Market Overview

Realogy Reports Financial Results For Second Quarter 2018

Share:

Realogy Reports Financial Results For Second Quarter 2018

PR Newswire

MADISON, N.J., Aug. 3, 2018 /PRNewswire/ -- Realogy Holdings Corp. (NYSE:RLGY), the largest full-service residential real estate services company in the United States, today reported financial results for the second quarter ended June 30, 2018, including the following highlights:

  • Revenue was $1.82 billion, an increase of 2% compared with the second quarter in 2017, driven by increases in homesale transaction volume (transaction sides multiplied by average sale price).
  • Consistent with our guidance, the Company's combined homesale transaction volume increased 3% compared with the second quarter of 2017, due to a 4% volume gain at RFG and a 1% volume gain at NRT.  For reference, the National Association of Realtors reported a homesale transaction volume increase of 1% in the second quarter of 2018.
  • Operating EBITDA was $276 million, an increase of $7 million compared with the second quarter of 2017.  (See Table 4a)2
  • Net income was $123 million compared with net income of $109 million in the second quarter of 2017.  Basic earnings per share was $0.97 compared with basic earnings per share of $0.79 in the second quarter of 2017.
  • Adjusted net income per share was $1.00 compared with adjusted net income per share of $0.78 in the second quarter of 2017.  (See Table 1a)1
  • Free Cash Flow for the second quarter of 2018 was $192 million compared with $229 million for the second quarter of 2017.  (See Table 6)3
  • In the first half of 2018, Realogy returned $223 million of capital to stockholders through share repurchases and dividends.

Realogy logo. (PRNewsFoto/Realogy Holdings Corp.)

"We are excited that some of our early 2018 efforts are starting to drive results. We outperformed the market on transaction volume, we began to see the expense benefits from our expanded focus on operating efficiency and our Operating EBITDA exceeded Q2 2017," said Ryan Schneider, Realogy's chief executive officer and president.  "We are moving quickly to make strategic changes to improve profitability over time, anchored in growing our base of independent sales agents at both NRT and RFG and providing agents compelling service, data and technology products to allow them to increase their productivity."

"We expect to repurchase an additional $200 million of shares in the back half of 2018, which we believe continues to be our best use of capital given our current stock price," said Anthony E. Hull, Realogy's executive vice president, chief financial officer and treasurer.

In the second quarter of 2018, RFG and NRT's 192,000 U.S.-based affiliated independent sales agents helped consumers with approximately 414,000 homesale transaction sides.  In aggregate, Realogy achieved homesale transaction volume of approximately $152 billion, an increase of 3% compared with the second quarter of 2017.  RFG average homesale price increased 7% and homesale transaction sides decreased 3%. NRT reported an average homesale price increase of 2% and homesale transaction sides remained flat.

In the title and settlement services sector, TRG was involved in the closing of approximately 51,000 transactions in the second quarter of 2018, reflecting a 2% decrease in purchase units.  Refinance closing units were lower by 24% compared with the second quarter of 2017, consistent with industry trends.

In the relocation segment, Cartus initiations and referrals were both up 5%.  Cartus continues to be an important part of the Company's value proposition, generating highly qualified leads for its network of affiliated agents and helping them to build their businesses.  Cartus generated referral opportunities to agents that resulted in approximately 76,000 in-network homesale closings for Realogy and its brands in 2017.

Looking Ahead

For the third quarter of 2018, Realogy expects that combined homesale transaction volume will increase in the range of 3% to 6% year-over-year with sides contributing between -1 to +1% and 4% to 5% coming from price. Broken down by business unit, we expect 4% to 6% transaction volume growth at RFG and 3% to 5% growth at NRT.

Based on what we know today and subject to macro uncertainty, we continue to expect the aggregate second quarter 2018 to fourth quarter 2018 Operating EBITDA to be in line with or better than the same period in 2017.

This year, we continue to expect to see conversion from Operating EBITDA to Free Cash Flow at a rate of approximately 60%.

Capital Allocation

Since the share repurchase program's inception in February 2016, the Company has repurchased approximately 24.3 million shares through June 30, 2018 at an average price of $27.80 for $674 million.  As a result, Realogy had approximately 125 million shares of common stock outstanding as of June 30, 2018.

Balance Sheet

The Company ended the quarter with cash and cash equivalents of $230 million.  Total long-term corporate debt, including the short-term portion, net of cash and cash equivalents (net corporate debt), totaled $3.4 billion at June 30, 2018.  The Company's net debt leverage ratio4 was 4.3 times at June 30, 2018.

A consolidated balance sheet is included as Table 2 of this press release.

Investor Conference Call

Today, August 3, at 8:30 a.m. (EDT), Realogy will hold a conference call via webcast to review its Q2 2018 results. The webcast will be hosted by Ryan Schneider, chief executive officer and president, and Anthony E. Hull, executive vice president, chief financial officer and treasurer, and will conclude with an investor Q&A period with management.

Investors may access the conference call live via webcast at ir.realogy.com or by dialing (888) 895-3527 (toll free); international participants should dial (706) 679-2250. Please dial in at least 5 to 10 minutes prior to start time. A webcast replay also will be available on the website.

About Realogy Holdings Corp.

Realogy Holdings Corp. (NYSE:RLGY) is the leading and most integrated provider of residential real estate services in the U.S. that is focused on empowering independent sales agents to best serve today's consumers. Realogy delivers its services through its well-known industry brands including Better Homes and Gardens® Real Estate, CENTURY 21®, Coldwell Banker®, Coldwell Banker Commercial®, Corcoran Group®, ERA®, Sotheby's International Realty® as well as NRT, Cartus, Title Resource Group and ZapLabs, an in-house innovation and technology development lab. Realogy's fully integrated business model includes brokerage, franchising, relocation, mortgage, and title and settlement services. Realogy provides independent sales agents access to leading technology, best-in-class marketing and learning programs, and support services to help them become more productive and build stronger businesses. Realogy's affiliated brokerages operate around the world with approximately 192,000 independent sales agents in the United States and approximately 102,000 independent sales agents in approximately 115 other countries and territories. Realogy is headquartered in Madison, New Jersey.

Footnotes:

1  Adjusted net income (loss) is defined as net income (loss) before mark-to-market interest rate swap adjustments, former parent legacy items, restructuring charges, the loss on the early extinguishment of debt and the tax effect of the foregoing adjustments.

2  Operating EBITDA is defined as net income (loss) before depreciation and amortization, interest expense, net (other than relocation services interest for securitization assets and securitization obligations), income taxes, and other items that are not core to the operating activities of the Company such as restructuring charges, former parent legacy items, losses on the early extinguishment of debt, asset impairments, gains or losses on discontinued operations and gains or losses on the sale of investments or other assets.

Free Cash Flow is defined as net income (loss) attributable to Realogy before income tax expense (benefit), net of payments, net interest expense, cash interest payments, depreciation and amortization, capital expenditures, restructuring costs and former parent legacy costs (benefits), net of payments, loss on the early extinguishment of debt, working capital adjustments and relocation receivables (assets), net of change in securitization obligations.

Net corporate debt divided by EBITDA, as defined by the Senior Secured Credit Facility, for the twelve-month period ended June 30, 2018.

Forward-Looking Statements

Certain statements in this press release constitute "forward-looking statements." Such forward-looking statements involve known and unknown risks, uncertainties and other factors which may cause the actual results, performance or achievements of Realogy Holdings Corp. to be materially different from any future results, performance or achievements expressed or implied by such forward-looking statements. Statements preceded by, followed by or that otherwise include the words "believes", "expects", "anticipates", "intends", "projects", "estimates" and "plans" and similar expressions or future or conditional verbs such as "will", "should", "would", "may" and "could" are generally forward-looking in nature and not historical facts. Any statements that refer to expectations or other characterizations of future events, circumstances or results are forward-looking statements.

Various factors that could cause actual future results and other future events to differ materially from those estimated by management include, but are not limited to: adverse developments or the absence of sustained improvement in general business, economic and political conditions or the residential real estate markets, either regionally or nationally, including but not limited to a lack of improvement or a decline in the number of homesales, stagnant or declining home prices or a reduction in the affordability of housing, increasing mortgage rates and/or constraints on the availability of mortgage financing, insufficient or excessive home inventory levels by market and price point, a lack of improvement or deceleration in the building of new housing and/or irregular timing or volume of new development closings, the potential negative impact of certain provisions of the Tax Cuts and Jobs Act on home values over time in states with high property, sales and state and local income taxes or on homeownership rates, and/or a deterioration in other economic factors that particularly impact the residential real estate market and the business segments in which we operate whether broadly or by geography and price segments; increased competition in the industry and for independent sales agents whether through traditional competitors, competitors with alternative business models or other industry participants otherwise competing for a portion of gross commission income; continuing pressure on the share of gross commission income paid by our company owned brokerages and our affiliated franchisees to their independent affiliated sales agents; our geographic and high-end market concentration; our inability to enter into franchise agreements with new franchisees or renew existing franchise agreements at current contractual royalty rates without increasing the amount and prevalence of sales incentives; the lack of revenue growth or declining profitability of our franchisees and company owned brokerage operations; changes in corporate relocation practices resulting in fewer employee relocations, reduced relocation benefits, increasing competition in corporate relocation or the loss of one or more significant affinity clients; an increase in the experienced claims losses of our title underwriter; our failure or alleged failure to comply with laws, regulations and regulatory interpretations; risks relating to our ability to return capital to stockholders pursuant to our stock repurchase program; risks and growing costs related to cybersecurity threats to our data and customer, franchisee, employee and independent sales agent data; and risks associated with our substantial indebtedness and interest obligations and restrictions contained in our debt agreements, including risks relating to having to dedicate a significant portion of our cash flows from operations to service our debt.

Consideration should be given to the areas of risk described above, as well as those risks set forth under the headings "Forward-Looking Statements" and "Risk Factors" in our filings with the Securities and Exchange Commission, including our Quarterly Report on Form 10-Q for the quarters ended March 31, 2018 and June 30, 2018, and our Annual Report on Form 10-K for the year ended December 31, 2017, and our other filings made from time to time, in connection with considering any forward-looking statements that may be made by us and our businesses generally. Except for our ongoing obligations to disclose material information under the federal securities laws, we undertake no obligation to release publicly any revisions to any forward-looking statements, to report events or to report the occurrence of unanticipated events unless we are required to do so by law.

Non-GAAP Financial Measures

This release includes certain non-GAAP financial measures as defined under SEC rules. As required by SEC rules, important information regarding such measures is contained in the Tables attached to this release. See Tables 1a, 7 and 8 for definitions of these non-GAAP financial measures and Tables 1a, 4a, 4b, 5a, 5b, 6 and 7 for reconciliations of the historical non-GAAP financial measures to their most comparable GAAP terms.

 

Investor Contacts:


Media Contact:

Alicia Swift


Nick Renda

(973) 407-4669


(973) 407-7470

alicia.swift@realogy.com


nick.renda@realogy.com














 

Table 1




REALOGY HOLDINGS CORP.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(In millions, except per share data)

(Unaudited)






Three Months Ended
June 30,


Six Months Ended
June 30,


2018


2017


2018


2017

Revenues








Gross commission income

$

1,388



$

1,374



$

2,290



$

2,255


Service revenue

263



255



460



449


Franchise fees

114



110



193



185


Other

55



54



106



107


Net revenues

1,820



1,793



3,049



2,996


Expenses








Commission and other agent-related costs

1,009



970



1,654



1,575


Operating

392



385



784



768


Marketing

69



70



136



132


General and administrative

75



98



164



187


Former parent legacy benefit, net



(11)





(11)


Restructuring costs, net

6



2



36



7


Depreciation and amortization

49



49



97



99


Interest expense, net

46



47



79



86


Loss on the early extinguishment of debt





7



4


Total expenses

1,646



1,610



2,957



2,847


Income before income taxes, equity in (earnings) losses

 and noncontrolling interests

174



183



92



149


Income tax expense

52



73



33



64


Equity in (earnings) losses of unconsolidated entities

(2)





2



3


Net income

124



110



57



82


Less: Net income attributable to noncontrolling interests

(1)



(1)



(1)



(1)


Net income attributable to Realogy Holdings

$

123



$

109



$

56



$

81










Earnings per share attributable to Realogy Holdings:








Basic earnings per share

$

0.97



$

0.79



$

0.44



$

0.58


Diluted earnings per share

$

0.96



$

0.78



$

0.43



$

0.58


Weighted average common and

common equivalent shares of

Realogy Holdings outstanding:

Basic

126.5



137.6



128.4



138.6


Diluted

127.6



138.9



129.7



139.9










Cash dividends declared per share

$

0.09



$

0.09



$

0.18



$

0.18



 

Table 1a

REALOGY HOLDINGS CORP.

NON-GAAP RECONCILIATION

ADJUSTED NET INCOME AND ADJUSTED EARNINGS PER SHARE

(In millions, except per share data)

We present Adjusted net income and Adjusted earnings per share because we believe these measures are useful as supplemental measures in evaluating the performance of our operating businesses and provides greater transparency into our operating results.

Adjusted net income is defined by us as net income before: (a) mark-to-market interest rate swap adjustments, whose fair value is subject to movements in LIBOR and the forward yield curve and therefore are subject to significant fluctuations; (b) former parent legacy items, which pertain to liabilities of the former parent for matters prior to mid-2006 and are non-operational in nature; (c) restructuring charges as a result of the business optimization initiatives currently in progress; (d) the income on the early extinguishment of debt that results from refinancing and deleveraging debt initiatives; and (e) the tax effect of the foregoing adjustments.  The gross amounts for these items as well as the adjustment for income taxes are shown in the table below.

Adjusted income per share is Adjusted net income divided by the weighted average common and common equivalent shares outstanding.

Set forth in the table below is a reconciliation of Net income to Adjusted net income for the three and six months ended June 30, 2018 and 2017:


Three Months Ended June 30,


Six Months Ended June 30,


2018


2017


2018


2017

Net income attributable to Realogy Holdings

$

123



$

109



$

56



$

81


Addback:








Mark-to-market interest rate swap gains



5



(12)



4


Former parent legacy benefit, net



(11)





(11)


Restructuring costs, net

6



2



36



7


Loss on the early extinguishment of debt





7



4


Adjustments for tax effect (a)

(2)



2



(8)



(2)


Adjusted net income attributable to Realogy Holdings

$

127



$

107



$

79



$

83










Earnings per share








Basic earnings per share:

$

0.97



$

0.79



$

0.44



$

0.58


Diluted earnings per share:

$

0.96



$

0.78



$

0.43



$

0.58










Adjusted earnings per share








Adjusted basic earnings per share:

$

1.00



$

0.78



$

0.62



$

0.60


Adjusted diluted earnings per share:

$

1.00



$

0.77



$

0.61



$

0.59










Weighted average common and common

equivalent shares outstanding:

Basic:

126.5



137.6



128.4



138.6


Diluted:

127.6



138.9



129.7



139.9


_______________

(a)      Reflects tax effect of adjustments at the Company's blended state and federal statutory rate.


 

Table 2




REALOGY HOLDINGS CORP.

CONDENSED CONSOLIDATED BALANCE SHEETS

(In millions, except share data)

(Unaudited)


June 30,
 2018


December 31,
 2017

ASSETS




Current assets:




Cash and cash equivalents

$

230



$

227


Restricted cash

9



7


Trade receivables (net of allowance for doubtful accounts of $9 and $11)

198



153


Relocation receivables

336



223


Other current assets

156



179


Total current assets

929



789


Property and equipment, net

283



289


Goodwill

3,711



3,710


Trademarks

749



749


Franchise agreements, net

1,260



1,294


Other intangibles, net

269



284


Other non-current assets

290



222


Total assets

$

7,491



$

7,337






LIABILITIES AND EQUITY




Current liabilities:




Accounts payable

$

178



$

156


Securitization obligations

261



194


Current portion of long-term debt

788



127


Accrued expenses and other current liabilities

413



478


Total current liabilities

1,640



955


Long-term debt

2,812



3,221


Deferred income taxes

341



327


Other non-current liabilities

256



212


Total liabilities

5,049



4,715


Commitments and contingencies




Equity:




Realogy Holdings preferred stock: $.01 par value; 50,000,000 shares authorized,

none issued and outstanding at June 30, 2018 and December 31, 2017




Realogy Holdings common stock: $.01 par value; 400,000,000 shares authorized,

124,647,343 shares issued and outstanding at June 30, 2018 and 131,636,870 shares

 issued and outstanding at December 31, 2017

1



1


Additional paid-in capital

5,073



5,285


Accumulated deficit

(2,588)



(2,631)


Accumulated other comprehensive loss

(47)



(37)


Total stockholders' equity

2,439



2,618


Noncontrolling interests

3



4


Total equity

2,442



2,622


Total liabilities and equity

$

7,491



$

7,337


 

Table 3a




REALOGY HOLDINGS CORP.

2018 vs. 2017 KEY DRIVERS








Three Months Ended June 30,


Six Months Ended June 30,



2018


2017


% Change


2018


2017


% Change

RFG (a)













Closed homesale sides


313,278



322,745



(3%)



537,268



547,995



(2%)


Average homesale price


$

312,087



$

291,355



7

%


$

303,955



$

284,973



7

%

Average homesale broker commission rate


2.48

%


2.50

%


(2)

 bps


2.49

%


2.50

%


(1)

 bps

Net royalty per side (b)


$

336



$

316



6

%


$

325



$

309



5

%

NRT













Closed homesale sides


100,745



101,043



%


166,842



167,613



%

Average homesale price


$

537,748



$

528,518



2

%


$

532,706



$

520,844



2

%

Average homesale broker commission rate


2.43

%


2.44

%


(1)

bps


2.44

%


2.45

%


(1)

bps

Gross commission income per side


$

13,804



$

13,625



1

%


$

13,750



$

13,480



2

%

Cartus













Initiations


53,230



50,798



5

%


91,183



87,313



4

%

Referrals


26,662



25,284



5

%


42,693



40,487



5

%

TRG













Purchase title and closing units


46,189



47,008



(2%)



77,930



78,305



%

Refinance title and closing units


4,782



6,324



(24%)



10,192



14,857



(31%)


Average fee per closing unit


$

2,282



$

2,139



7

%


$

2,231



$

2,080



7

%

























_______________

(a)         Includes all franchisees except for NRT.

(b)        Net royalty per side amounts include the effect of volume incentives and non-standard incentives granted to franchisees.  For the three and six months ended June 30, 2018 the net royalty per side increased 6% and 5%, respectively, while average homesale price increased 7% for both the three and six months ended June 30, 2018.  The differential between growth in net royalty per side and average homesale price was due to an increase in sales incentives, a decrease in the average broker commission rate and a shift in mix to our top 250 franchisees.


 

Table 3b





REALOGY HOLDINGS CORP.

2017 KEY DRIVERS








Quarter Ended


Year Ended



March 31,
 2017


June 30,
 2017


September 30,
 2017


December 31,
 2017


December 31,
 2017

RFG (a)











Closed homesale sides


225,250



322,745



318,961



277,261



1,144,217


Average homesale price


$

275,828



$

291,355



$

292,000



$

293,216



$

288,929


Average homesale broker commission rate


2.50

%


2.50

%


2.49

%


2.49

%


2.50

%

Net royalty per side (b)


$

298



$

316



$

316



$

316



$

313


NRT

Closed homesale sides


66,570



101,043



95,236



81,597



344,446


Average homesale price


$

509,197



$

528,518



$

506,418



$

511,683



$

514,685


Average homesale broker commission rate


2.45

%


2.44

%


2.45

%


2.44

%


2.44

%

Gross commission income per side


$

13,261



$

13,625



$

13,142



$

13,152



$

13,309


Cartus











Initiations


36,515



50,798



39,608



34,834



161,755


Referrals


15,203



25,284



23,905



19,286



83,678


TRG











Purchase title and closing units (c)


31,297



47,008



43,764



37,044



159,113


Refinance title and closing units (d)


8,533



6,324



6,513



7,194



28,564


Average fee per closing unit


$

2,001



$

2,139



$

2,115



$

2,092



$

2,092
























_______________

(a)         Includes all franchisees except for NRT.

(b)        Net royalty per side amounts include the effect of volume incentives and non-standard incentives granted to franchisees.

(c)         The amounts presented for the year ended December 31, 2017 include 8,351 purchase units as a result of acquisitions.

(d)        The amounts presented for the year ended December 31, 2017 include 1,858 refinance units as a result of acquisitions.


 

Table 4a

REALOGY HOLDINGS CORP.

NON-GAAP RECONCILIATION - OPERATING EBITDA

THREE MONTHS ENDED JUNE 30, 2018 AND 2017

(In millions)

Set forth in the table below is a reconciliation of net income to Operating EBITDA for the three-month periods ended June 30, 2018 and 2017:


Three Months Ended


June 30, 2018


June 30, 2017

Net income attributable to Realogy Holdings

$

123



$

109


Income tax expense

52



73


Income before income taxes

175



182


Depreciation and amortization

49



49


Interest expense, net

46



47


Restructuring costs, net

6



2


Former parent legacy benefit, net



(11)


Operating EBITDA

$

276



$

269


Set forth in the table below is a reconciliation of Operating EBITDA by reportable segments to net income for the three months ended June 30, 2018 and 2017:


Revenues (a)


$

Change


%
Change


Operating

EBITDA (b)


$

Change


% Change


Operating

EBITDA Margin


Change


2018


2017




2018


2017




2018


2017


RFG

$

237



$

237



$



%


$

173



$

167



$

6



4

%


73

%


70

%


3


NRT

1,408



1,392



16



1



61



78



(17)



(22)



4



6



(2)


Cartus

105



102



3



3



34



27



7



26



32



26



6


TRG

162



157



5



3



31



26



5



19



19



17



2


Corporate and Other

(92)



(95)



3



*



(23)



(29)



6



*








Total Company

$

1,820



$

1,793



$

27



2

%


$

276



$

269



$

7



3

%


15

%


15

%




















Less: Depreciation and amortization


49



49












Interest expense, net


46



47












Income tax expense


52



73












Restructuring costs, net (c)


6



2












Former parent legacy benefit, net (d)




(11)












Net income attributable to Realogy Holdings


$

123



$

109












_______________

 *     not meaningful.

(a)      Includes the elimination of transactions between segments, which consists of intercompany royalties and marketing fees paid by NRT of $92 million and $95 million during the three months ended June 30, 2018 and 2017, respectively.

(b)     Includes an $8 million expense related to the settlement of the Strader legal matter in the Corporate and Other segment for the three months ended June 30, 2017.

(c)      Restructuring charges incurred for the three months ended June 30, 2018 include $4 million at NRT, $1 million at Cartus and $1 million at TRG.  Restructuring charges incurred for the three months ended June 30, 2017 include $1 million at RFG and $1 million at NRT.

(d)     Former parent legacy items are recorded in the Corporate and Other segment.


 

Table 4b

REALOGY HOLDINGS CORP.

NON-GAAP RECONCILIATION - OPERATING EBITDA

SIX MONTHS ENDED JUNE 30, 2018 AND 2017

(In millions)

Set forth in the table below is a reconciliation of net income to Operating EBITDA for the six-month periods ended June 30, 2018 and 2017:


Six Months Ended


June 30, 2018


June 30, 2017

Net income attributable to Realogy Holdings

$

56



$

81


Income tax expense

33



64


Income before income taxes

89



145


Depreciation and amortization

99



99


Interest expense, net

79



86


Restructuring costs, net

36



7


Former parent legacy benefit, net



(11)


Loss on the early extinguishment of debt

7



4


Operating EBITDA

$

310



$

330


Set forth in the table below is a reconciliation of Operating EBITDA by reportable segments to net income for the six months ended June 30, 2018 and 2017:


Revenues (a)


$

Change


%
Change


Operating

EBITDA (b)


$

Change


% Change


Operating

EBITDA Margin


Change


2018


2017




2018


2017




2018


2017


RFG

$

413



$

407



$

6



1

%


$

278



$

269



$

9



3

%


67

%


66

%


1


NRT

2,325



2,289



36



2



16



57



(41)



(72)



1



2



(1)


Cartus

184



179



5



3



33



28



5



18



18



16



2


TRG

282



277



5



2



25



28



(3)



(11)



9



10



(1)


Corporate and Other

(155)



(156)



1



*



(42)



(52)



10



*








Total Company

$

3,049



$

2,996



$

53



2

%


$

310



$

330



$

(20)



(6%)



10

%


11

%


(1)



















Less: Depreciation and amortization (c)


99



99












Interest expense, net


79



86












Income tax expense


33



64












Restructuring costs, net (d)


36



7












Former parent legacy benefit, net (e)




(11)












Loss on the early extinguishment of debt (e)


7



4












Net income attributable to Realogy Holdings


$

56



$

81












_______________

 *     not meaningful.

(a)      Includes the elimination of transactions between segments, which consists of intercompany royalties and marketing fees paid by NRT of $155 million and $156 million during the six months ended June 30, 2018 and 2017, respectively.

(b)     Includes an $8 million expense related to the settlement of the Strader legal matter in the Corporate and Other segment for the six months ended June 30, 2017.

(c)      Depreciation and amortization for the six months ended June 30, 2018 includes $2 million of amortization expense related to Guaranteed Rate Affinity's purchase accounting included in the "Equity in (earnings) losses of unconsolidated entities" line on the Condensed Consolidated Statement of Operations.

(d)     Restructuring charges incurred for the six months ended June 30, 2018 include $2 million at RFG, $21 million at NRT, $9 million at Cartus, $2 million at TRG and $2 million at Corporate and Other.  Restructuring charges incurred for the six months ended June 30, 2017 include $1 million at RFG and $6 million at NRT.

(e)      Former parent legacy items and loss on the early extinguishment of debt are recorded in the Corporate and Other segment.


 

Table 5a


REALOGY HOLDINGS CORP.

SELECTED 2018 FINANCIAL DATA

(In millions)




Three Months Ended


March 31,
 2018


June 30,
 2018

Net revenues (a)




Real Estate Franchise Services

$

176



$

237


Company Owned Real Estate Brokerage Services

917



1,408


Relocation Services

79



105


Title and Settlement Services

120



162


Corporate and Other

(63)



(92)


Total Company

$

1,229



$

1,820






Operating EBITDA




Real Estate Franchise Services

$

105



$

173


Company Owned Real Estate Brokerage Services

(45)



61


Relocation Services

(1)



34


Title and Settlement Services

(6)



31


Corporate and Other

(19)



(23)


Total Company

$

34



$

276






Non-GAAP Reconciliation - Operating EBITDA




Total Company Operating EBITDA

$

34



$

276






Less: Depreciation and amortization (b)

50



49


Interest expense, net

33



46


Income tax (benefit) expense

(19)



52


Restructuring costs, net (c)

30



6


Loss on the early extinguishment of debt (d)

7




Net income (loss) attributable to Realogy Holdings

$

(67)



$

123


_______________

(a)      Transactions between segments are eliminated in consolidation.  Revenues for the Real Estate Franchise Services segment include intercompany royalties and marketing fees paid by the Company Owned Real Estate Brokerage Services segment of $63 million and $92 million for the three months ended March 31, 2018 and June 30, 2018, respectively.  Such amounts are eliminated through the Corporate and Other line.

Revenues for the Relocation Services segment include $8 million and $12 million of intercompany referral commissions paid by the Company Owned Real Estate Brokerage Services segment during the three months ended March 31, 2018 and June 30, 2018, respectively.  Such amounts are recorded as contra-revenues by the Company Owned Real Estate Brokerage Services segment.

(b)     Depreciation and amortization for the three months ended March 31, 2018 includes $2 million of amortization expense related to our mortgage origination joint venture Guaranteed Rate Affinity's purchase accounting included in the "Equity in (earnings) losses of unconsolidated entities" line on the Condensed Consolidated Statement of Operations.

(c)      Includes restructuring charges broken down by business unit as follows:



Three Months Ended


March 31,


June 30,


2018


2018

Real Estate Franchise Services

$

2



$


Company Owned Real Estate Brokerage Services

17



4


Relocation Services

8



1


Title and Settlement Services

1



1


Corporate and Other

2




Total Company

$

30



$

6



(d)     Loss on the early extinguishment of debt is recorded in the Corporate and Other segment.


 

Table 5b




REALOGY HOLDINGS CORP.

SELECTED 2017 FINANCIAL DATA

(In millions)






Three Months Ended


Year Ended


March 31,


June 30,


September 30,


December 31,


December 31,


2017


2017


2017


2017


2017

Net revenues (a)










Real Estate Franchise Services

$

170



$

237



$

224



$

199



$

830


Company Owned Real Estate Brokerage Services

897



1,392



1,267



1,087



4,643


Relocation Services

77



102



111



92



382


Title and Settlement Services

120



157



154



139



570


Corporate and Other

(61)



(95)



(82)



(73)



(311)


Total Company

$

1,203



$

1,793



$

1,674



$

1,444



$

6,114












Operating EBITDA (b)










Real Estate Franchise Services

$

102



$

167



$

159



$

132



$

560


Company Owned Real Estate Brokerage Services

(21)



78



64



14



135


Relocation Services

1



27



37



20



85


Title and Settlement Services

2



26



21



10



59


Corporate and Other

(23)



(29)



(23)



(32)



(107)


Total Company

$

61



$

269



$

258



$

144



$

732












Non-GAAP Reconciliation - Operating EBITDA










Total Company Operating EBITDA

61



269



258



144



732












Less: Depreciation and amortization (c)

50



49



51



51



201


Interest expense, net

39



47



41



31



158


Income tax (benefit) expense

(9)



73



67



(196)



(65)


Restructuring costs, net (d)

5



2



2



3



12


Former parent legacy (benefit) cost, net (e)



(11)



1





(10)


Loss on the early extinguishment of debt (e)

4





1





5


Net income (loss) attributable to Realogy Holdings

$

(28)



$

109



$

95



$

255



$

431


_______________

(a)      Transactions between segments are eliminated in consolidation.  Revenues for the Real Estate Franchise Services segment include intercompany royalties and marketing fees paid by the Company Owned Real Estate Brokerage Services segment of $61 million, $95 million, $82 million and $73 million for the three months ended March 31, 2017, June 30, 2017, September 30, 2017 and December 31, 2017, respectively.  Such amounts are eliminated through the Corporate and Other line.

        Revenues for the Relocation Services segment include $8 million, $12 million, $11 million and $9 million of intercompany referral commissions paid by the Company Owned Real Estate Brokerage Services segment during the three months ended March 31, 2017, June 30, 2017, September 30, 2017 and December 31, 2017, respectively.  Such amounts are recorded as contra-revenues by the Company Owned Real Estate Brokerage Services segment.

(b)     Operating EBITDA includes an $8 million expense related to the settlement of the Strader legal matter for the three months ended June 30, 2017 and an $8 million expense related to the transition of the Company's CEO for the three months ended December 31, 2017.  In addition, the Company believes that 2017 Operating EBITDA was also negatively impacted by an estimated $8 million due to natural disasters in the third and fourth quarters.

(c)      Depreciation and amortization includes $1 million and $2 million for the three months ended September 30, 2017 and December 31, 2017, respectively, of amortization expense related to our mortgage origination joint venture Guaranteed Rate Affinity's purchase accounting included in the "Equity in earnings of unconsolidated entities" line on the Consolidated Statement of Operations in our Annual Report on Form 10-K for the year ended December 31, 2017.

(d)     Includes restructuring charges broken down by business unit as follows:

 


Three Months Ended


Year Ended


March 31,


June 30,


September 30,


December 31,


December 31,


2017


2017


2017


2017


2017

Real Estate Franchise Services

$



$

1



$



$



$

1


Company Owned Real Estate Brokerage Services

5



1



2



1



9


Relocation Services










Title and Settlement Services







1



1


Corporate and Other







1



1


Total Company

$

5



$

2



$

2



$

3



$

12



(e)      Former parent legacy items and losses on the early extinguishment of debt are recorded in the Corporate and Other segment.


 

Table 6

REALOGY HOLDINGS CORP.

NON-GAAP RECONCILIATION - FREE CASH FLOW

THREE AND SIX MONTHS ENDED JUNE 30, 2018 AND 2017

(In millions)

A reconciliation of net income attributable to Realogy Holdings to Free Cash Flow is set forth in the following table:






Three Months Ended


Six Months Ended


June 30, 2018


June 30, 2017


June 30, 2018


June 30, 2017

Net income attributable to Realogy Holdings

$

123



$

109



$

56



$

81


Income tax expense, net of payments

48



67



25



56


Interest expense, net

46



47



79



86


Cash interest payments

(66)



(62)



(87)



(86)


Depreciation and amortization

49



49



97



99


Capital expenditures

(24)



(20)



(49)



(48)


Restructuring costs and former parent legacy items, net of payments

(3)



(15)



16



(18)


Loss on the early extinguishment of debt





7



4


Working capital adjustments

28



72



(71)



12


Relocation receivables (assets), net of securitization obligations

(9)



(18)



(47)



(29)


Free Cash Flow

$

192



$

229



$

26



$

157


A reconciliation of net cash provided by operating activities to Free Cash Flow is set forth in the following table:


Three Months Ended


Six Months Ended


June 30, 2018


June 30, 2017


June 30, 2018


June 30, 2017

Net cash provided by operating activities

$

139



$

198



$

9



$

186


Property and equipment additions

(24)



(20)



(49)



(48)


Net change in securitization

78



51



67



18


Effect of exchange rates on cash and cash equivalents

(1)





(1)



1


Free Cash Flow

$

192



$

229



$

26



$

157










Net cash used in investing activities

$

(36)



$

(23)



$

(45)



$

(56)


Net cash provided by (used in) financing activities

$

(51)



$

(159)



$

42



$

(186)



 

Table 7

NON-GAAP RECONCILIATION - SENIOR SECURED LEVERAGE RATIO

FOR THE TWELVE MONTHS ENDED JUNE 30, 2018

(In millions)

The senior secured leverage ratio is tested quarterly and may not exceed 4.75 to 1.00.  The senior secured leverage ratio is measured by dividing Realogy Group LLC's total senior secured net debt by the trailing twelve-month EBITDA calculated on a Pro Forma Basis, as those terms are defined in the senior secured credit facilities*.  Total senior secured net debt does not include unsecured indebtedness, including the Unsecured Notes*, or the securitization obligations.  EBITDA calculated on a Pro Forma Basis, as defined in the senior secured credit facilities, includes adjustments to Operating EBITDA for non-cash charges and incremental securitization interest costs, as well as pro forma cost savings for restructuring initiatives, the pro forma effect of business optimization initiatives and the pro forma effect of acquisitions and new franchisees, in each case calculated as of the beginning of the twelve-month period.  The Company was in compliance with the senior secured leverage ratio covenant at June 30, 2018 with a ratio of 2.53 to 1.00.

A reconciliation of net income attributable to Realogy Group to Operating EBITDA and EBITDA as defined by the senior secured credit facilities for the twelve months ended June 30, 2018 are set forth in the following table:




Less


Equals


Plus


Equals


Year Ended


Six Months

Ended


Six Months
Ended


Six Months

Ended


Twelve Months
Ended


December 31,
 2017

June 30,
 2017

December 31,
 2017

June 30,
 2018

June 30,
 2018

Net income attributable to Realogy Group (a)

$

431



$

81



$

350



$

56



$

406


Income tax (benefit) expense

(65)



64



(129)



33



(96)


Income before income taxes

366



145



221



89



310


Depreciation and amortization (b)

201



99



102



99



201


Interest expense, net

158



86



72



79



151


Restructuring costs, net

12



7



5



36



41


Former parent legacy (benefit) cost, net

(10)



(11)



1





1


Loss on the early extinguishment of debt

5



4



1



7



8


Operating EBITDA (c)

$

732



$

330



$

402



$

310



712





Bank covenant adjustments:



Pro forma effect of business optimization initiatives (d)


31


Non-cash charges (e)


40


Pro forma effect of acquisitions and new franchisees (f)


5


Incremental securitization interest costs (g)


3


EBITDA as defined by the Senior Secured Credit Facilities


$

791


Total senior secured net debt (h)


$

2,001


Senior secured leverage ratio


2.53

x

_______________

(a)         Net income attributable to Realogy consists of: (i) income of $95 million for the third quarter of 2017, (ii) income of $255 million for the fourth quarter of 2017, (iii) loss of $67 million for the first quarter of 2018 and (iv) income of $123 million for the second quarter of 2018.

(b)        Depreciation and amortization includes: (i) $1 million for the third quarter of 2017, (ii) $2 million for the fourth quarter of 2017 and (iii) $2 million for the first quarter of 2018 of amortization expense related to Guaranteed Rate Affinity's purchase accounting included in the "Equity in (earnings) losses of unconsolidated entities" line on the Condensed Consolidated Statement of Operations.

(c)         Operating EBITDA consists of: (i) $258 million for the third quarter of 2017, (ii) $144 million for the fourth quarter of 2017, (iii) $34 million for the first quarter of 2018 and (iv) $276 million for the second quarter of 2018.

(d)        Represents the twelve-month pro forma effect of business optimization initiatives.

(e)         Represents the elimination of non-cash expenses, including $48 million of stock-based compensation expense and $1 million of foreign exchange benefit less $9 million for the change in the allowance for doubtful accounts and notes reserves for the twelve months ended June 30, 2018.

(f)         Represents the estimated impact of acquisitions and franchise sales activity, net of brokerages that exited our franchise system as if these changes had occurred on July 1, 2017.  Franchisee sales activity is comprised of new franchise agreements as well as growth through acquisitions and independent sales agent recruitment by existing franchisees with our assistance.  We have made a number of assumptions in calculating such estimates and there can be no assurance that we would have generated the projected levels of Operating EBITDA had we owned the acquired entities or entered into the franchise contracts as of July 1, 2017.

(g)        Incremental borrowing costs incurred as a result of the securitization facilities refinancing for the twelve months ended June 30, 2018.

(h)        Represents total borrowings under the senior secured credit facilities and borrowings secured by a first priority lien on our assets of $2,132 million plus $29 million of capital lease obligations less $160 million of readily available cash as of June 30, 2018.  Pursuant to the terms of our senior secured credit facilities, total senior secured net debt does not include our securitization obligations or unsecured indebtedness, including the Unsecured Notes.

*        Our senior secured credit facilities include the Amended and Restated Credit Agreement dated as of March 5, 2013, as amended from time to time, and the Term Loan A Agreement dated as of October 23, 2015, as amended from time to time.  Our Unsecured Notes include our 4.50% Senior Notes due 2019, our 5.25% Senior Notes due 2021 and our 4.875% Senior Notes due 2023.

 

***

 

NON-GAAP RECONCILIATION - NET DEBT LEVERAGE RATIO

FOR THE TWELVE MONTHS ENDED JUNE 30, 2018

(In millions)

Net corporate debt divided by EBITDA, as defined by the senior secured credit facilities, for the twelve-month period ended June 30, 2018 (referred to as net debt leverage ratio) is set forth in the following table:



As of June 30, 2018

Revolver


$

312


Term Loan A


745


Term Loan B


1,075


Senior Notes


450


Senior Notes


550


Senior Notes


500


Total Debt (excluding securitizations)


$

3,632


Less: Cash and Cash Equivalents


230


Net Corporate Debt


$

3,402


EBITDA as defined by the Senior Secured Credit Facility


$

791


Net Debt Leverage Ratio


4.3

x


 

Table 8

Non-GAAP Definitions

Adjusted net income (loss) is defined by us as net income (loss) before mark-to-market interest rate adjustments, former parent legacy items, restructuring charges, the loss on the early extinguishment of debt, the tax effect of the foregoing adjustments and adjustments to the reserve for uncertain tax positions.  The gross amounts for these items as well as the adjustment for income taxes are presented.  Adjusted earnings (loss) per share is Adjusted net income (loss) divided by the weighted average common and common equivalent shares outstanding.  We present Adjusted net income (loss) and Adjusted earnings (loss) per share because we believe these measures are useful as supplemental measures in evaluating the performance of our operating businesses and provides greater transparency into our operating results.

Operating EBITDA is defined by us as net income (loss) before depreciation and amortization, interest expense, net (other than relocation services interest for securitization assets and securitization obligations), income taxes, and other items that are not core to the operating activities of the Company such as restructuring charges, former parent legacy items, losses on the early extinguishment of debt, asset impairments, gains or losses on discontinued operations and gains or losses on the sale of investments or other assets.  Operating EBITDA is our primary non-GAAP measure.

We present Operating EBITDA because we believe it is useful as a supplemental measure in evaluating the performance of our operating businesses and provides greater transparency into our results of operations.  Our management, including our chief operating decision maker, uses Operating EBITDA as a factor in evaluating the performance of our business.  Operating EBITDA should not be considered in isolation or as a substitute for net income or other statement of operations data prepared in accordance with GAAP.

We believe Operating EBITDA facilitates company-to-company operating performance comparisons by backing out potential differences caused by variations in capital structures (affecting net interest expense), taxation, the age and book depreciation of facilities (affecting relative depreciation expense) and the amortization of intangibles, as well as other items that are not core to the operating activities of the Company such as restructuring charges, losses on the early extinguishment of debt, former parent legacy items, asset impairments, gains or losses on discontinued operations and gains or losses on the sale of investments or other assets, which may vary for different companies for reasons unrelated to operating performance.  We further believe that Operating EBITDA is frequently used by securities analysts, investors and other interested parties in their evaluation of companies, many of which present an Operating EBITDA measure when reporting their results.

Operating EBITDA has limitations as an analytical tool, and you should not consider Operating EBITDA either in isolation or as a substitute for analyzing our results as reported under GAAP.  Some of these limitations are:

  • this measure does not reflect changes in, or cash required for, our working capital needs;
  • this measure does not reflect our interest expense (except for interest related to our securitization obligations), or the cash requirements necessary to service interest or principal payments on our debt;
  • this measure does not reflect our income tax expense or the cash requirements to pay our taxes;
  • this measure does not reflect historical cash expenditures or future requirements for capital expenditures or contractual commitments;
  • although depreciation and amortization are non-cash charges, the assets being depreciated and amortized will often require replacement in the future, and this measure does not reflect any cash requirements for such replacements; and
  • other companies may calculate this measure differently so they may not be comparable.

Free Cash Flow is defined as net income (loss) attributable to Realogy before income tax expense (benefit), net of payments, interest expense, net, cash interest payments, depreciation and amortization, capital expenditures, restructuring costs and former parent legacy costs (benefits), net of payments, loss on the early extinguishment of debt, working capital adjustments and relocation assets, net of change in securitization obligations.  We use Free Cash Flow in our internal evaluation of operating effectiveness and decisions regarding the allocation of resources, as well as measuring the Company's ability to generate cash.  Since Free Cash Flow can be viewed as both a performance measure and a cash flow measure, the Company has provided a reconciliation to both net income attributable to Realogy Holdings and net cash provided by operating activities.  Free Cash Flow is not defined by GAAP and should not be considered in isolation or as an alternative to net income (loss), net cash provided by (used in) operating, investing and financing activities or other financial data prepared in accordance with GAAP or as an indicator of the Company's operating performance or liquidity.  Free Cash Flow may differ from similarly titled measures presented by other companies.

Cision View original content with multimedia:http://www.prnewswire.com/news-releases/realogy-reports-financial-results-for-second-quarter-2018-300691448.html

SOURCE Realogy Holdings Corp.

View Comments and Join the Discussion!