | | | |
| | | | | | | | | | | | | | | |
Deferred tax liability, net
|
| | | | | | | | | | 672 | | |
| | | | | | | | | | | | | | | |
Other liabilities
|
| | | | | | | | | | 79,271 | | |
| | | | | | | | | | | | | | | |
Accrued and other liabilities
|
| | | | 79,271 | | | | | | | | |
| | | | | | | | | | | | | | | |
Total liabilities
|
| | | | | | | | | $ | 1,095,125 | | |
|
Redfin Historical Statement of
Loss Line Items |
| |
Redfin
Historical for the Year Ended December 31, 2024 |
| |
Reclassification
|
| |
Rocket Historical Statement of
Income Line Items(1) |
| |
Reclassification
|
| |
Redfin
Reclassified for the Year Ended December 31, 2024 |
| ||||||||||||
|
Revenue
|
| | | $ | 1,042,979 | | | | | | (1,042,979) | | | |
Gain on sale of loans excluding fair value of MSRs, net
|
| | | | | | | | | $ | 102,363 | | |
|
Cost of revenue
|
| | | | 678,778 | | | | | | (678,778) | | | |
Revenue
|
| | | | 102,363 | | | | | | | | |
|
Technology and development
|
| | | | 163,927 | | | | | | (163,927) | | | |
Fair value of originated MSRs
|
| | | | | | | | | | 26,489 | | |
|
Marketing
|
| | | | 114,481 | | | | | | (114,481) | | | |
Revenue
|
| | | | 26,489 | | | | | | | | |
|
General and administrative
|
| | | | 235,364 | | | | | | (235,364) | | | |
Servicing fee income
|
| | | | | | | | | | 2,146 | | |
|
Restructuring and reorganization
|
| | | | 5,684 | | | | | | (5,684) | | | |
Revenue
|
| | | | 2,146 | | | | | | | | |
|
Interest income
|
| | | | 6,348 | | | | | | (6,348) | | | |
Change in fair value of MSRs
|
| | | | | | | |
(2,375)
|
| |||
|
Interest expense
|
| | | | (27,780) | | | | | | 27,780 | | | |
Revenue
|
| | | | (2,375) | | | | | | | | |
|
Income tax benefit
|
| | | | 530 | | | | | | — | | | |
Interest income
|
| | | | | | | | | | 10,980 | | |
|
Gain on extinguishment of convertible senior notes
|
| | | | 12,000 | | | | | | (12,000) | | | |
Revenue
|
| | | | 10,980 | | | | | | | | |
|
Other expense, net
|
| | | | (644) | | | | | | 644 | | | |
Interest expense on funding
facilities |
| | | | | | | |
(11,226)
|
| |||
|
Net loss
|
| | | $ | (164,801) | | | | | | — | | | |
Cost of revenue
|
| | | | (11,226) | | | | | | | | |
| | | | | | | | | | | | | | | |
Other income
|
| | | | | | | | | | 910,193 | | |
| | | | | | | | | | | | | | | |
Revenue
|
| | | | 903,784 | | | | | | | | |
| | | | | | | | | | | | | | | |
Interest income
|
| | | | 6,348 | | | | | | | | |
| | | | | | | | | | | | | | | |
Other expense, net
|
| | | | 61 | | | | | | | | |
| | | | | | | | | | | | | | | |
Salaries, commissions, and team member benefits
|
| | | | | | | | | | 768,938 | | |
| | | | | | | | | | | | | | | |
Cost of revenue
|
| | | | 498,761 | | | | | | | | |
| | | | | | | | | | | | | | | |
Technology and development
|
| | | | 107,224 | | | | | | | | |
| | | | | | | | | | | | | | | |
Marketing
|
| | | | 24,150 | | | | | | | | |
| | | | | | | | | | | | | | | |
General and administrative
|
| | | | 133,141 | | | | | | | | |
| | | | | | | | | | | | | | | |
Restructuring and reorganization
|
| | | | 5,662 | | | | | | | | |
| | | | | | | | | | | | | | | |
General and administrative
expenses |
| | | | | | | | | | 237,267 | | |
| | | | | | | | | | | | | | | |
Cost of revenue
|
| | | | 117,312 | | | | | | | | |
| | | | | | | | | | | | | | | |
Technology and development
|
| | | | 37,364 | | | | | | | | |
| | | | | | | | | | | | | | | |
Marketing
|
| | | | 5,225 | | | | | | | | |
|
Redfin Historical Statement of
Loss Line Items |
| |
Redfin
Historical for the Year Ended December 31, 2024 |
| |
Reclassification
|
| |
Rocket Historical Statement of
Income Line Items(1) |
| |
Reclassification
|
| |
Redfin
Reclassified for the Year Ended December 31, 2024 |
| ||||||
| | | | | | | | | |
General and administrative
|
| | | | 77,344 | | | | | | | | |
| | | | | | | | | |
Restructuring and reorganization
|
| | | | 22 | | | | | | | | |
| | | | | | | | | |
Marketing and advertising expenses
|
| | | | | | | | | | 119,816 | | |
| | | | | | | | | |
Cost of revenue
|
| | | | 33,775 | | | | | | | | |
| | | | | | | | | |
Technology and development
|
| | | | 89 | | | | | | | | |
| | | | | | | | | |
Marketing
|
| | | | 84,859 | | | | | | | | |
| | | | | | | | | |
General and administrative
|
| | | | 1,093 | | | | | | | | |
| | | | | | | | | |
Depreciation and amortization
|
| | | | | | | | | | 42,834 | | |
| | | | | | | | | |
Cost of revenue
|
| | | | 2,814 | | | | | | | | |
| | | | | | | | | |
Technology and development
|
| | | | 19,250 | | | | | | | | |
| | | | | | | | | |
Marketing
|
| | | | 233 | | | | | | | | |
| | | | | | | | | |
General and administrative
|
| | | | 20,537 | | | | | | | | |
| | | | | | | | | |
Interest and amortization expense on
non-funding debt |
| | | | | | | | | | 27,707 | | |
| | | | | | | | | |
Interest expense
|
| | | | 27,707 | | | | | | | | |
| | | | | | | | | |
Other expenses
|
| | | | | | | | | | 7,339 | | |
| | | | | | | | | |
Revenue
|
| | | | 408 | | | | | | | | |
| | | | | | | | | |
Cost of revenue
|
| | | | 14,890 | | | | | | | | |
| | | | | | | | | |
Marketing
|
| | | | 14 | | | | | | | | |
| | | | | | | | | |
General and administrative
|
| | | | 3,249 | | | | | | | | |
| | | | | | | | | |
Interest expense
|
| | | | 73 | | | | | | | | |
| | | | | | | | | |
Gain on extinguishment of convertible senior notes
|
| | | | (12,000) | | | | | | | | |
| | | | | | | | | |
Other expense, net
|
| | | | 705 | | | | | | | | |
| | | | | | | | | |
(Provision for) benefit from income taxes
|
| | | | | | | | | | 530 | | |
| | | | | | | | | |
Net loss
|
| | | | | | | |
$(164,801)
|
| |||
| | | |
Amount
|
| |||
|
Estimated fair value of Rocket Class A common stock to be issued to Redfin
stockholders(i) |
| | | $ | 1,332,897 | | |
|
Estimated fair value of converted Redfin equity awards attributable to pre-combination service(ii)
|
| | | | 52,712 | | |
|
Cash paid to pay off term loan, accrued interest, and prepayment premium(iii)
|
| | | | 249,975 | | |
|
Estimated Redfin acquisition-related transaction costs to be paid by Rocket(iv)
|
| | | | 16,600 | | |
|
Preliminary estimated merger consideration
|
| | | $ | 1,652,184 | | |
| | | |
Stock Price
|
| |
Total Estimated
Consideration |
| |
Change
|
| ||||||
|
10% increase
|
| | | $ | 14.48 | | | | | $ | 1,790,745 | | | |
$ 138,561
|
|
|
10% decrease
|
| | | $ | 11.84 | | | | | $ | 1,513,623 | | | |
$(138,561)
|
|
| | | |
Amount
|
|
|
Estimated Merger Consideration:
|
| |
$1,652,184
|
|
|
Cash and cash equivalents
|
| |
124,743
|
|
|
Restricted cash
|
| |
229
|
|
|
Mortgage loans held for sale, at fair value
|
| |
152,426
|
|
|
IRLCs, at fair value
|
| |
3,961
|
|
|
MSRs, at fair value
|
| |
2,736
|
|
|
Property and equipment, net
|
| |
41,302
|
|
|
Lease right of use assets
|
| |
23,713
|
|
|
Forward commitments, at fair value
|
| |
462
|
|
|
Intangible assets, net(i)
|
| |
815,000
|
|
|
Other assets
|
| |
101,993
|
|
|
Funding facilities
|
| |
146,629
|
|
|
Senior notes, net
|
| |
510,306
|
|
|
Accounts payable
|
| |
17,004
|
|
|
Lease liabilities
|
| |
32,717
|
|
|
Forward commitments, at fair value
|
| |
873
|
|
|
Investor reserves
|
| |
2,408
|
|
|
Deferred tax liability, net(ii)
|
| |
(27,276)
|
|
|
Other liabilities
|
| |
79,271
|
|
|
Net tangible assets acquired (excluding goodwill)
|
| |
504,633
|
|
|
Goodwill
|
| |
1,147,551
|
|
|
Total net assets acquired
|
| |
$1,652,184
|
|
| | | |
Preliminary
Fair Value |
| |
Estimated Useful
Life (years) |
| ||||||
| Preliminary fair value of intangible assets acquired: | | | | | | | | | | | | | |
|
Trade names and trademarks
|
| | | $ | 300,000 | | | | | | 5 | | |
|
Customer relationships
|
| | | | 240,000 | | | | | | 7 | | |
|
Developed technology
|
| | | | 275,000 | | | | | | 4 | | |
|
Intangible assets acquired
|
| | | $ | 815,000 | | | | | | | | |
| | | |
For the Year Ended
December 31, 2024 |
| |||
| Pro forma transaction accounting adjustments: | | | | | | | |
|
Removal of historical Redfin amortization of intangible assets
|
| | | $ | (23,741) | | |
|
Amortization of intangible assets
|
| | | | 163,036 | | |
|
Net pro forma transaction accounting adjustment to Depreciation and amortization
|
| | | $ | 139,295 | | |
| | | |
For the Year Ended
December 31, 2024 |
| |||
| Pro forma transaction accounting adjustments: | | | | | | | |
|
Removal of historical interest expense(1)
|
| | | $ | (27,707) | | |
|
Pro forma interest expense
|
| | | | 40,415 | | |
|
Net pro forma transaction accounting adjustment to Interest and amortization expense on non-funding debt
|
| | | $ | 12,708 | | |
| | | |
Class A
common stock |
| |
Additional
paid-in capital |
| |
Retained
earnings |
| |
Accumulated
other comprehensive loss |
| ||||||||||||
| Pro forma transaction accounting adjustments: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Elimination of Redfin’s historical equity
|
| | | $ | (126) | | | | | $ | (905,506) | | | | | $ | 988,134 | | | | | $ | 166 | | |
|
Rocket Class A common stock issued to Redfin stockholders – See Note 4
|
| | | | 1 | | | | | | 1,332,896 | | | | | | — | | | | | | — | | |
|
Estimated fair value attributed to pre-combination vesting of equity awards – See Note 4
|
| | | | — | | | | | | 52,712 | | | | | | — | | | | | | — | | |
|
Estimated acquisition-related transaction costs – See Note 5(h)
|
| | | | — | | | | | | — | | | | | | (22,980) | | | | | | — | | |
|
Change in Rocket’s TRA liability and deferred tax liability – See Note 5(f)
|
| | | | — | | | | | | — | | | | | | (12,219) | | | | | | — | | |
|
Net pro forma transaction accounting adjustments
to Equity |
| | | $ | (125) | | | | | $ | 480,102 | | | | | $ | 952,935 | | | | | $ | 166 | | |
| | | |
For the Year Ended
December 31, 2024 |
| |||
| Pro forma transaction accounting adjustments: | | | | | | | |
|
Removal of historical Redfin stock-based compensation expense
|
| | | $ | (71,159) | | |
|
Record annualized stock-based compensation expense from replacement
awards |
| | | | 48,433 | | |
|
Net pro forma transaction accounting adjustment to Salaries, commissions, and
team member benefits |
| | | $ | (22,726) | | |
|
Mr. Cooper Historical Balance
Sheet Line Items |
| |
Mr. Cooper
Historical Balances as of December 31, 2024 |
| |
Reclassification
|
| |
Rocket Historical Balance
Sheet Line Items(1) |
| |
Reclassification
|
| |
Mr. Cooper
Reclassified as of December 31, 2024 |
| ||||||||||||
|
Cash and cash equivalents
|
| | | $ | 753,394 | | | | | | — | | | |
Cash and cash equivalents
|
| | | | | | | | | $ | 753,394 | | |
|
Restricted cash
|
| | | | 219,465 | | | | | | — | | | |
Restricted cash
|
| | | | | | | | | | 219,465 | | |
|
Mortgage servicing rights at fair value
|
| | | | 11,736,472 | | | | | | — | | | |
Mortgage loans held for sale, at fair value
|
| | | | | | | | | | 2,211,160 | | |
|
Advances and other receivables, net of reserves
|
| | | | 1,344,552 | | | | | | (1,344,552) | | | |
Interest rate lock commitments (“IRLCs”), at fair value
|
| | | | | | | | | | 27,768 | | |
|
Mortgage loans held for sale at fair value
|
| | | | 2,211,160 | | | | | | — | | | |
Other assets
|
| | | | 27,768 | | | | | | | | |
|
Property and equipment, net of accumulated depreciation
|
| | | | 58,128 | | | | | | — | | | |
Mortgage servicing rights (“MSRs”),
at fair value |
| | | | | | | | | | 11,736,472 | | |
|
Deferred tax assets, net
|
| | | | 230,179 | | | | | | — | | | |
Property and equipment, net
|
| | | | | | | | | | 58,128 | | |
|
Other assets
|
| | | | 2,385,892 | | | | | | (2,385,892) | | | |
Deferred tax asset, net
|
| | | | | | | | | | 230,179 | | |
|
Total assets
|
| | | | 18,939,242 | | | | | | — | | | |
Lease right of use assets
|
| | | | | | | | | | 43,934 | | |
|
Unsecured senior notes, net
|
| | | | 4,890,673 | | | | | | — | | | |
Other assets
|
| | | | 43,934 | | | | | | | | |
|
Advance, warehouse and MSR facilities, net
|
| | | | 6,494,515 | | | | | | (6,494,515) | | | |
Forward commitments, at fair value
|
| | | | | | | | | | 18,658 | | |
|
Payables and other liabilities
|
| | | | 2,322,438 | | | | | | (2,322,438) | | | |
Other assets
|
| | | | 18,658 | | | | | | | | |
|
MSR related liabilities – nonrecourse at fair value
|
| | | | 418,495 | | | | | | — | | | |
Loans subject to repurchase right from Ginnie Mae (asset)
|
| | | | | | | | | | 1,176,120 | | |
|
Total liabilities
|
| | | $ | 14,126,121 | | | | | | — | | | |
Other assets
|
| | | | 1,176,120 | | | | | | | | |
| | | | | | | | | | | | | | | |
Goodwill and intangible assets, net
|
| | | | | | | | | | 260,211 | | |
| | | | | | | | | | | | | | | |
Other assets
|
| | | | 260,211 | | | | | | | | |
| | | | | | | | | | | | | | | |
Other assets
|
| | | | | | | | | | 2,203,753 | | |
| | | | | | | | | | | | | | | |
Advances and other receivables, net of reserves
|
| | | | 1,344,552 | | | | | | | | |
| | | | | | | | | | | | | | | |
Other assets
|
| | | | 859,201 | | | | | | | | |
| | | | | | | | | | | | | | | |
Total assets
|
| | | | | | | | | | 18,939,242 | | |
| | | | | | | | | | | | | | | |
Funding facilities
|
| | | | | | | | | | 1,899,129 | | |
| | | | | | | | | | | | | | | |
Advance, warehouse and MSR facilities, net
|
| | | | 1,899,129 | | | | | | | | |
| | | | | | | | | | | | | | | |
Senior notes, net
|
| | | | | | | | | | 4,890,673 | | |
| | | | | | | | | | | | | | | |
MSRs and Advance facilities, net
|
| | | | | | | | | | 4,482,943 | | |
| | | | | | | | | | | | | | | |
Advance, warehouse and MSR facilities, net
|
| | | | 4,482,943 | | | | | | | | |
| | | | | | | | | | | | | | | |
Early buy out facility
|
| | | | | | | | | | 112,443 | | |
|
Mr. Cooper Historical Balance
Sheet Line Items |
| |
Mr. Cooper
Historical Balances as of December 31, 2024 |
| |
Reclassification
|
| |
Rocket Historical Balance
Sheet Line Items(1) |
| |
Reclassification
|
| |
Mr. Cooper
Reclassified as of December 31, 2024 |
| ||||||
| | | | | | | | | |
Advance, warehouse and MSR facilities, net
|
| | | | 112,443 | | | | | | | | |
| | | | | | | | | |
MSR related liabilities – nonrecourse
at fair value |
| | | | | | | | | | 418,495 | | |
| | | | | | | | | |
Accounts payable
|
| | | | | | | | | | 129,233 | | |
| | | | | | | | | |
Payables and other liabilities
|
| | | | 129,233 | | | | | | | | |
| | | | | | | | | |
Lease liabilities
|
| | | | | | | | | | 56,889 | | |
| | | | | | | | | |
Payables and other liabilities
|
| | | | 56,889 | | | | | | | | |
| | | | | | | | | |
Forward commitments, at fair value
|
| | | | | | | | | | 153,527 | | |
| | | | | | | | | |
Payables and other liabilities
|
| | | | 153,527 | | | | | | | | |
| | | | | | | | | |
Investor reserves
|
| | | | | | | | | | 59,771 | | |
| | | | | | | | | |
Payables and other liabilities
|
| | | | 59,771 | | | | | | | | |
| | | | | | | | | |
Loans subject to repurchase right from Ginnie Mae (liabilities)
|
| | | | | | | | | | 1,176,120 | | |
| | | | | | | | | |
Payables and other liabilities
|
| | | | 1,176,120 | | | | | | | | |
| | | | | | | | | |
Other liabilities
|
| | | | | | | | | | 746,898 | | |
| | | | | | | | | |
Payables and other liabilities
|
| | | | 746,898 | | | | | | | | |
| | | | | | | | | |
Total liabilities
|
| | | | | | | | | $ | 14,126,121 | | |
|
Mr. Cooper Historical Statement of
Operations Line Items |
| |
Mr. Cooper
Historical for the Year Ended December 31, 2024 |
| |
Reclassification
|
| |
Rocket Historical Statement of
Income Line Items(1) |
| |
Reclassification
|
| |
Mr. Cooper
Reclassified for the Year Ended December 31, 2024 |
| ||||||||||||
|
Service related, net
|
| | | $ | 1,788,183 | | | | | | (1,788,183) | | | |
Gain on sale of loans excluding fair value of MSRs, net
|
| | | | | | | | | $ | 64,585 | | |
|
Net gain on mortgage loans held for
sale |
| | | | 437,344 | | | | | | (437,344) | | | |
Service related, net
|
| | | | 86,239 | | | | | | | | |
|
Salaries, wages and benefits
|
| | | | 694,722 | | | | | | — | | | |
Net gain on mortgage loans held for sale
|
| | | | (21,654) | | | | | | | | |
|
General and administrative
|
| | | | 624,213 | | | | | | (624,213) | | | |
Fair value of originated MSRs
|
| | | | | | | | | | 458,998 | | |
|
Interest income
|
| | | | 789,738 | | | | | | (789,738) | | | |
Net gain on mortgage loans held for sale
|
| | | | 458,998 | | | | | | | | |
|
Interest expense
|
| | | | (776,478) | | | | | | 776,478 | | | |
Servicing fee income
|
| | | | | | | | | | 2,475,426 | | |
|
Other income (expense), net
|
| | | | (18,687) | | | | | | 18,687 | | | |
Service related, net
|
| | | | 2,475,426 | | | | | | | | |
|
Income tax expense
|
| | | | 232,065 | | | | | | — | | | |
Change in fair value of MSRs
|
| | | | | | | |
(842,030)
|
| |||
|
Net income
|
| | | $ | 669,100 | | | | | | — | | | |
Service related, net
|
| | | | (842,030) | | | | | | | | |
| | | | | | | | | | | | | | | |
Interest income
|
| | | | | | | | | | 102,047 | | |
| | | | | | | | | | | | | | | |
Interest income
|
| | | | 102,047 | | | | | | | | |
| | | | | | | | | | | | | | | |
Interest expense on funding
facilities |
| | | | | | | |
(84,475)
|
| |||
| | | | | | | | | | | | | | | |
Interest expense
|
| | | | (84,475) | | | | | | | | |
| | | | | | | | | | | | | | | |
Other income
|
| | | | | | | | | | 793,189 | | |
| | | | | | | | | | | | | | | |
Service related, net
|
| | | | 68,548 | | | | | | | | |
| | | | | | | | | | | | | | | |
Interest income
|
| | | | 722,832 | | | | | | | | |
| | | | | | | | | | | | | | | |
Other income (expense), net
|
| | | | 1,809 | | | | | | | | |
| | | | | | | | | | | | | | | |
Salaries, commissions, and team member benefits
|
| | | | | | | | | | 771,164 | | |
| | | | | | | | | | | | | | | |
Salaries, wages and benefits
|
| | | | 694,722 | | | | | | | | |
| | | | | | | | | | | | | | | |
General and administrative
|
| | | | 76,442 | | | | | | | | |
| | | | | | | | | | | | | | | |
General and administrative
expenses |
| | | | | | | | | | 465,219 | | |
| | | | | | | | | | | | | | | |
General and administrative
|
| | | | 465,219 | | | | | | | | |
| | | | | | | | | | | | | | | |
Marketing and advertising expenses
|
| | | | | | | | | | 39,002 | | |
| | | | | | | | | | | | | | | |
General and administrative
|
| | | | 39,002 | | | | | | | | |
| | | | | | | | | | | | | | | |
Depreciation and amortization
|
| | | | | | | | | | 43,550 | | |
| | | | | | | | | | | | | | | |
General and administrative
|
| | | | 43,550 | | | | | | | | |
| | | | | | | | | | | | | | | |
Interest and amortization expense on
non-funding debt(2) |
| | | | | | | | | | 641,934 | | |
| | | | | | | | | | | | | | | |
Interest expense
|
| | | | 641,934 | | | | | | | | |
|
Mr. Cooper Historical Statement of
Operations Line Items |
| |
Mr. Cooper
Historical for the Year Ended December 31, 2024 |
| |
Reclassification
|
| |
Rocket Historical Statement of
Income Line Items(1) |
| |
Reclassification
|
| |
Mr. Cooper
Reclassified for the Year Ended December 31, 2024 |
| ||||||
| | | | | | | | | |
Other expenses
|
| | | | | | | | | | 105,706 | | |
| | | | | | | | | |
Interest income
|
| | | | 35,141 | | | | | | | | |
| | | | | | | | | |
Interest expense
|
| | | | 50,069 | | | | | | | | |
| | | | | | | | | |
Other income (expense), net
|
| | | | 20,496 | | | | | | | | |
| | | | | | | | | |
(Provision for) benefit from income taxes
|
| | | | | | | |
(232,065)
|
| |||
| | | | | | | | | |
Net income
|
| | | | | | | | | $ | 669,100 | | |
| | | |
Amount
|
| |||
|
Estimated fair value of Rocket Class A common stock to be issued to Mr. Cooper stockholders(i)
|
| | | $ | 9,262,233 | | |
|
Estimated fair value of converted Mr. Cooper equity awards attributable to pre-combination
service(ii) |
| | | | 131,103 | | |
|
Cash paid to pay off the Mr. Cooper Notes, accrued interest, and prepayment premium(iii)
|
| | | | 5,100,197 | | |
|
Estimated Mr. Cooper acquisition-related transaction costs to be paid by Rocket(iv)
|
| | | | 93,107 | | |
|
Preliminary estimated merger consideration
|
| | | $ | 14,586,640 | | |
| | | |
Stock Price
|
| |
Total Estimated
Consideration |
| |
Change
|
| ||||||
|
10% increase
|
| | | $ | 14.48 | | | | | $ | 15,525,974 | | | |
$ 939,334
|
|
|
10% decrease
|
| | | $ | 11.84 | | | | | $ | 13,647,306 | | | |
$(939,334)
|
|
| | | |
Amount
|
| |||
|
Estimated Merger Consideration:
|
| | | $ | 14,586,640 | | |
|
Cash and cash equivalents(i)
|
| | | | 625,427 | | |
|
Restricted cash
|
| | | | 219,465 | | |
|
Mortgage loans held for sale, at fair value
|
| | | | 2,211,160 | | |
|
IRLCs, at fair value
|
| | | | 27,768 | | |
|
MSRs, at fair value
|
| | | | 11,736,472 | | |
|
Property and equipment, net
|
| | | | 58,128 | | |
|
Lease right of use assets
|
| | | | 43,934 | | |
|
Forward commitments, at fair value
|
| | | | 18,658 | | |
|
Loans subject to repurchase right from Ginnie Mae (asset)
|
| | | | 1,176,120 | | |
|
Intangible assets, net(ii)
|
| | | | 1,860,000 | | |
|
Other assets
|
| | | | 2,203,753 | | |
|
Funding facilities
|
| | | | 1,899,129 | | |
|
Senior notes, net
|
| | | | — | | |
|
MSR and Advance facilities, net
|
| | | | 4,482,943 | | |
|
Early buy out facility
|
| | | | 112,443 | | |
|
MSR related liabilities – nonrecourse at fair value
|
| | | | 418,495 | | |
| | | |
Amount
|
| |||
|
Accounts payable
|
| | | | 129,233 | | |
|
Lease liabilities
|
| | | | 56,889 | | |
|
Forward commitments, at fair value
|
| | | | 153,527 | | |
|
Investor reserves
|
| | | | 59,771 | | |
|
Loans subject to repurchase right from Ginnie Mae (liabilities)
|
| | | | 1,176,120 | | |
|
Deferred tax liability, net(iii)
|
| | | | 124,102 | | |
|
Other liabilities
|
| | | | 646,201 | | |
|
Net tangible assets acquired (excluding goodwill)
|
| | | | 10,922,032 | | |
|
Goodwill
|
| | | | 3,664,608 | | |
|
Total net assets acquired
|
| | | $ | 14,586,640 | | |
| | |||||||
| | | |
Preliminary
Fair Value |
| |
Estimated Useful
Life (years) |
| ||||||
| Preliminary fair value of intangible assets acquired: | | | | | | | | | | | | | |
|
Relationships
|
| | | $ | 1,500,000 | | | | | | 10 | | |
|
Trade name
|
| | | | 200,000 | | | | | | 3 | | |
|
Internally developed technology
|
| | | | 150,000 | | | | | | 3 | | |
|
Other
|
| | | | 10,000 | | | | | | 2 | | |
|
Intangible assets acquired
|
| | | $ | 1,860,000 | | | | | | | | |
| | | |
For the
Year Ended December 31, 2024 |
| |||
| Pro forma transaction accounting adjustments: | | | | | | | |
|
Removal of historical Mr. Cooper amortization of intangible assets
|
| | | $ | (13,874) | | |
|
Amortization of intangible assets
|
| | | | 271,667 | | |
|
Net pro forma transaction accounting adjustment to Depreciation and amortization
|
| | | $ | 257,793 | | |
| | | |
Class A
common stock |
| |
Additional
paid-in capital |
| |
Retained
earnings |
|
| Pro forma transaction accounting adjustments: | | | | | | | | | | |
|
Pre-closing Mr. Cooper dividend
|
| |
$ —
|
| |
$ —
|
| |
$ (127,967)
|
|
|
Elimination of Mr. Cooper’s historical equity
|
| |
(1,058)
|
| |
(1,077,384)
|
| |
(3,606,712)
|
|
|
Rocket Class A common stock issued to Mr. Cooper stockholders – See Note 7
|
| |
7
|
| |
9,262,226
|
| |
—
|
|
|
Estimated fair value attributed to pre-combination vesting of equity awards – See Note 7
|
| |
—
|
| |
131,103
|
| |
—
|
|
|
Change in Rocket’s TRA liability and deferred tax liability – See Note 8(e)
|
| |
—
|
| |
—
|
| |
2,679
|
|
|
Estimated acquisition-related transaction costs – See Note 8(g)
|
| |
—
|
| |
—
|
| |
(45,982)
|
|
|
Net pro forma transaction accounting adjustments to Equity
|
| |
$(1,051)
|
| |
$ 8,315,945
|
| |
$(3,777,982)
|
|
| | | |
For the Year Ended
December 31, 2024 |
| |||
| Pro forma transaction accounting adjustments: | | | | | | | |
|
Removal of historical Mr. Cooper stock-based compensation expense
|
| | | $ | (37,000) | | |
|
Record annualized stock-based compensation expense from replacement
awards |
| | | | 79,643 | | |
|
Net pro forma transaction accounting adjustment to Salaries, commissions, and
team member benefits |
| | | $ | 42,643 | | |
| | | |
For the Year Ended
December 31, 2024 |
|
| Numerator | | | | |
|
Pro forma net income
|
| |
$ 515,704
|
|
|
Special Dividend on common stock
|
| |
(120,120)
|
|
|
Dividend equivalents on unvested Rocket share-based awards
|
| |
(24,102)
|
|
|
Pro forma net income attributable to common shareholders
|
| |
$ 371,482
|
|
| Denominator(1): | | | | |
|
Historical Rocket weighted average shares outstanding – basic
|
| |
141,037,083
|
|
|
Shares of Class L common stock from Up-C Collapse
|
| |
1,848,879,483
|
|
|
Shares of Class A common stock issued to Redfin stockholders
|
| |
101,283,994
|
|
|
Shares of Class A common stock issued to Mr. Cooper stockholders
|
| |
703,817,103
|
|
|
Weighted average shares of common stock outstanding – basic
|
| |
2,795,017,663
|
|
|
Historical Rocket weighted average shares outstanding – diluted
|
| |
141,037,083
|
|
|
Shares of Class L common stock from Up-C Collapse
|
| |
1,848,879,483
|
|
|
Rocket dilutive share-based awards(2)
|
| |
8,412,274
|
|
|
Shares of Class A common stock issued to Redfin stockholders
|
| |
101,283,994
|
|
|
Rocket share-based awards issued in exchange for Redfin share-based awards(3)
|
| |
5,846,430
|
|
|
Shares of Class A common stock to Mr. Cooper stockholders
|
| |
703,817,103
|
|
|
Rocket share-based awards issued in exchange for Mr. Cooper stock-based awards(4)
|
| |
12,988,175
|
|
|
Weighted average shares of common stock outstanding – diluted
|
| |
2,822,264,542
|
|
|
Pro forma net income per share of common stock outstanding – basic
|
| |
$ 0.13
|
|
|
Pro forma net income per share of common stock outstanding – diluted
|
| |
$ 0.13
|
|
|
Topic
|
| |
Rights of Holders of
Rocket Common Stock Prior to Up-C Collapse |
| |
Rights of Holders of
Rocket Common Stock After the Up-C Collapse |
| |
Rights of Holders of
Mr. Cooper Common Stock |
|
| Capital Stock | | | | | | | | | | |
| Classes of Stock | | |
•
Class A common stock
•
Class B common stock
•
Class C common stock
•
Class D common stock
•
Preferred Stock
|
| |
•
Class A common stock
•
Class L common stock
•
Preferred Stock
|
| |
•
Common stock
•
Preferred stock
|
|
| Authorized Shares | | |
•
10,000,000,000 shares of Class A common stock
•
6,000,000,000 shares of Class B common stock
•
6,000,000,000 shares of Class C common stock
•
6,000,000,000 shares of Class D common stock
•
500,000,000 shares of Preferred Stock
|
| |
•
10,000,000,000 shares of Class A common stock
•
6,000,000,000 shares of Class L common stock, consisting of 3,000,000,000 shares of Series L-1 common stock and 3,000,000,000 shares of Series L-2 Class L common stock
•
500,000,000 shares of Preferred Stock
|
| |
•
300,000,000 shares of common stock
•
10,000,000 shares of preferred stock
|
|
|
Topic
|
| |
Rights of Holders of
Rocket Common Stock Prior to Up-C Collapse |
| |
Rights of Holders of
Rocket Common Stock After the Up-C Collapse |
| |
Rights of Holders of
Mr. Cooper Common Stock |
|
| Par Value | | | $0.00001 per share | | |
Same as “Rocket Common Stock Prior to Up-C Collapse”
|
| |
•
$0.01 per share of common stock
•
$0.00001 per share of preferred stock
|
|
| Voting Rights for Common Stock | | |
•
Class A common stock: 1 vote per share
•
Class B common stock: 10 votes per share
•
Class C common stock: 1 vote per share
•
Class D common stock: 10 votes per share
|
| |
•
Class A common stock: 1 vote per share
•
Class L common stock: 1 vote per share
|
| |
•
Common stock: 1 vote per share
|
|
| | | | Rocket’s certificate of incorporation provides for a dual class common stock structure, which provides Mr. Gilbert with the ability to control the outcome of matters requiring stockholder approval, even if he beneficially owns significantly less than a majority of the shares of Rocket’s outstanding common stock, including the election of directors and significant corporate transactions, such as a merger or sale of substantially all of Rocket’s assets. | | |
Same as “Rocket Common Stock Prior to Up-C Collapse”
|
| | | |
| | | | For more information on how the provisions of Rocket’s certificate of incorporation and bylaws can delay, defer or prevent a change of control, please read the section titled “Description of Our Capital Stock -Anti-Takeover Effects of Rocket’s Certificate of Incorporation and Bylaws” beginning on page [ ]. | | |
Same as “Rocket Common Stock Prior to Up-C Collapse”
|
| | | |
|
Topic
|
| |
Rights of Holders of
Rocket Common Stock Prior to Up-C Collapse |
| |
Rights of Holders of
Rocket Common Stock After the Up-C Collapse |
| |
Rights of Holders of
Mr. Cooper Common Stock |
|
| Dividend Rights | | |
Holders of Rocket Class A common stock and Class B common stock are entitled to receive dividends when, as and if declared by Rocket’s Board out of legally available funds. Dividends may not be declared or paid in respect of Class B common stock unless they are declared or paid in the same amount and same type of cash or property (or combination thereof) in respect of Rocket Class A common stock, and vice versa. With respect to stock dividends, holders of Class B common stock must receive Class B common stock while holders of Rocket Class A common stock must receive Rocket Class A common stock.
Holders of Class C common stock and Class D common stock do not have any right to receive dividends other than dividends consisting of shares of (i) Class C common stock, paid proportionally with respect to each outstanding share of Class C common stock, and (ii) Class D common stock, paid proportionally with respect to each outstanding share of Class D common stock, in each case in connection with stock dividends.
|
| |
Holders of Rocket Class A common stock will have the same dividend rights as “Rocket Common Stock Prior to Up-C Collapse”.
Holders of Class L common stock are entitled to receive dividends when, as and if declared by Rocket’s Board out of legally available funds. Dividends may not be declared or paid in respect of Class L common stock unless they are declared or paid in the same amount and same type of cash or property (or combination thereof) in respect of Rocket Class A common stock, and vice versa. With respect to stock dividends, holders of Class L common stock must receive Class L common stock.
|
| | Holders of Mr. Cooper common stock are entitled to receive dividends and other distributions in cash, securities or other property as may be declared by the Mr. Cooper Board from time to time out of assets or funds of Mr. Cooper legally available therefor. | |
|
Topic
|
| |
Rights of Holders of
Rocket Common Stock Prior to Up-C Collapse |
| |
Rights of Holders of
Rocket Common Stock After the Up-C Collapse |
| |
Rights of Holders of
Mr. Cooper Common Stock |
|
| Terms of Conversion | | |
Each share of Class B common stock is convertible at any time, at the option of the holder, into one share of Rocket Class A common stock, and each share of Class D common stock is convertible at any time, at the option of the holder, into one share of Class C common stock.
Each share of Class B common stock will automatically convert into one share of Rocket Class A common stock, and each share of Class D common stock will automatically convert into one share of Class C common stock, immediately prior to any transfer of such share except for certain transfers described in Rocket’s certificate of incorporation.
In addition, each share of Class B common stock will automatically convert into one share of Rocket Class A common stock, and each share of Class D common stock will automatically convert into one share of Class C common stock if RHI, the direct or indirect equityholders of RHI and their permitted transferees own less than 10% of the aggregate number of shares of Rocket’s issued and outstanding common stock.
Shares of Rocket Class A common stock and
|
| |
Each share of Class L common stock is convertible at any time, at the option of the holder, into one share of Rocket Class A common stock, provided that the applicable Lock-Up Period for the Class L common stock has expired.
Each share of Class L common stock (a) may be converted at any time, at the option of the holder, into one share of Rocket Class A common stock and (b) will automatically convert into one share of Rocket Class A common stock, provided that the applicable Lock-Up Period for the Class L common stock has expired, immediately prior to any transfer of such share except for certain permitted transfers described in Rocket’s certificate of incorporation.
In addition, each share of Class L common stock will automatically convert into one share of Rocket Class A common stock, on the first date on which the aggregate voting power of the Class L common stock is less than 79% of the total voting power of the outstanding shares of capital stock of Rocket.
Shares of Rocket Class A common stock are not subject to any conversion right.
|
| | None | |
|
Topic
|
| |
Rights of Holders of
Rocket Common Stock Prior to Up-C Collapse |
| |
Rights of Holders of
Rocket Common Stock After the Up-C Collapse |
| |
Rights of Holders of
Mr. Cooper Common Stock |
|
| | | | Class C common stock are not subject to any conversion right. | | | | | | | |
| Sinking Fund | | | None | | | None | | | None | |
| Redemption Rights | | | None | | | None | | | None | |
| Pre-emption Rights | | | None | | | None | | | None | |
| Liquidation Rights | | |
Upon Rocket’s liquidation or dissolution, the holders of Rocket Class A common stock and Class B common stock are entitled to share ratably in those of Rocket’s assets that are legally available for distribution to stockholders after payment of liabilities and subject to the prior rights of any holders of Preferred Stock then outstanding.
Other than their par value, the holders of Class C common stock and Class D common stock do not have any right to receive a distribution upon a liquidation or dissolution.
|
| | Upon Rocket’s liquidation or dissolution, the holders of Rocket Class A common stock and Class L common stock will be entitled to share ratably in those of Rocket’s assets that are legally available for distribution to stockholders after payment of liabilities and subject to the prior rights of any holders of Preferred Stock then outstanding. | | | Upon Mr. Cooper’s liquidation, dissolution or winding-up, the assets legally available for distribution to Mr. Cooper stockholders would be distributable ratably among the holders of Mr. Cooper common stock outstanding at that time, subject to prior satisfaction of all prior rights of holders of preferred stock then outstanding. | |
| Restrictions on Alienability | | | None | | | Mr. Gilbert and the other Rock Equityholders will be prohibited from transferring or otherwise disposing of (a) any shares of Class L common stock prior to the first anniversary of the Up-C Closing Date and (b) 50% of the shares of Class L common stock prior to the second anniversary of the Up-C Closing Date. Following | | | Without the approval of the Mr. Cooper Board, no person or group of persons will be permitted to acquire any of Mr. Cooper’s capital stock or any other instrument treated as capital stock for the purposes of Section 1.382 of the Treasury Regulation, to the extent that after giving effect to such | |
|
Topic
|
| |
Rights of Holders of
Rocket Common Stock Prior to Up-C Collapse |
| |
Rights of Holders of
Rocket Common Stock After the Up-C Collapse |
| |
Rights of Holders of
Mr. Cooper Common Stock |
|
| | | | | | |
the second anniversary of the Up-C Closing Date, no shares of Class L common stock will be subject to a Lock-Up Period.
The restrictions described in the above paragraph do not apply, subject in certain cases to various conditions (including the transfer of lock-up restrictions), to any Permitted Transfers.
|
| |
acquisition, (i) the acquiror would own at least 4.75% of the total value of Mr. Cooper’s capital stock (with such acquiror becoming a “Substantial Holder”) or (ii) the percentage stock ownership of a person that, prior to giving effect to the purported acquisition, is already a Substantial Holder would be increased.
No Substantial Holder may dispose of any of Mr. Cooper’s capital stock or instrument treated as stock for the purposes of Section 1.382 of the Treasury Regulation.
|
|
| Provisions Discriminating Against Majority Shareholder | | | Rocket’s certificate of incorporation provides that, at any time when the aggregate voting power of the outstanding RHI Securities would be equal to or greater than 79% of the total voting power of Rocket’s outstanding stock, the number of votes per share of each RHI Security will be reduced such that the aggregate voting power of all of the RHI Securities is equal to 79%. | | | Rocket’s certificate of incorporation following the Up-C Collapse will provide that, at any time when the aggregate voting power of the outstanding Class L common stock would be equal to or greater than 79% of the total voting power of Rocket’s outstanding stock, the number of votes per share of each share of Class L common stock will be reduced such that the aggregate voting power of all such Class L common stock is equal to 79%. | | | None | |
|
Topic
|
| |
Rights of Holders of
Rocket Common Stock Prior to Up-C Collapse |
| |
Rights of Holders of
Rocket Common Stock After the Up-C Collapse |
| |
Rights of Holders of
Mr. Cooper Common Stock |
|
| Board of Directors | | | | | | | | | | |
| Number of Directors | | | The number of directors is fixed from time to time by Rocket’s Board. | | |
Same as “Rocket Common Stock Prior to Up-C Collapse”
|
| | The number of directors is fixed from time to time by the Mr. Cooper Board. | |
| Removal of Directors | | | Until the RHI Parties beneficially own less than a majority of the combined voting power of Rocket’s common stock, any director may be removed with or without cause by the affirmative vote of a majority of Rocket’s outstanding shares of common stock. After the RHI Parties cease to beneficially own a majority of the combined voting power of the common stock, Rocket’s certificate of incorporation provides that any director may only be removed with cause by the affirmative vote of holders of 75% of the combined voting power of Rocket’s outstanding common stock eligible to vote in the election of directors, voting together as a single class. | | | Until the Gilberts beneficially own less than a majority of the combined voting power of Rocket’s common stock, any director may be removed with or without cause by the affirmative vote of a majority of Rocket’s outstanding shares of common stock. After the Gilberts cease to beneficially own a majority of the combined voting power of the common stock, Rocket’s certificate of incorporation provides that any director may only be removed with cause by the affirmative vote of holders of 75% of the combined voting power of Rocket’s outstanding common stock eligible to vote in the election of directors, voting together as a single class. | | | Any director may be removed, with or without cause, from office at any time, at a meeting called for that purpose or at an annual meeting, by the affirmative vote of the holders of a majority of the voting power of the issued and outstanding shares entitled to vote for the election of directors. | |
| Filling Board Vacancies | | | Vacancies and newly created directorships on the Rocket Board may be filled at any time by the remaining directors or Rocket’s stockholders, provided that, after the RHI Parties cease to beneficially own a majority of the combined voting power of Rocket’s common stock, vacancies on Rocket’s Board, whether resulting from | | | Vacancies and newly created directorships on the Rocket Board may be filled at any time by the remaining directors or Rocket’s stockholders, provided that, after the Gilberts cease to beneficially own a majority of the combined voting power of Rocket’s common stock, vacancies on Rocket’s Board, whether resulting from | | | Vacancies and newly created directorships on the Mr. Cooper Board may be filled only by the Mr. Cooper Board, provided that if the directors then in office constitute less than a quorum of the board, the Mr. Cooper Board may fill the vacancy by the affirmative vote of a majority of the directors then in office. | |
|
Topic
|
| |
Rights of Holders of
Rocket Common Stock Prior to Up-C Collapse |
| |
Rights of Holders of
Rocket Common Stock After the Up-C Collapse |
| |
Rights of Holders of
Mr. Cooper Common Stock |
|
| | | | an increase in the number of directors or the death, removal or resignation of a director, will be filled only by Rocket’s Board and not by stockholders. | | | an increase in the number of directors or the death, removal or resignation of a director, will be filled only by Rocket’s Board and not by stockholders. | | | | |
| Indemnification | | | Rocket’s certificate of incorporation and bylaws limit the liability of directors and officers to the fullest extent permitted by the DGCL. Rocket is generally obligated to provide customary indemnification and advancement rights to directors and officers. | | |
Same as “Rocket Common Stock Prior to Up-C Collapse”
|
| | Mr. Cooper’s amended and restated certificate of incorporation and bylaws limit the liability of directors and officers to the fullest extent permitted by the DGCL. Mr. Cooper is generally obligated to provide customary indemnification and advancement rights to directors and officers. | |
| Classified Board | | |
Rocket’s certificate of incorporation provides that Rocket’s Board is divided into three classes of directors, with the classes as nearly equal in number as possible. As a result, approximately one-third of Rocket’s Board is elected each year. The classification of directors has the effect of making it more difficult for stockholders to change the composition of Rocket’s Board.
Rocket’s certificate of incorporation also provides that, subject to any rights of holders of Preferred Stock to elect additional directors under specified circumstances, the number of directors is fixed exclusively pursuant to a resolution adopted by Rocket’s Board.
|
| |
Same as “Rocket Common Stock Prior to Up-C Collapse”
|
| | Mr. Cooper directors are elected annually for one-year terms. | |
|
Topic
|
| |
Rights of Holders of
Rocket Common Stock Prior to Up-C Collapse |
| |
Rights of Holders of
Rocket Common Stock After the Up-C Collapse |
| |
Rights of Holders of
Mr. Cooper Common Stock |
|
| Stockholder Rights | | | | | | | | | | |
|
Calling Special Meetings
|
| | Subject to any special rights of the holders of any series of Preferred Stock, special meetings of the stockholders can only be called by the chairman of Rocket’s Board or the chief executive officer, or by Rocket’s Board. Stockholders are not permitted to call a special meeting or to require Rocket’s Board to call a special meeting. | | |
Same as “Rocket Common Stock Prior to Up-C Collapse”
|
| |
Special meetings of the stockholders of Mr. Cooper may be called by the chairman of the Mr. Cooper Board, the lead independent director, if any, the president or the Mr. Cooper Board.
In addition, the president or secretary shall call a special meeting at the request in writing of Mr. Cooper’s stockholders of record of not less than 10% of all shares entitled to vote at such meeting.
|
|
| Ability to Act by Written Consent | | | Stockholder action can be taken by written consent in lieu of a meeting; provided that after the RHI Parties cease to beneficially own a majority of the combined voting power of Rocket’s common stock, stockholder action can be taken only at an annual or special meeting of stockholders and cannot be taken by written consent in lieu of a meeting. | | | Stockholder action can be taken by written consent in lieu of a meeting; provided that after the Gilberts cease to beneficially own a majority of the combined voting power of Rocket’s common stock, stockholder action can be taken only at an annual or special meeting of stockholders and cannot be taken by written consent in lieu of a meeting. | | | Stockholder action can be taken by written consent in lieu of a meeting. | |
| Advance Notice for Proposing Business and Nominations | | | Advance written notice must be given prior to a meeting of Rocket’s stockholders of a proposal or director nomination which a stockholder desires to present at such a meeting. | | |
Same as “Rocket Common Stock Prior to Up-C Collapse”
|
| | Advance written notice must be given prior to a meeting of Mr. Cooper’s stockholders of a proposal of business or director nomination which a stockholder desires to present at such a meeting. | |
| Bylaw Amendments | | | As long as the RHI Parties own a majority of the combined voting power of Rocket’s | | | As long as the Gilberts own a majority of the combined voting power of Rocket’s common | | | The Mr. Cooper Board may adopt, amend or repeal the bylaws of Mr. Cooper. | |
|
Topic
|
| |
Rights of Holders of
Rocket Common Stock Prior to Up-C Collapse |
| |
Rights of Holders of
Rocket Common Stock After the Up-C Collapse |
| |
Rights of Holders of
Mr. Cooper Common Stock |
|
| | | |
common stock, the affirmative vote of holders of a majority of the combined voting power of Rocket’s outstanding common stock eligible to vote in the election of directors, voting together as a single class, will be required to amend, alter, change or repeal Rocket’s bylaws.
After the RHI Parties cease to beneficially own a majority of the combined voting power of Rocket’s common stock, the affirmative vote of holders of 75% of the combined voting power of Rocket’s outstanding common stock eligible to vote in the election of directors, voting together as a single class, will be required to amend, alter, change or repeal Rocket’s bylaws.
|
| |
stock, the affirmative vote of holders of a majority of the combined voting power of Rocket’s outstanding common stock eligible to vote in the election of directors, voting together as a single class, will be required to amend, alter, change or repeal Rocket’s bylaws.
After the Gilberts cease to beneficially own a majority of the combined voting power of Rocket’s common stock, the affirmative vote of holders of 75% of the combined voting power of Rocket’s outstanding common stock eligible to vote in the election of directors, voting together as a single class, will be required to amend, alter, change or repeal Rocket’s bylaws.
|
| | The stockholders will also have the power to adopt, amend or repeal the bylaws of Mr. Cooper, and in addition to any vote of the holders of any class or series of stock of Mr. Cooper required by the DGCL, by the certificate of incorporation or by the bylaws, the affirmative vote of the holders of more than 50% of the voting power of the issued and outstanding shares of common stock and the issued and outstanding shares of preferred stock, if any, entitled to vote generally with the common stock on all matters on which the holders of common stock are entitled to vote, voting together as a single class, shall be required to adopt, amend or repeal the bylaws of Mr. Cooper. | |
| Certificate of Incorporation Amendments | | | As long as the RHI Parties own a majority of the combined voting power of Rocket’s common stock, the affirmative vote of holders of a majority of the combined voting power of Rocket’s outstanding common stock eligible to vote in the election of directors, voting together as a single class, will be required to amend, alter, change or repeal specified provisions of Rocket’s certificate of incorporation. | | |
As long as the Gilberts own a majority of the combined voting power of Rocket’s common stock, the affirmative vote of holders of a majority of the combined voting power of Rocket’s outstanding common stock eligible to vote in the election of directors, voting together as a single class, will be required to amend, alter, change or repeal specified provisions of Rocket’s certificate of incorporation.
After the Gilberts cease
|
| | Notwithstanding any other provision of Mr. Cooper’s amended and restated certificate of incorporation or any provision of law that might otherwise permit a lesser vote or separate class vote, but in addition to any vote of the holders of any class or series of capital stock required by law or by Mr. Cooper’s amended and restated certificate of incorporation, the affirmative vote of the holders of at least a 80% of the voting power of the issued and | |
|
Topic
|
| |
Rights of Holders of
Rocket Common Stock Prior to Up-C Collapse |
| |
Rights of Holders of
Rocket Common Stock After the Up-C Collapse |
| |
Rights of Holders of
Mr. Cooper Common Stock |
|
| | | | After the RHI Parties cease to beneficially own a majority of the combined voting power of Rocket’s common stock, the affirmative vote of holders of 75% of the combined voting power of Rocket’s outstanding common stock eligible to vote in the election of directors, voting together as a single class, will be required to amend, alter, change or repeal specified provisions of Rocket’s certificate of incorporation. | | | to beneficially own a majority of the combined voting power of Rocket’s common stock, the affirmative vote of holders of 75% of the combined voting power of Rocket’s outstanding common stock eligible to vote in the election of directors, voting together as a single class, will be required to amend, alter, change or repeal specified provisions of Rocket’s certificate of incorporation. | | | outstanding shares of common stock and issued and outstanding preferred stock, if any, entitled to vote generally with the common stock on all matters on which the holders of common stock are entitled to vote, voting together as a class, shall be required to adopt any provision inconsistent with, or to amend or repeal any provision of Articles X (Liability of Directors; Indemnification), XI (Amendment) or XII (Business Opportunities) of Mr. Cooper’s amended and restated certificate of incorporation. | |
| Exclusive Forum | | | Rocket’s certificate of incorporation requires, to the fullest extent permitted by law, that (i) any derivative action or proceeding brought on Rocket’s behalf, (ii) any action asserting a claim of breach of a fiduciary duty owed by any of Rocket’s directors, officers or stockholders to Rocket or Rocket’s stockholders, (iii) any action asserting a claim against Rocket arising pursuant to any provision of the DGCL or Rocket’s certificate of incorporation or Rocket’s bylaws or (iv) any action asserting a claim against Rocket governed by the internal affairs doctrine will have to be brought only in the Third Judicial Circuit, Wayne County, Michigan (or, if the | | |
Same as “Rocket Common Stock Prior to Up-C Collapse”
|
| | Mr. Cooper’s bylaws provide that unless Mr. Cooper consents in writing to the selection of an alternative forum, the Court of Chancery of the State of Delaware shall be the sole and exclusive forum for (a) any derivative action or proceeding brought on behalf of Mr. Cooper; (b) any action asserting a claim of breach of a fiduciary duty owed by any director, officer, stockholder, employee or agent of Mr. Cooper to Mr. Cooper or Mr. Cooper’s stockholders; (c) any action asserting a claim against Mr. Cooper or any director, officer, stockholder, employee or agent of Mr. Cooper arising pursuant to any provision of the DGCL, | |
|
Topic
|
| |
Rights of Holders of
Rocket Common Stock Prior to Up-C Collapse |
| |
Rights of Holders of
Rocket Common Stock After the Up-C Collapse |
| |
Rights of Holders of
Mr. Cooper Common Stock |
|
| | | | Third Judicial Circuit, Wayne County, Michigan lacks jurisdiction over such action or proceeding, then another state court of the State of Michigan or, if no state court of the State of Michigan has jurisdiction, then the United States District Court for the Eastern District of Michigan) or the Court of Chancery of the State of Delaware (or if the Court of Chancery of the State of Delaware lacks jurisdiction, any other state court of the State of Delaware, or if no state of the State of Delaware has jurisdiction, the federal district court for the District of Delaware), unless Rocket consents in writing to the selection of an alternative forum. | | | | | | Mr. Cooper certificate of incorporation or bylaws; (d) any action asserting a claim involving Mr. Cooper or any director, officer, stockholder, employee or agent of Mr. Cooper that is governed by the internal affairs doctrine of Delaware; or (e) any action asserting an “internal corporate claim” as that term is defined in Section 115 of the DGCL. | |
| | | |
Page
|
| |||
| | | | | A-2 | | | |
| | | | | A-2 | | | |
| | | | | A-3 | | | |
| | | | | A-3 | | | |
| | | | | A-3 | | | |
| | | | | A-4 | | | |
| | | | | A-5 | | | |
| | | | | A-5 | | | |
| | | | | A-7 | | | |
| | | | | A-8 | | | |
| | | | | A-8 | | | |
| | | | | A-8 | | | |
| | | | | A-9 | | | |
| | | | | A-10 | | | |
| | | | | A-10 | | | |
| | | | | A-10 | | | |
| | | | | A-11 | | | |
| | | | | A-12 | | | |
| | | | | A-13 | | | |
| | | | | A-13 | | | |
| | | | | A-13 | | | |
| | | | | A-14 | | | |
| | | | | A-15 | | | |
| | | | | A-15 | | | |
| | | | | A-15 | | | |
| | | | | A-15 | | | |
| | | | | A-16 | | | |
| | | | | A-18 | | | |
| | | | | A-19 | | | |
| | | | | A-20 | | | |
| | | | | A-21 | | | |
| | | | | A-21 | | | |
| | | | | A-23 | | | |
| | | | | A-25 | | | |
| | | | | A-25 | | | |
| | | | | A-25 | | | |
| | | | | A-25 | | | |
| | | | | A-25 | | | |
| | | | | A-28 | | | |
| | | | | A-29 | | | |
| | | |
Page
|
| |||
| | | | | A-29 | | | |
| | | | | A-29 | | | |
| | | | | A-31 | | | |
| | | | | A-31 | | | |
| | | | | A-31 | | | |
| | | | | A-32 | | | |
| | | | | A-32 | | | |
| | | | | A-33 | | | |
| | | | | A-34 | | | |
| | | | | A-35 | | | |
| | | | | A-35 | | | |
| | | | | A-36 | | | |
| | | | | A-36 | | | |
| | | | | A-36 | | | |
| | | | | A-37 | | | |
| | | | | A-37 | | | |
| | | | | A-38 | | | |
| | | | | A-38 | | | |
| | | | | A-38 | | | |
| | | | | A-38 | | | |
| | | | | A-39 | | | |
| | | | | A-39 | | | |
| | | | | A-40 | | | |
| | | | | A-40 | | | |
| | | | | A-40 | | | |
| | | | | A-40 | | | |
| | | | | A-40 | | | |
| | | | | A-43 | | | |
| | | | | A-43 | | | |
| | | | | A-44 | | | |
| | | | | A-44 | | | |
| | | | | A-47 | | | |
| | | | | A-50 | | | |
| | | | | A-50 | | | |
| | | | | A-51 | | | |
| | | | | A-51 | | | |
| | | | | A-51 | | | |
| | | | | A-52 | | | |
| | | | | A-52 | | | |
| | | | | A-54 | | | |
| | | | | A-54 | | | |
| | | | | A-54 | | | |
| | | | | A-56 | | | |
| | | | | A-56 | | | |
| | | |
Page
|
| |||
| | | | | A-57 | | | |
| | | | | A-57 | | | |
| | | | | A-59 | | | |
| | | | | A-59 | | | |
| | | | | A-59 | | | |
| | | | | A-60 | | | |
| | | | | A-61 | | | |
| | | | | A-61 | | | |
| | | | | A-61 | | | |
| | | | | A-63 | | | |
| | | | | A-63 | | | |
| | | | | A-64 | | | |
| | | | | A-64 | | | |
| | | | | A-67 | | | |
| | | | | A-68 | | | |
| | | | | A-68 | | | |
| | | | | A-68 | | | |
| | | | | A-68 | | | |
| | | | | A-69 | | | |
| | | | | A-70 | | | |
| | | | | A-70 | | | |
| | | | | A-70 | | | |
| | | | | A-71 | | | |
| | | | | A-71 | | | |
| | | | | A-71 | | | |
| | | | | A-72 | | | |
| | | | | A-72 | | | |
| | | | | A-72 | | | |
| | | | | A-73 | | | |
| | | | | A-74 | | | |
| | | | | A-74 | | | |
| | | | | A-74 | | | |
| | | | | A-75 | | | |
| | | | | A-75 | | | |
| | | | | A-75 | | | |
| | | | | A-75 | | | |
| | | | | A-75 | | | |
| | | | | A-76 | | | |
| | | | | A-76 | | | |
|
Term
|
| |
Section
|
|
| 2020 Base Indenture | | |
Section 7.12(h)(i)
|
|
| 2020 Base Indenture Trustee | | |
Section 7.12(h)(i)
|
|
| 2021 Base Indenture | | |
Section 7.12(h)(i)
|
|
| 2021 Base Indenture Trustee | | |
Section 7.12(h)(i)
|
|
| 2024 Base Indenture | | |
Section 7.12(h)(i)
|
|
| 2026 Notes | | |
Section 7.12(h)(i)
|
|
| 2027 Notes | | |
Section 7.12(h)(i)
|
|
| 2028 Notes | | |
Section 7.12(h)(i)
|
|
| 2029 Notes | | |
Section 7.12(h)(i)
|
|
| 2030 Notes | | |
Section 7.12(h)(i)
|
|
| 2031 Notes | | |
Section 7.12(h)(i)
|
|
| 2032 Notes | | |
Section 7.12(h)(i)
|
|
| Acquisition Proposal | | |
Section 7.8(b)
|
|
| Adjusted Maverick Equity Awards | | |
Section 1.5(c)
|
|
| Adjusted Maverick PSU Award | | |
Section 1.5(c)
|
|
| Adjusted Maverick RSU Award | | |
Section 1.5(b)
|
|
| Advance Facilities | | |
Section 3.26(j)(i)
|
|
| Agreement | | |
Preamble
|
|
| AI Technology | | |
Section 3.21(h)
|
|
| Anti-Corruption Laws | | |
Section 3.17(d)(i)
|
|
| Antitrust Laws | | |
Section 7.1(a)
|
|
| Applicable Requirements | | |
Section 3.26(j)(ii)
|
|
| August 2020 Base Indenture | | |
Section 7.12(h)(i)
|
|
| August 2020 Base Indenture Trustee | | |
Section 7.12(h)(i)
|
|
| Book-Entry Shares | | |
Section 1.4(c)
|
|
| Business Day | | |
Section 10.14
|
|
| Cap Amount | | |
Section 6.3(d)
|
|
| Cavalier | | |
Preamble
|
|
| Cavalier 10-K | | |
Section 4.8(a)
|
|
| Cavalier 10-K | | |
Section 4.8(a)
|
|
| Cavalier Balance Sheet | | |
Section 4.9
|
|
| Cavalier Balance Sheet Date | | |
Section 4.9
|
|
| Cavalier Class A Common Stock | | |
Recitals
|
|
| Cavalier Class A Common Stock | | |
Recitals
|
|
| Cavalier Class A Common Stock Issuance | | |
Recitals
|
|
| Cavalier Class A Common Stock Issuance | | |
Recitals
|
|
| Cavalier Class B Common Stock | | |
Section 4.6
|
|
| Cavalier Class C Common Stock | | |
Section 4.6
|
|
| Cavalier Class D Common Stock | | |
Section 4.6
|
|
| Cavalier Class L Common Stock | | |
Section 7.14(a)
|
|
| Cavalier Common Stock | | |
Section 4.6
|
|
| Cavalier Data Tape | | |
Section 4.26(j)(i)
|
|
| Cavalier Disclosure Schedules | | |
Article IV
|
|
|
Term
|
| |
Section
|
|
| Cavalier Disclosure Schedules | | |
Article IV
|
|
| Cavalier Impairment Effect | | |
Section 4.4
|
|
| Cavalier Information Statement | | |
Section 5.2(c)
|
|
| Cavalier Irrevocable Reorganization Written Consent | | |
Section 4.17(b)
|
|
| Cavalier Irrevocable Reorganization Written Consent | | |
Section 4.17(b)
|
|
| Cavalier Irrevocable Written Consent | | |
Section 4.3
|
|
| Cavalier Irrevocable Written Consent | | |
Section 4.3
|
|
| Cavalier Material Adverse Effect | | |
Section 4.1
|
|
| Cavalier Material Adverse Effect | | |
Section 4.1
|
|
| Cavalier OpCo | | |
Recitals
|
|
| Cavalier OpCo Common Units | | |
Section 4.7(c)
|
|
| Cavalier OpCo Interests | | |
Section 4.7(c)
|
|
| Cavalier OpCo Securities | | |
Section 4.7(c)
|
|
| Cavalier Operating Agreement | | |
Section 4.7(c)
|
|
| Cavalier Options | | |
Section 4.6
|
|
| Cavalier Originated Mortgage Loan | | |
Section 4.26(j)(ii)
|
|
| Cavalier Preferred Stock | | |
Section 4.6
|
|
| Cavalier Prospectus | | |
Section 5.2(c)
|
|
| Cavalier PSU Awards | | |
Section 4.6
|
|
| Cavalier Reorganization Stockholder Approval | | |
Section 4.17(b)
|
|
| Cavalier RSU Awards | | |
Section 4.6
|
|
| Cavalier SEC Documents | | |
Section 4.8(a)
|
|
| Cavalier SEC Documents | | |
Section 4.8(a)
|
|
| Cavalier Securities | | |
Section 4.6
|
|
| Cavalier Securities | | |
Section 4.6
|
|
| Cavalier Securitization Transactions | | |
Section 4.27(a)
|
|
| Cavalier Securitization Trusts | | |
Section 4.27(a)
|
|
| Cavalier Serviced Mortgage Loan | | |
Section 4.26(j)(iii)
|
|
| Cavalier Servicing Agreement | | |
Section 4.26(j)(iv)
|
|
| Cavalier Significant Subsidiaries | | |
Section 4.7(a)
|
|
| Cavalier Stockholder Approval | | |
Section 4.3
|
|
| Cavalier Subsidiary Securities | | |
Section 4.7(b)
|
|
| Cavalier Termination Fee | | |
Section 10.5(d)
|
|
| Certificate | | |
Section 1.4(c)
|
|
| Certificates of Merger | | |
Section 1.1(c)
|
|
| Change in Control | | |
Section 6.6(a)
|
|
| Change in the Maverick Recommendation | | |
Section 5.2(a)
|
|
| Change in the Maverick Recommendation | | |
Section 5.2(a)
|
|
| Closing | | |
Section 1.1(e)
|
|
| Closing Date | | |
Section 1.1(e)
|
|
| Code | | |
Recitals
|
|
| Common Shares Trust | | |
Section 2.2(b)
|
|
| Company Originated Mortgage Loan | | |
Section 3.26(j)(iii)
|
|
| Company Serviced Mortgage Loan | | |
Section 3.26(j)(iv)
|
|
|
Term
|
| |
Section
|
|
| Computershare | | |
Section 7.12(h)(i)
|
|
| Confidentiality Agreement | | |
Section 7.3(a)
|
|
| Consent Solicitation | | |
Section 7.12(c)
|
|
| Continuing Maverick Employees | | |
Section 6.6(b)
|
|
| Continuing Maverick Employees | | |
Section 6.6(b)
|
|
| Contract | | |
Section 3.20(a)
|
|
| COVID-19 | | |
Section 3.1
|
|
| COVID-19 Measures | | |
Section 3.1
|
|
| Creditors’ Rights | | |
Section 3.2(a)
|
|
| Debt Financing | | |
Section 7.12(b)
|
|
| Debt Offer | | |
Section 7.12(c)
|
|
| Debt Offer Documents | | |
Section 7.12(c)
|
|
| Debt Offers | | |
Section 7.12(c)
|
|
| December 2020 Base Indenture | | |
Section 7.12(h)(i)
|
|
| December 2020 Base Indenture Trustee | | |
Section 7.12(h)(i)
|
|
| Delaware Court | | |
Section 10.8
|
|
| Detriment | | |
Section 7.1(b)
|
|
| DGCL | | |
Recitals
|
|
| Director Award | | |
Section 1.5(a)
|
|
| DLLCA | | |
Recitals
|
|
| Economic Sanctions/Trade Laws | | |
Section 3.17(d)(ii)
|
|
| Effect | | |
Section 3.1
|
|
| End Date | | |
Section 9.1(b)(i)
|
|
| Environmental Laws | | |
Section 3.18(b)
|
|
| ERISA | | |
Section 3.15
|
|
| ERISA Affiliate | | |
Section 3.15(c)
|
|
| Excess Shares | | |
Section 2.2(a)
|
|
| Exchange Act | | |
Section 3.3
|
|
| Exchange Agent | | |
Section 2.1(a)
|
|
| Exchange Agreement | | |
Section 4.7(c)
|
|
| Exchange Fund | | |
Section 2.1(a)
|
|
| Exchange Ratio | | |
Section 1.4(a)(i)
|
|
| Facility Documentation | | |
Section 7.12(e)
|
|
| Fair Value | | |
Section 4.22(a)(iv)
|
|
| February 2024 Base Indenture | | |
Section 7.12(h)(i)
|
|
| February 2024 Base Indenture Trustee | | |
Section 7.12(h)(i)
|
|
| Financing Parties | | |
Section 10.15
|
|
| Foreign Benefit Plan | | |
Section 3.15
|
|
| Form S-4 | | |
Section 4.10(a)
|
|
| Forward Effective Time | | |
Section 1.1(c)
|
|
| Forward Merger | | |
Recitals
|
|
| Forward Merger Subsidiary | | |
Recitals
|
|
| GAAP | | |
Section 3.8
|
|
| Governance Letter Agreement | | |
Section 4.2(a)
|
|
|
Term
|
| |
Section
|
|
| Government Official | | |
Section 3.17(a)
|
|
| Governmental Authority | | |
Section 2.1(c)
|
|
| Governmental Authorization | | |
Section 3.26(j)(v)
|
|
| Hazardous Substance | | |
Section 3.18(b)
|
|
| HSR Act | | |
Section 3.3
|
|
| Indemnified Liabilities | | |
Section 6.3(a)
|
|
| Indemnified Persons | | |
Section 6.3(a)
|
|
| Indentures | | |
Section 7.12(h)(ii)
|
|
| Intervening Event | | |
Section 5.2(b)(ii)
|
|
| Intervening Event Match Period | | |
Section 5.2(b)(ii)
|
|
| IT Systems | | |
Section 3.21(i)
|
|
| Joint Proxy and Information Statement/Prospectus | | |
Section 5.2(c)
|
|
| knowledge | | |
Section 3.10(e)
|
|
| Labor and Employment Laws | | |
Section 3.15(g)
|
|
| Law | | |
Section 2.1(c)
|
|
| Legal Restraint | | |
Section 9.1(c)
|
|
| Lien | | |
Section 3.4
|
|
| Material Contract | | |
Section 3.20(b)
|
|
| Maverick | | |
Preamble
|
|
| Maverick 10-K | | |
Section 3.7(a)
|
|
| Maverick 10-K | | |
Section 3.7(a)
|
|
| Maverick Balance Sheet | | |
Section 3.8
|
|
| Maverick Balance Sheet | | |
Section 3.8
|
|
| Maverick Balance Sheet Date | | |
Section 3.8
|
|
| Maverick Balance Sheet Date | | |
Section 3.8
|
|
| Maverick Benefit Plans | | |
Section 3.15
|
|
| Maverick Benefit Plans | | |
Section 3.15
|
|
| Maverick Bylaws | | |
Section 3.1
|
|
| Maverick Bylaws | | |
Section 3.1
|
|
| Maverick Capital Stock | | |
Section 3.5
|
|
| Maverick Capital Stock | | |
Section 3.5
|
|
| Maverick Certificate of Merger | | |
Section 1.1(c)
|
|
| Maverick Charter | | |
Section 3.1
|
|
| Maverick Charter | | |
Section 3.1
|
|
| Maverick Common Stock | | |
Recitals
|
|
| Maverick Data Tape | | |
Section 3.26(j)(vi)
|
|
| Maverick Directors | | |
Section 1.3(a)
|
|
| Maverick Disclosure Schedules | | |
Article III
|
|
| Maverick Disclosure Schedules | | |
Article III
|
|
| Maverick Effective Time | | |
Section 1.1(c)
|
|
| Maverick Equity Awards | | |
Section 1.5(c)
|
|
| Maverick Equity Awards Capitalization Table | | |
Section 3.15(k)
|
|
| Maverick Facilities | | |
Section 7.12(h)(iv)
|
|
| Maverick Financial Advisor | | |
Section 3.22
|
|
|
Term
|
| |
Section
|
|
| Maverick Impairment Effect | | |
Section 3.3
|
|
| Maverick Material Adverse Effect | | |
Section 3.1
|
|
| Maverick Material Adverse Effect | | |
Section 3.1
|
|
| Maverick Merger | | |
Recitals
|
|
| Maverick Merger Subsidiary | | |
Preamble
|
|
| Maverick Owned Intellectual Property | | |
Section 3.21(a)
|
|
| Maverick Pension Plan | | |
Section 3.15(d)
|
|
| Maverick Pension Plan | | |
Section 3.15(d)
|
|
| Maverick Preferred | | |
Section 3.5
|
|
| Maverick Preferred Stock | | |
Section 3.5
|
|
| Maverick Product | | |
Section 3.21(f)
|
|
| Maverick Proxy | | |
Section 5.2(c)
|
|
| Maverick PSU Award | | |
Section 1.5(c)
|
|
| Maverick Recommendation | | |
Section 5.2(e)
|
|
| Maverick Recommendation | | |
Section 5.2(e)
|
|
| Maverick Registered Intellectual Property | | |
Section 3.21(a)
|
|
| Maverick RSU Award | | |
Section 1.5(a)
|
|
| Maverick SEC Documents | | |
Section 3.7(a)
|
|
| Maverick SEC Documents | | |
Section 3.7(a)
|
|
| Maverick Securities | | |
Section 3.5
|
|
| Maverick Securities | | |
Section 3.5
|
|
| Maverick Securitization Transactions | | |
Section 3.27(a)
|
|
| Maverick Securitization Trusts | | |
Section 3.27(a)
|
|
| Maverick Servicing Agreement | | |
Section 3.26(j)(vii)
|
|
| Maverick Significant Subsidiaries | | |
Section 3.6(a)
|
|
| Maverick Significant Subsidiaries | | |
Section 3.6(a)
|
|
| Maverick Stockholder Approval | | |
Section 3.2(a)
|
|
| Maverick Stockholder Approval | | |
Section 3.2(a)
|
|
| Maverick Stockholder Meeting | | |
Section 5.2(e)
|
|
| Maverick Stockholder Meeting | | |
Section 5.2(e)
|
|
| Maverick Subsidiary Securities | | |
Section 3.6(b)
|
|
| Maverick Subsidiary Securities | | |
Section 3.6(b)
|
|
| Maverick Surviving Corporation | | |
Section 1.1(a)
|
|
| Maverick Termination Fee | | |
Section 10.5(c)
|
|
| Maverick Termination Fee | | |
Section 10.5(c)
|
|
| Measurement Date | | |
Section 3.5
|
|
| Merger Consideration | | |
Section 1.4(a)(i)
|
|
| Mergers | | |
Recitals
|
|
| Money Laundering Laws | | |
Section 3.17(d)(iii)
|
|
| Mortgage Loan | | |
Section 3.26(j)(viii)
|
|
| Mortgage Servicing Rights | | |
Section 3.26(j)(ix)
|
|
| MSR Facility | | |
Section 3.20(b)(i)
|
|
| Nasdaq | | |
Section 3.3
|
|
| Nationstar | | |
Section 7.12(h)(i)
|
|
|
Term
|
| |
Section
|
|
| Notes | | |
Section 7.12(h)(i)
|
|
| November 2021 Base Indenture | | |
Section 7.12(h)(i)
|
|
| November 2021 Base Indenture Trustee | | |
Section 7.12(h)(i)
|
|
| NYSE | | |
Section 2.2(a)
|
|
| OFAC | | |
Section 3.17(d)(ii)
|
|
| Open Source Technology | | |
Section 3.21(f)
|
|
| Order | | |
Section 3.1
|
|
| Other Agreement | | |
Section 6.1(e)
|
|
| Permitted Lien | | |
Section 3.4
|
|
| Person | | |
Section 2.1(d)
|
|
| Personal Data | | |
Section 3.21(i)
|
|
| Proceeding | | |
Section 6.3(a)
|
|
| Related Party Transaction | | |
Section 4.23
|
|
| Release | | |
Section 3.18(b)
|
|
| Remedies | | |
Section 7.1(b)
|
|
| Reorganization Information Statement | | |
Section 6.7(b)
|
|
| Reorganization Transaction Documentation | | |
Section 4.17(a)
|
|
| Reorganization Transactions | | |
Recitals
|
|
| Reorganization Treatment | | |
Section 7.4(a)
|
|
| Sanctions Target | | |
Section 3.17(d)(iv)
|
|
| Sarbanes-Oxley Act | | |
Section 3.10(a)
|
|
| SEC | | |
Section 1.5(e)(ii)
|
|
| SEC Opinion | | |
Section 7.4(b)
|
|
| Secured Company Indebtedness | | |
Section 3.20(b)(ii)
|
|
| Securities Act | | |
Section 3.3
|
|
| Subsidiary | | |
Section 3.6(a)
|
|
| Superior Proposal | | |
Section 7.8(b)
|
|
| Superior Proposal Match Period | | |
Section 5.2(b)(i)
|
|
| Tax Proceeding | | |
Section 3.14(b)
|
|
| Tax Returns | | |
Section 3.14(k)
|
|
| Taxes | | |
Section 3.14(k)
|
|
| Transaction Agreement | | |
Recitals
|
|
| Transaction Litigation | | |
Section 7.13
|
|
| Transactions | | |
Recitals
|
|
| Transfer | | |
Section 7.14(b)
|
|
| Trustees | | |
Section 7.12(h)(iii)
|
|
| Warehouse Facilities | | |
Section 3.20(b)(iii)
|
|
| WARN Act | | |
Section 3.15(g)
|
|
| |
/s/ Dan Gilbert
Dan Gilbert
|
| | | |
| |
388 Greenwich Street
New York, NY 10013 |
| |
|
|
| |
Exhibit
|
| |
Description
|
|
| | 3.2* | | | | |
| | 3.3* | | | | |
| | 3.4 | | | Amended and Restated Bylaws of Rocket Companies, Inc. (incorporated herein by reference to Exhibit 3.2 to Rocket Companies, Inc.’s Quarterly Report on Form 10-Q, filed on September 2, 2020 (File No. 001-39432)) | |
| | 5.1* | | | | |
| | 8.1** | | |
Tax opinion of Wachtell, Lipton, Rosen & Katz regarding certain U.S. federal income tax matters
|
|
| | 10.1* | | | | |
| | 21.1 | | | Significant Subsidiaries of Rocket Companies, Inc. (incorporated by reference to Exhibit 21.1 to Rocket Companies, Inc.’s Annual Report on Form 10-K for the fiscal year ended December 31, 2024, filed on March 3, 2025 (File No. 001-39432)) | |
| | 23.1* | | | | |
| |
23.2**
|
| | Consent of Wachtell, Lipton, Rosen & Katz (contained in Exhibit 8.1) | |
| | 23.3* | | | | |
| | 23.4* | | | | |
| | 23.5* | | | | |
| | 24.1* | | | | |
| |
99.1**
|
| | Form of Proxy Card for Mr. Cooper Special Meeting | |
| | 99.2* | | | | |
| |
107*
|
| | |
| |
Signature
|
| |
Title
|
|
| |
/s/ Varun Krishna
Varun Krishna
|
| |
Chief Executive Officer and Director
(Principal Executive Officer) |
|
| |
/s/ Brian Brown
Brian Brown
|
| |
Chief Financial Officer and Treasurer
(Principal Financial Officer) |
|
| |
/s/ Noah Edwards
Noah Edwards
|
| |
Chief Accounting Officer
(Principal Accounting Officer) |
|
| |
/s/ Daniel Gilbert
Daniel Gilbert
|
| |
Chairman of the Board of Directors
|
|
| |
/s/ William Emerson
William Emerson
|
| |
Director
|
|
| |
/s/ Jennifer Gilbert
Jennifer Gilbert
|
| |
Director
|
|
| |
Signature
|
| |
Title
|
|
| |
/s/ Jonathan Mariner
Jonathan Mariner
|
| |
Director
|
|
| |
/s/ Alastair Rampell
Alastair Rampell
|
| |
Director
|
|
| |
/s/ Matthew Rizik
Matthew Rizik
|
| |
Director
|
|
| |
/s/ Suzanne Shank
Suzanne Shank
|
| |
Director
|
|
| |
/s/ Nancy Tellem
Nancy Tellem
|
| |
Director
|
|
Exhibit 5.1
Paul, Weiss, Rifkind, Wharton & Garrison LLP
| 212-373-3000 | 1285 Avenue of the Americas | |
| 212-757-3990 | New York, New York 10019-6064 |
April 29, 2025
Rocket Companies, Inc.
1050 Woodward Avenue
Detroit, MI 48226
Registration Statement on Form S-4
Ladies and Gentlemen:
We have acted as special counsel to Rocket Companies, Inc., a Delaware corporation (the “Company”), in connection with the Registration Statement on Form S-4 (the “Registration Statement”) of the Company, filed with the Securities and Exchange Commission pursuant to the Securities Act of 1933, as amended (the “Act”), and the rules and regulations thereunder (the “Rules”). You have asked us to furnish our opinion as to the legality of the securities being registered under the Registration Statement. The Registration Statement relates to the registration under the Act of up to 724,790,803 shares (the “Shares”) of the Company’s Class A common stock, par value $0.00001 per share, that are being issued or are issuable pursuant to the Agreement and Plan of Merger, dated as of March 31, 2025 (the “Merger Agreement”), by and among the Company, Maverick Merger Sub, Inc., a Delaware corporation and a direct, wholly owned subsidiary of the Company (“Maverick Merger Sub”), Maverick Merger Sub 2, LLC, a Delaware limited liability company and a direct, wholly owned subsidiary of the Company (“Forward Merger Sub”) and Mr. Cooper Group Inc., a Delaware corporation (“Mr. Cooper”), providing for (i) the merger of Maverick Merger Sub with and into Mr. Cooper (the “Maverick Merger”), with Mr. Cooper surviving the Maverick Merger and continuing as a direct, wholly owned subsidiary of the Company and (ii) immediately following such Maverick Merger, the merger of Mr. Cooper with and into Forward Merger Sub, with Forward Merger Sub surviving the forward merger.
In connection with the furnishing of this opinion, we have examined originals, or copies certified or otherwise identified to our satisfaction, of the following documents (collectively, the “Documents”):
1. the Registration Statement;
2. the Merger Agreement;
3. the form of Restated Certificate of Incorporation of the Company included as Exhibit 3.2 to the Registration Statement; and
4. the form of Second Amended and Restated Certificate of Incorporation of the Company included as Exhibit 3.3 to the Registration Statement.
In addition, we have examined (i) such corporate records of the Company that we have considered appropriate, including the Amended and Restated Certificate of Incorporation of Rocket Companies, Inc. dated August 5, 2020, as amended by the Certificate of Amendment to the Amended and Restated Certificate of Incorporation of Rocket Companies, Inc., dated June 18, 2024 and the Amended and Restated Bylaws of Rocket Companies, Inc., certified by the Company as in effect on the date of this letter, and copies of resolutions of the board of directors of the Company relating to the issuance of the Shares, certified by the Company and (ii) such other certificates, agreements and documents that we deemed relevant and necessary as a basis for the opinions expressed below. We have also relied upon the factual matters contained in the representations and warranties of the Company made in the Documents and upon certificates of public officials and the officers of the Company.
| Rocket Companies, Inc. | 2 |
In our examination of the documents referred to above, we have assumed, without independent investigation, the genuineness of all signatures, the legal capacity of all individuals who have executed any of the documents reviewed by us, the authenticity of all documents submitted to us as originals, the conformity to the originals of all documents submitted to us as certified, photostatic, reproduced or conformed copies of valid existing agreements or other documents, the authenticity of all the latter documents and that the statements regarding matters of fact in the certificates, records, agreements, instruments and documents that we have examined are accurate and complete. We have also assumed that the Merger Agreement is a legal, valid and binding obligation of each party to it other than the Company, enforceable against each such party in accordance with its terms.
In furnishing this opinion, we have further assumed that, before the issuance of the Shares, the conditions to consummating the transactions contemplated by the Merger Agreement will have been satisfied or duly waived.
Based upon the above, and subject to the stated assumptions, exceptions and qualifications, we are of the opinion that the Shares have been duly authorized by all necessary corporate action on the part of the Company and, when issued, delivered and paid for as contemplated in the Registration Statement and in accordance with the terms of the Merger Agreement, the Shares will be validly issued, fully paid and non-assessable.
The opinion expressed above is limited to the General Corporation Law of the State of Delaware. Our opinion is rendered only with respect to the laws, and the rules, regulations and orders under those laws, that are currently in effect.
We hereby consent to use of this opinion as an exhibit to the Registration Statement and to the use of our name under the heading “Validity of Common Stock” contained in the prospectus included in the Registration Statement. In giving this consent, we do not thereby admit that we come within the category of persons whose consent is required by the Act or the Rules.
| Very truly yours, | |
| /s/ Paul, Weiss, Rifkind, Wharton & Garrison LLP | |
| PAUL, WEISS, RIFKIND, WHARTON & GARRISON LLP |
Exhibit 23.3
Consent of Independent Registered Public Accounting Firm
We consent to the reference to our firm under the caption "Experts" in the Registration Statement and related Preliminary Prospectus of Rocket Companies, Inc. for the registration of shares of its common stock and to the incorporation by reference therein of our reports dated March 3, 2025, with respect to the consolidated financial statements of Rocket Companies, Inc, and the effectiveness of internal control over financial reporting of Rocket Companies, Inc., included in its Annual Report (Form 10-K) for the year ended December 31, 2024, filed with the Securities and Exchange Commission.
/s/ Ernst & Young LLP
Detroit, Michigan
April 29, 2025
Exhibit 23.4
Consent of Independent Registered Public Accounting Firm
We consent to the reference to our firm under the caption "Experts" and to the use of our reports dated February 20, 2025 with respect to the consolidated financial statements of Mr. Cooper Group Inc. included in the Registration Statement and related Preliminary Prospectus of Rocket Companies, Inc. for the registration of shares of its common stock and to the incorporation by reference therein of our reports dated February 20, 2025, with respect to the consolidated financial statements of Mr. Cooper Group, Inc., and the effectiveness of internal control over financial reporting of Mr. Cooper Group Inc., included in its Annual Report (Form 10-K) for the year ended December 31, 2024, filed with the Securities and Exchange Commission.
/s/ Ernst & Young LLP
Dallas, Texas
April 29, 2025
Exhibit 23.5
CONSENT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
We consent to the incorporation by reference in this Registration Statement on Form S-4 of Rocket Companies, Inc. of our reports dated February 27, 2025, relating to the financial statements of Redfin Corporation and the effectiveness of Redfin Corporation’s internal control over financial reporting appearing in the Annual Report on Form 10-K of Redfin Corporation for the year ended December 31, 2024. We also consent to the reference to us under the heading "Experts" in such Registration Statement.
/s/ Deloitte & Touche LLP
Seattle, Washington
April 29, 2025
Exhibit 99.2
CONSENT OF CITIGROUP GLOBAL MARKETS INC.
The Board of Directors
Mr. Cooper Group Inc.
8950 Cypress Waters Blvd
Coppell, TX 75019
Board of Directors:
We hereby consent to the inclusion of our opinion letter, dated March 30, 2025, to the Board of Directors of Mr. Cooper Group Inc. (“Mr. Cooper”), as Annex C to, and reference to such opinion letter under the headings “SUMMARY—Opinion of Mr. Cooper’s Financial Advisor,” “THE MERGERS—Background of the Mergers,” “THE MERGERS—Mr. Cooper Board’s Recommendations and Reasons for the Transactions,” “THE MERGERS—Opinion of Mr. Cooper’s Financial Advisor” and “THE MERGERS—Mr. Cooper Unaudited Prospective Financial Information” in, the joint proxy and information statement/prospectus relating to the proposed transaction involving Mr. Cooper and Rocket Companies, Inc. (“Rocket”), which joint proxy and information statement/prospectus forms a part of the Registration Statement on Form S-4 of Rocket (the “Registration Statement”). By giving such consent, we do not thereby admit that we are experts with respect to any part of such Registration Statement within the meaning of the term “expert” as used in, or that we come within the category of persons whose consent is required under, the Securities Act of 1933, as amended, or the rules and regulations of the Securities and Exchange Commission promulgated thereunder.
Very truly yours,
| /s/ Citigroup Global Markets Inc. | |
| CITIGROUP GLOBAL MARKETS INC. |
April 29, 2025