These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Large accelerated filer
|
|
Accelerated filer
|
|
Non-accelerated filer
|
|
Smaller reporting company
|
|
|
|
|
|
(Do not check if a smaller reporting company)
|
|
||
|
Realogy Holdings Corp.
|
¨
|
|
¨
|
|
þ
|
|
¨
|
|
Realogy Group LLC
|
¨
|
|
¨
|
|
þ
|
|
¨
|
|
|
|
Page
|
|
|
|
|
|
PART I
|
FINANCIAL INFORMATION
|
|
|
Item 1.
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
Item 2.
|
||
|
Item 3.
|
||
|
Item 4.
|
||
|
PART II
|
||
|
Item 1.
|
||
|
Item 2.
|
||
|
Item 5.
|
||
|
Item 6.
|
||
|
•
|
risks related to general business, economic, employment and political conditions and the U.S. residential real estate markets, either regionally or nationally, including but not limited to:
|
|
◦
|
a lack of improvement in the number of homesales, stagnant or declining home prices and/or a deterioration in other economic factors that particularly impact the residential real estate market and the business segments in which we operate;
|
|
◦
|
a lack of improvement in consumer confidence;
|
|
◦
|
the impact of recessions, slow economic growth, disruptions in the banking system and high levels of unemployment in the U.S. and abroad;
|
|
◦
|
increasing mortgage rates and down payment requirements and/or constraints on the availability of mortgage financing, including but not limited to the potential impact of various provisions of the Dodd-Frank Wall Street Reform and Consumer Protection Act (the “Dodd-Frank Act”) and regulations that may be promulgated thereunder relating to mortgage financing as well as other factors that tighten underwriting standards;
|
|
◦
|
legislative, tax or regulatory changes that would adversely impact the residential real estate market, including potential reforms of the Federal National Mortgage Association ("Fannie Mae"), the Federal Home Loan Mortgage Corporation (“Freddie Mac") and the Federal Housing Administration, and potential tax code reform, which could reduce the amount that taxpayers would be allowed to deduct for home mortgage interest;
|
|
◦
|
negative trends and/or a negative perception of the market trends in value for residential real estate;
|
|
◦
|
renewed high levels of foreclosure activity including but not limited to the release of homes already held for sale by financial institutions;
|
|
◦
|
insufficient or excessive regional home inventory levels;
|
|
◦
|
the inability or unwillingness of homeowners to enter into homesale transactions due to negative equity in their existing homes; and
|
|
◦
|
lower homeownership rates or failure of homeownership rates to return to more typical levels;
|
|
•
|
our geographic and high-end market concentration, particularly with respect to our company owned brokerage operations;
|
|
•
|
our inability to enter into franchise agreements with new franchisees or to realize royalty revenue growth from them;
|
|
•
|
our inability to renew existing franchise agreements or maintain franchisee satisfaction with our brands;
|
|
•
|
existing franchisees may incur operating losses if sales volume decreases which may impede their ability to grow or continue operations. Additionally, debt incurred by our franchisees during the downturn may hinder long-term growth and their ability to pay back indebtedness;
|
|
•
|
disputes or issues with entities that license us their trade names for use in our business that could impede our franchising of those brands;
|
|
•
|
actions by our franchisees that could harm our business or reputation, non-performance of our franchisees, controversies with our franchisees or actions against us by third parties with which our franchisees have business relationships;
|
|
•
|
competition in our existing and future lines of business;
|
|
•
|
our failure to comply with laws, regulations and regulatory interpretations and any changes in laws, regulations and regulatory interpretations;
|
|
•
|
seasonal fluctuations in the residential real estate brokerage business which could adversely affect our business, financial condition and liquidity;
|
|
•
|
the loss of any of our senior management or key managers or employees or other significant labor or employment issues;
|
|
•
|
the failure or significant disruption from various causes of our critical information technologies;
|
|
•
|
adverse effects of natural disasters or environmental catastrophes;
|
|
•
|
risks related to our international operations;
|
|
•
|
risks associated with our substantial indebtedness and interest obligations, including risks related to having to dedicate a substantial portion of our cash flows from operations to service our debt, risks related to our ability to refinance our indebtedness and to incur additional indebtedness, risks associated with our ability to comply with our senior secured leverage ratio covenant under our senior secured credit facility, interest rate risk, and risks related to an event of default under our outstanding indebtedness;
|
|
•
|
changes in corporate relocation practices resulting in fewer employee relocations;
|
|
•
|
an increase in the claims rate of our title underwriter;
|
|
•
|
our inability to securitize certain assets of our relocation business, which would require us to find an alternative source of liquidity that may not be available, or if available, may not be on favorable terms;
|
|
•
|
limitations on flexibility in operating our business due to restrictions contained in our debt agreements;
|
|
•
|
any remaining resolutions or outcomes with respect to Cendant's contingent liabilities under the Separation and Distribution Agreement and the Tax Sharing Agreement, including any adverse impact on our future cash flows;
|
|
•
|
any adverse resolution of litigation, governmental proceedings or arbitration awards; and
|
|
•
|
new types of taxes or increases in state, local or federal taxes that could diminish profitability or liquidity.
|
|
|
Three Months Ended
|
||||||
|
|
March 31,
|
||||||
|
|
2013
|
|
2012
|
||||
|
Revenues
|
|
|
|
||||
|
Gross commission income
|
$
|
676
|
|
|
$
|
606
|
|
|
Service revenue
|
183
|
|
|
172
|
|
||
|
Franchise fees
|
57
|
|
|
54
|
|
||
|
Other
|
41
|
|
|
43
|
|
||
|
Net revenues
|
957
|
|
|
875
|
|
||
|
Expenses
|
|
|
|
||||
|
Commission and other agent-related costs
|
454
|
|
|
402
|
|
||
|
Operating
|
327
|
|
|
318
|
|
||
|
Marketing
|
50
|
|
|
51
|
|
||
|
General and administrative
|
67
|
|
|
77
|
|
||
|
Former parent legacy costs (benefit), net
|
1
|
|
|
(3
|
)
|
||
|
Restructuring costs
|
—
|
|
|
3
|
|
||
|
Depreciation and amortization
|
42
|
|
|
45
|
|
||
|
Interest expense, net
|
89
|
|
|
170
|
|
||
|
Loss on the early extinguishment of debt
|
3
|
|
|
6
|
|
||
|
Other (income)/expense, net
|
—
|
|
|
1
|
|
||
|
Total expenses
|
1,033
|
|
|
1,070
|
|
||
|
Loss before income taxes, equity in earnings and noncontrolling interests
|
(76
|
)
|
|
(195
|
)
|
||
|
Income tax expense
|
7
|
|
|
7
|
|
||
|
Equity in earnings of unconsolidated entities
|
(9
|
)
|
|
(10
|
)
|
||
|
Net loss
|
(74
|
)
|
|
(192
|
)
|
||
|
Less: Net income attributable to noncontrolling interests
|
(1
|
)
|
|
—
|
|
||
|
Net loss attributable to Realogy Holdings and Realogy Group
|
$
|
(75
|
)
|
|
$
|
(192
|
)
|
|
|
|
|
|
||||
|
Earnings (loss) per share attributable to Realogy Holdings:
|
|
|
|
||||
|
Basic loss per share:
|
$
|
(0.52
|
)
|
|
$
|
(23.95
|
)
|
|
Diluted loss per share:
|
$
|
(0.52
|
)
|
|
$
|
(23.95
|
)
|
|
Weighted average common and common equivalent shares of Realogy Holdings outstanding:
|
|
|
|||||
|
Basic:
|
145.1
|
|
|
8.0
|
|
||
|
Diluted:
|
145.1
|
|
|
8.0
|
|
||
|
|
Three Months Ended
|
||||||
|
|
March 31,
|
||||||
|
|
2013
|
|
2012
|
||||
|
Net loss
|
$
|
(74
|
)
|
|
$
|
(192
|
)
|
|
Currency translation adjustment
|
(3
|
)
|
|
2
|
|
||
|
Defined benefit pension plan - amortization of actuarial loss to periodic pension cost
|
—
|
|
|
1
|
|
||
|
Other comprehensive (loss) income, before tax
|
(3
|
)
|
|
3
|
|
||
|
Income tax expense related to other comprehensive (loss) income amounts
|
—
|
|
|
1
|
|
||
|
Other comprehensive (loss) income, net of tax
|
(3
|
)
|
|
2
|
|
||
|
Comprehensive loss
|
(77
|
)
|
|
(190
|
)
|
||
|
Less: comprehensive income attributable to noncontrolling interests
|
(1
|
)
|
|
—
|
|
||
|
Comprehensive loss attributable to Realogy Holdings and Realogy Group
|
$
|
(78
|
)
|
|
$
|
(190
|
)
|
|
|
March 31,
2013 |
|
December 31, 2012
|
||||
|
|
|
||||||
|
ASSETS
|
|
|
|
||||
|
Current assets:
|
|
|
|
||||
|
Cash and cash equivalents
|
$
|
366
|
|
|
$
|
376
|
|
|
Trade receivables (net of allowance for doubtful accounts of $50 and $51)
|
118
|
|
|
122
|
|
||
|
Relocation receivables
|
321
|
|
|
324
|
|
||
|
Relocation properties held for sale
|
5
|
|
|
9
|
|
||
|
Deferred income taxes
|
53
|
|
|
54
|
|
||
|
Other current assets
|
99
|
|
|
93
|
|
||
|
Total current assets
|
962
|
|
|
978
|
|
||
|
Property and equipment, net
|
190
|
|
|
188
|
|
||
|
Goodwill
|
3,306
|
|
|
3,304
|
|
||
|
Trademarks
|
732
|
|
|
732
|
|
||
|
Franchise agreements, net
|
1,613
|
|
|
1,629
|
|
||
|
Other intangibles, net
|
390
|
|
|
399
|
|
||
|
Other non-current assets
|
222
|
|
|
215
|
|
||
|
Total assets
|
$
|
7,415
|
|
|
$
|
7,445
|
|
|
|
|
|
|
||||
|
LIABILITIES AND EQUITY
|
|
|
|
||||
|
Current liabilities:
|
|
|
|
||||
|
Accounts payable
|
$
|
147
|
|
|
$
|
148
|
|
|
Securitization obligations
|
239
|
|
|
261
|
|
||
|
Due to former parent
|
70
|
|
|
69
|
|
||
|
Revolving credit facilities and current portion of long-term debt
|
154
|
|
|
110
|
|
||
|
Accrued expenses and other current liabilities
|
381
|
|
|
427
|
|
||
|
Total current liabilities
|
991
|
|
|
1,015
|
|
||
|
Long-term debt
|
4,317
|
|
|
4,256
|
|
||
|
Deferred income taxes
|
448
|
|
|
444
|
|
||
|
Other non-current liabilities
|
216
|
|
|
211
|
|
||
|
Total liabilities
|
5,972
|
|
|
5,926
|
|
||
|
Commitments and contingencies (Notes 8 and 10)
|
|
|
|
|
|
||
|
Equity:
|
|
|
|
||||
|
Realogy Holdings preferred stock: $.01 par value; 50,000,000 shares authorized, none issued and outstanding at March 31, 2013 and December 31, 2012.
|
—
|
|
|
—
|
|
||
|
Realogy Holdings common stock: $.01 par value; 400,000,000 shares authorized, 145,370,433 shares outstanding at March 31, 2013 and 145,369,453 shares outstanding at December 31, 2012.
|
1
|
|
|
1
|
|
||
|
Additional paid-in capital
|
5,594
|
|
|
5,591
|
|
||
|
Accumulated deficit
|
(4,120
|
)
|
|
(4,045
|
)
|
||
|
Accumulated other comprehensive loss
|
(34
|
)
|
|
(31
|
)
|
||
|
Total stockholders' equity
|
1,441
|
|
|
1,516
|
|
||
|
Noncontrolling interests
|
2
|
|
|
3
|
|
||
|
Total equity
|
1,443
|
|
|
1,519
|
|
||
|
Total liabilities and equity
|
$
|
7,415
|
|
|
$
|
7,445
|
|
|
|
Three Months Ended March 31,
|
||||||
|
|
2013
|
|
2012
|
||||
|
Operating Activities
|
|
|
|
||||
|
Net loss
|
$
|
(74
|
)
|
|
$
|
(192
|
)
|
|
Adjustments to reconcile net loss to net cash used in operating activities:
|
|
|
|
||||
|
Depreciation and amortization
|
42
|
|
|
45
|
|
||
|
Deferred income taxes
|
5
|
|
|
6
|
|
||
|
Amortization of deferred financing costs and discount on unsecured notes
|
3
|
|
|
4
|
|
||
|
Loss on the early extinguishment of debt
|
3
|
|
|
6
|
|
||
|
Equity in earnings of unconsolidated entities
|
(9
|
)
|
|
(10
|
)
|
||
|
Other adjustments to net loss
|
5
|
|
|
3
|
|
||
|
Net change in assets and liabilities, excluding the impact of acquisitions and dispositions:
|
|
|
|
||||
|
Trade receivables
|
3
|
|
|
(2
|
)
|
||
|
Relocation receivables and advances
|
1
|
|
|
(6
|
)
|
||
|
Relocation properties held for sale
|
4
|
|
|
5
|
|
||
|
Other assets
|
(3
|
)
|
|
(4
|
)
|
||
|
Accounts payable, accrued expenses and other liabilities
|
(39
|
)
|
|
103
|
|
||
|
Due (to) from former parent
|
1
|
|
|
(4
|
)
|
||
|
Dividends received from unconsolidated entities
|
15
|
|
|
14
|
|
||
|
Net cash used in operating activities
|
(43
|
)
|
|
(32
|
)
|
||
|
Investing Activities
|
|
|
|
||||
|
Property and equipment additions
|
(12
|
)
|
|
(9
|
)
|
||
|
Net assets acquired (net of cash acquired) and acquisition-related payments
|
(2
|
)
|
|
(4
|
)
|
||
|
Purchases of certificates of deposit, net
|
—
|
|
|
(3
|
)
|
||
|
Change in restricted cash
|
(2
|
)
|
|
(4
|
)
|
||
|
Net cash used in investing activities
|
(16
|
)
|
|
(20
|
)
|
||
|
Financing Activities
|
|
|
|
||||
|
Net change in revolving credit facilities
|
25
|
|
|
(208
|
)
|
||
|
Proceeds from term loan extension
|
79
|
|
|
—
|
|
||
|
Repayments of term loan credit facility
|
—
|
|
|
(629
|
)
|
||
|
Proceeds from issuance of First Lien Notes
|
—
|
|
|
593
|
|
||
|
Proceeds from issuance of First and a Half Lien Notes
|
—
|
|
|
325
|
|
||
|
Net change in securitization obligations
|
(21
|
)
|
|
(27
|
)
|
||
|
Debt issuance costs
|
(22
|
)
|
|
(2
|
)
|
||
|
Other, net
|
(11
|
)
|
|
4
|
|
||
|
Net cash provided by financing activities
|
50
|
|
|
56
|
|
||
|
Effect of changes in exchange rates on cash and cash equivalents
|
(1
|
)
|
|
1
|
|
||
|
Net (decrease)/increase in cash and cash equivalents
|
(10
|
)
|
|
5
|
|
||
|
Cash and cash equivalents, beginning of period
|
376
|
|
|
143
|
|
||
|
Cash and cash equivalents, end of period
|
$
|
366
|
|
|
$
|
148
|
|
|
|
|
|
|
||||
|
Supplemental Disclosure of Cash Flow Information
|
|
|
|
||||
|
Interest payments (including securitization interest expense)
|
$
|
92
|
|
|
$
|
66
|
|
|
Income tax payments, net
|
3
|
|
|
—
|
|
||
|
1.
|
BASIS OF PRESENTATION
|
|
Level Input:
|
|
Input Definitions:
|
|
Level I
|
|
Inputs are unadjusted, quoted prices for identical assets or liabilities in active markets at the measurement date.
|
|
|
|
|
|
Level II
|
|
Inputs other than quoted prices included in Level I that are observable for the asset or liability through corroboration with market data at the measurement date.
|
|
|
|
|
|
Level III
|
|
Unobservable inputs that reflect management’s best estimate of what market participants would use in pricing the asset or liability at the measurement date.
|
|
|
Level I
|
|
Level II
|
|
Level III
|
|
Total
|
||||||||
|
Interest rate swaps (included in other non-current liabilities)
|
$
|
—
|
|
|
$
|
30
|
|
|
$
|
—
|
|
|
$
|
30
|
|
|
Deferred compensation plan assets
(included in other non-current assets)
|
1
|
|
|
—
|
|
|
—
|
|
|
1
|
|
||||
|
|
Level I
|
|
Level II
|
|
Level III
|
|
Total
|
||||||||
|
Interest rate swaps (included in other non-current liabilities)
|
$
|
—
|
|
|
$
|
29
|
|
|
$
|
—
|
|
|
$
|
29
|
|
|
Deferred compensation plan assets
(included in other non-current assets)
|
1
|
|
|
—
|
|
|
—
|
|
|
1
|
|
||||
|
|
March 31, 2013
|
|
December 31, 2012
|
||||||||||||
|
|
Carrying
Amount |
|
Estimated
Fair Value (a) |
|
Carrying
Amount |
|
Estimated
Fair Value (a) |
||||||||
|
Debt
|
|
|
|
|
|
|
|
||||||||
|
Senior Secured Credit Facility:
|
|
|
|
|
|
|
|
||||||||
|
Revolving credit facility
|
$
|
135
|
|
|
$
|
135
|
|
|
$
|
110
|
|
|
$
|
110
|
|
|
Term loan facility
|
1,901
|
|
|
1,925
|
|
|
1,822
|
|
|
1,831
|
|
||||
|
7.625% First Lien Notes
|
593
|
|
|
669
|
|
|
593
|
|
|
673
|
|
||||
|
7.875% First and a Half Lien Notes
|
700
|
|
|
766
|
|
|
700
|
|
|
763
|
|
||||
|
9.00% First and a Half Lien Notes
|
325
|
|
|
377
|
|
|
325
|
|
|
366
|
|
||||
|
11.50% Senior Notes
|
490
|
|
|
521
|
|
|
489
|
|
|
527
|
|
||||
|
12.00% Senior Notes
|
129
|
|
|
137
|
|
|
129
|
|
|
140
|
|
||||
|
12.375% Senior Subordinated Notes
|
188
|
|
|
189
|
|
|
188
|
|
|
192
|
|
||||
|
13.375% Senior Subordinated Notes
|
10
|
|
|
11
|
|
|
10
|
|
|
11
|
|
||||
|
Securitization obligations
|
239
|
|
|
239
|
|
|
261
|
|
|
261
|
|
||||
|
(a)
|
The fair value of the Company's indebtedness is categorized as Level I.
|
|
Liability Derivatives
|
|
Fair Value
|
||||||||
|
Not Designated as Hedging Instruments
|
|
Balance Sheet Location
|
|
March 31, 2013
|
|
December 31, 2012
|
||||
|
Interest rate swap contracts
|
|
Other non-current liabilities
|
|
$
|
30
|
|
|
$
|
29
|
|
|
Derivative Instruments Not
Designated as Hedging Instruments
|
|
Location of (Gain) or Loss Recognized
for Derivative Instruments
|
|
(Gain) or Loss Recognized on Derivatives
|
||||||
|
Three Months Ended March 31,
|
||||||||||
|
|
2013
|
|
2012
|
|||||||
|
Interest rate swap contracts
|
|
Interest expense
|
|
$
|
2
|
|
|
$
|
3
|
|
|
Foreign exchange contracts
|
|
Operating expense
|
|
(1
|
)
|
|
1
|
|
||
|
2.
|
ACQUISITIONS
|
|
3.
|
INTANGIBLE ASSETS
|
|
|
Real Estate
Franchise
Services
|
|
Company
Owned
Brokerage
Services
|
|
Relocation
Services
|
|
Title and
Settlement
Services
|
|
Total
Company
|
||||||||||
|
Gross Goodwill as of December 31, 2012
|
$
|
3,264
|
|
|
$
|
788
|
|
|
$
|
641
|
|
|
$
|
397
|
|
|
$
|
5,090
|
|
|
Accumulated impairment losses
|
(1,023
|
)
|
|
(158
|
)
|
|
(281
|
)
|
|
(324
|
)
|
|
(1,786
|
)
|
|||||
|
Balance at December 31, 2012
|
2,241
|
|
|
630
|
|
|
360
|
|
|
73
|
|
|
3,304
|
|
|||||
|
Goodwill acquired
|
—
|
|
|
2
|
|
|
—
|
|
|
—
|
|
|
2
|
|
|||||
|
Balance at March 31, 2013
|
$
|
2,241
|
|
|
$
|
632
|
|
|
$
|
360
|
|
|
$
|
73
|
|
|
$
|
3,306
|
|
|
|
As of March 31, 2013
|
|
As of December 31, 2012
|
||||||||||||||||||||
|
|
Gross
Carrying
Amount
|
|
Accumulated
Amortization
|
|
Net
Carrying
Amount
|
|
Gross
Carrying
Amount
|
|
Accumulated
Amortization
|
|
Net
Carrying
Amount
|
||||||||||||
|
Amortizable—Franchise agreements
(a)
|
$
|
2,019
|
|
|
$
|
406
|
|
|
$
|
1,613
|
|
|
$
|
2,019
|
|
|
$
|
390
|
|
|
$
|
1,629
|
|
|
Unamortizable—Trademarks
(b)
|
$
|
732
|
|
|
$
|
—
|
|
|
$
|
732
|
|
|
$
|
732
|
|
|
$
|
—
|
|
|
$
|
732
|
|
|
Other Intangibles
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Amortizable—License agreements
(c)
|
$
|
45
|
|
|
$
|
5
|
|
|
$
|
40
|
|
|
$
|
45
|
|
|
$
|
5
|
|
|
$
|
40
|
|
|
Amortizable—Customer relationships
(d)
|
529
|
|
|
191
|
|
|
338
|
|
|
529
|
|
|
182
|
|
|
347
|
|
||||||
|
Unamortizable—Title plant shares
(e)
|
10
|
|
|
—
|
|
|
10
|
|
|
10
|
|
|
—
|
|
|
10
|
|
||||||
|
Amortizable—Other
(f)
|
6
|
|
|
4
|
|
|
2
|
|
|
6
|
|
|
4
|
|
|
2
|
|
||||||
|
Total Other Intangibles
|
$
|
590
|
|
|
$
|
200
|
|
|
$
|
390
|
|
|
$
|
590
|
|
|
$
|
191
|
|
|
$
|
399
|
|
|
(b)
|
Relates to the Century 21, Coldwell Banker, ERA, The Corcoran Group, Coldwell Banker Commercial and Cartus tradenames, which are expected to generate future cash flows for an indefinite period of time.
|
|
(c)
|
Relates to the Sotheby’s International Realty and Better Homes and Gardens Real Estate agreements which are being amortized over
50
years (the contractual term of the license agreements).
|
|
(d)
|
Relates to the customer relationships at the Title and Settlement Services segment and the Relocation Services segment. These relationships are being amortized over a period of
5
to
20
years.
|
|
(e)
|
Primarily related to the Texas American Title Company title plant shares. Ownership in a title plant is required to transact title insurance in certain states. The Company expects to generate future cash flows for an indefinite period of time.
|
|
(f)
|
Generally amortized over periods ranging from
2
to
10
years.
|
|
|
Three Months Ended March 31,
|
||||||
|
|
2013
|
|
2012
|
||||
|
Franchise agreements
|
$
|
16
|
|
|
$
|
17
|
|
|
License agreement
|
—
|
|
|
1
|
|
||
|
Customer relationships
|
9
|
|
|
10
|
|
||
|
Other
|
—
|
|
|
2
|
|
||
|
Total
|
$
|
25
|
|
|
$
|
30
|
|
|
4.
|
ACCRUED EXPENSES AND OTHER CURRENT LIABILITIES
|
|
|
March 31, 2013
|
|
December 31, 2012
|
||||
|
Accrued payroll and related employee costs
|
$
|
78
|
|
|
$
|
80
|
|
|
Accrued volume incentives
|
19
|
|
|
22
|
|
||
|
Accrued commissions
|
18
|
|
|
22
|
|
||
|
Restructuring accruals
|
8
|
|
|
11
|
|
||
|
Deferred income
|
63
|
|
|
69
|
|
||
|
Accrued interest
|
79
|
|
|
87
|
|
||
|
Other
|
116
|
|
|
136
|
|
||
|
|
$
|
381
|
|
|
$
|
427
|
|
|
|
March 31, 2013
|
|
December 31, 2012
|
||||
|
Senior Secured Credit Facility:
|
|
|
|
||||
|
Revolving credit facility
|
$
|
135
|
|
|
$
|
110
|
|
|
Term loan facility
|
1,901
|
|
|
1,822
|
|
||
|
7.625% First Lien Notes
|
593
|
|
|
593
|
|
||
|
7.875% First and a Half Lien Notes
|
700
|
|
|
700
|
|
||
|
9.00% First and a Half Lien Notes
|
325
|
|
|
325
|
|
||
|
11.50% Senior Notes
|
490
|
|
|
489
|
|
||
|
12.00% Senior Notes
|
129
|
|
|
129
|
|
||
|
12.375% Senior Subordinated Notes
|
188
|
|
|
188
|
|
||
|
13.375% Senior Subordinated Notes
|
10
|
|
|
10
|
|
||
|
Securitization Obligations:
|
|
|
|
||||
|
Apple Ridge Funding LLC
|
214
|
|
|
235
|
|
||
|
Cartus Financing Limited
|
25
|
|
|
26
|
|
||
|
|
$
|
4,710
|
|
|
$
|
4,627
|
|
|
|
Interest
Rate |
|
Expiration
Date |
|
Total
Capacity |
|
Outstanding
Borrowings |
|
Available
Capacity |
||||||
|
Senior Secured Credit Facility:
|
|
|
|
|
|
|
|
|
|
||||||
|
Revolving credit facility
(1)
|
(2)
|
|
March 2018
|
|
$
|
475
|
|
|
$
|
135
|
|
|
$
|
340
|
|
|
Term loan facility
|
(3)
|
|
March 2020
|
|
1,920
|
|
|
1,901
|
|
|
—
|
|
|||
|
First Lien Notes
|
7.625%
|
|
January 2020
|
|
593
|
|
|
593
|
|
|
—
|
|
|||
|
First and a Half Lien Notes
|
7.875%
|
|
February 2019
|
|
700
|
|
|
700
|
|
|
—
|
|
|||
|
First and a Half Lien Notes
|
9.00%
|
|
January 2020
|
|
325
|
|
|
325
|
|
|
—
|
|
|||
|
Other bank indebtedness
|
(4)
|
|
August 2013
|
|
8
|
|
|
—
|
|
|
8
|
|
|||
|
Senior Notes
(5)
|
11.50%
|
|
April 2017
|
|
492
|
|
|
490
|
|
|
—
|
|
|||
|
Senior Notes
(6)
|
12.00%
|
|
April 2017
|
|
130
|
|
|
129
|
|
|
—
|
|
|||
|
Senior Subordinated Notes
(7)
|
12.375%
|
|
April 2015
|
|
190
|
|
|
188
|
|
|
—
|
|
|||
|
Senior Subordinated Notes
(8)
|
13.375%
|
|
April 2018
|
|
10
|
|
|
10
|
|
|
—
|
|
|||
|
Securitization obligations:
(9)
|
|
|
|
|
|
|
|
|
|
||||||
|
Apple Ridge Funding LLC
(10)
|
|
|
December 2013
|
|
375
|
|
|
214
|
|
|
161
|
|
|||
|
Cartus Financing Limited
(11)
|
|
|
Various
|
|
61
|
|
|
25
|
|
|
36
|
|
|||
|
|
|
|
|
|
$
|
5,279
|
|
|
$
|
4,710
|
|
|
$
|
545
|
|
|
(1)
|
On
April 29, 2013
, the Company had
$310 million
outstanding on the revolving credit facility and no outstanding letters of credit on such facility, leaving
$165 million
of available capacity.
|
|
(2)
|
Interest rates with respect to revolving loans under the senior secured credit facility are based on, at Realogy Group’s option, (a) adjusted
LIBOR
plus
2.75%
or (b) JPMorgan Chase Bank, N.A., prime rate ("
ABR
") plus
1.75%
in each case subject to reductions based on the attainment of certain leverage ratios.
|
|
(3)
|
Consists of a
$1,920 million
term loan, less a discount of
$19 million
. The interest rate with respect to the term loan under the senior secured credit facility is based on, at Realogy Group’s option, (a) adjusted
LIBOR
plus
3.50%
(with a
LIBOR
floor of
1.00%
) or (b) JPMorgan Chase Bank, N.A.’s prime rate (“
ABR
”) plus
2.50%
(with an
ABR
floor of
2.0%
).
|
|
(4)
|
A revolving credit facility in the U.K. with a capacity of
£5 million
(
$8 million
) which expires in
August 2013
. The facility has a
one
-year term with certain options for renewal. The interest rate with respect to the revolving credit facility is based on the bank's base rate plus
2.0%
. This facility is supported by a letter of credit issued under the senior secured credit facility.
|
|
(5)
|
Consists of
$492 million
of
11.50%
Senior Notes, less a discount of
$2 million
. See Note 13, "Subsequent Events" for additional information on the
11.50%
Senior Notes redemption.
|
|
(6)
|
Consists of
$130 million
of
12.00%
Senior Notes, less a discount of
$1 million
. The
12.00%
Senior Notes were redeemed on April 23, 2013.
|
|
(7)
|
Consists of
$190 million
of
12.375%
Senior Subordinated Notes, less a discount of
$2 million
. The
12.375%
Senior Subordinated Notes were redeemed on April 16, 2013.
|
|
(8)
|
The
13.375%
Senior Subordinated Notes were redeemed on April 16, 2013.
|
|
(9)
|
Available capacity is subject to maintaining sufficient relocation related assets to collateralize these securitization obligations.
|
|
(10)
|
On April 19, 2013, the Company elected to reduce the available capacity of the Apple Ridge securitization facility by
$50 million
to
$325 million
.
|
|
(11)
|
Consists of a
£35 million
facility which expires in August 2015 and a
£5 million
working capital facility which expires in August 2013.
|
|
•
|
would not be required to lend any additional amounts to Realogy Group;
|
|
•
|
could elect to declare all borrowings outstanding, together with accrued and unpaid interest and fees, to be due and payable;
|
|
•
|
could require Realogy Group to apply all of its available cash to repay these borrowings; or
|
|
•
|
could prevent Realogy Group from making payments on the First Lien Notes, the First and a Half Lien Notes or the unsecured notes;
|
|
6.
|
RESTRUCTURING COSTS
|
|
7.
|
STOCK-BASED COMPENSATION
|
|
|
Time-vesting
Options |
Weighted Average Exercise Price
|
|
Phantom and Other Performance Options
|
Weighted Average Exercise Price
|
|
Restricted
Stock |
Weighted Average Grant Date Fair Value
|
|||||||||
|
Outstanding at January 1, 2013
|
3.10
|
|
$
|
26.61
|
|
|
0.16
|
|
$
|
20.61
|
|
|
0.29
|
|
$
|
27.09
|
|
|
Granted
|
0.01
|
|
44.30
|
|
|
—
|
|
—
|
|
|
—
|
|
—
|
|
|||
|
Exercised
|
—
|
|
—
|
|
|
—
|
|
—
|
|
|
|
|
|||||
|
Vested
|
|
|
|
|
|
|
—
|
|
—
|
|
|||||||
|
Forfeited/Expired
|
(0.01
|
)
|
20.60
|
|
|
—
|
|
—
|
|
|
—
|
|
—
|
|
|||
|
Outstanding at March 31, 2013 (a)
|
3.10
|
|
$
|
26.67
|
|
|
0.16
|
|
$
|
20.61
|
|
|
0.29
|
|
$
|
27.09
|
|
|
(a)
|
Options outstanding at
March 31, 2013
had an intrinsic value of
$81 million
and have a weighted average remaining contractual life of
8.9
years.
|
|
|
2013 Options
|
||
|
Grant date fair value
|
$
|
19.27
|
|
|
Expected volatility
|
43.9
|
%
|
|
|
Expected term (years)
|
6.25
|
|
|
|
Risk-free interest rate
|
1.0
|
%
|
|
|
Dividend yield
|
—
|
|
|
|
8.
|
SEPARATION ADJUSTMENTS, TRANSACTIONS WITH FORMER PARENT AND SUBSIDIARIES AND RELATED PARTIES
|
|
10.
|
COMMITMENTS AND CONTINGENCIES
|
|
•
|
that the Company is vicariously liable for the acts of franchisees under theories of actual or apparent agency;
|
|
•
|
by former franchisees that franchise agreements were breached including improper terminations;
|
|
•
|
that residential real estate agents engaged by NRT—in certain states—are potentially employees instead of independent contractors, and therefore may bring claims against NRT for breach of contract, wrongful discharge and negligent supervision and obtain benefits, indemnification and expense reimbursement available to employees;
|
|
•
|
concerning claims for alleged RESPA or state real estate law violations including but not limited to claims challenging the validity of sales associates indemnification and administrative fees;
|
|
•
|
concerning claims generally against the company owned brokerage operations for negligence or breach of fiduciary duty in connection with the performance of real estate brokerage or other professional services; and
|
|
•
|
concerning claims generally against the title company contending that, as the escrow company, the company knew or should have known that a transaction was fraudulent.
|
|
11.
|
SEGMENT INFORMATION
|
|
|
Revenues (a) (b)
|
||||||
|
|
Three Months Ended March 31,
|
||||||
|
|
2013
|
|
2012
|
||||
|
Real Estate Franchise Services
|
$
|
135
|
|
|
$
|
129
|
|
|
Company Owned Real Estate Brokerage Services
|
686
|
|
|
617
|
|
||
|
Relocation Services
|
87
|
|
|
88
|
|
||
|
Title and Settlement Services
|
100
|
|
|
88
|
|
||
|
Corporate and Other
(c)
|
(51
|
)
|
|
(47
|
)
|
||
|
Total Company
|
$
|
957
|
|
|
$
|
875
|
|
|
(a)
|
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
$51 million
and
$47 million
for the three months ended
March 31, 2013
and
March 31, 2012
,
respectively. Transactions between segments are eliminated in consolidation. Such amounts are eliminated through the Corporate and Other line.
|
|
(b)
|
Revenues for the Relocation Services segment include intercompany referral and relocation fees paid by the Company Owned Real Estate Brokerage Services segment of
$8 million
and
$7 million
for the three months ended
March 31, 2013
and
March 31, 2012
, respectively. Such amounts are recorded as contra-revenues by the Company Owned Real Estate Brokerage Services segment. There are no other material inter-segment transactions.
|
|
(c)
|
Includes the elimination of transactions between segments.
|
|
|
EBITDA (a)
|
||||||
|
|
Three Months Ended March 31,
|
||||||
|
|
2013
|
|
2012
|
||||
|
Real Estate Franchise Services
|
$
|
72
|
|
|
$
|
61
|
|
|
Company Owned Real Estate Brokerage Services
|
(8
|
)
|
|
(17
|
)
|
||
|
Relocation Services
|
10
|
|
|
4
|
|
||
|
Title and Settlement Services
|
4
|
|
|
2
|
|
||
|
Corporate and Other
|
(15
|
)
|
|
(20
|
)
|
||
|
Total Company
|
$
|
63
|
|
|
$
|
30
|
|
|
Less:
|
|
|
|
||||
|
Depreciation and amortization
|
42
|
|
|
45
|
|
||
|
Interest expense, net
|
89
|
|
|
170
|
|
||
|
Income tax expense
|
7
|
|
|
7
|
|
||
|
Net loss attributable to Holdings and Realogy
|
$
|
(75
|
)
|
|
$
|
(192
|
)
|
|
(a)
|
Includes
$3 million
related to the loss on early extinguishment of debt and
$1 million
of former parent legacy costs
for the three months ended
March 31, 2013
compared to
$3 million
of restructuring costs and
$6 million
related to the loss on the early extinguishment of debt, partially offset by a net benefit of
$3 million
of former parent legacy items
for the three months ended
March 31, 2012
.
|
|
|
Realogy Holdings
|
|
Realogy Intermediate
|
|
Realogy Group
|
|
Guarantor
Subsidiaries
|
|
Non-Guarantor
Subsidiaries
|
|
Eliminations
|
|
Consolidated
|
||||||||||||||
|
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Gross commission income
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
676
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
676
|
|
|
Service revenue
|
—
|
|
|
—
|
|
|
—
|
|
|
109
|
|
|
74
|
|
|
—
|
|
|
183
|
|
|||||||
|
Franchise fees
|
—
|
|
|
—
|
|
|
—
|
|
|
57
|
|
|
—
|
|
|
—
|
|
|
57
|
|
|||||||
|
Other
|
—
|
|
|
—
|
|
|
—
|
|
|
40
|
|
|
1
|
|
|
—
|
|
|
41
|
|
|||||||
|
Net revenues
|
—
|
|
|
—
|
|
|
—
|
|
|
882
|
|
|
75
|
|
|
—
|
|
|
957
|
|
|||||||
|
Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Commission and other agent-related costs
|
—
|
|
|
—
|
|
|
—
|
|
|
454
|
|
|
—
|
|
|
—
|
|
|
454
|
|
|||||||
|
Operating
|
—
|
|
|
—
|
|
|
—
|
|
|
268
|
|
|
59
|
|
|
—
|
|
|
327
|
|
|||||||
|
Marketing
|
—
|
|
|
—
|
|
|
—
|
|
|
50
|
|
|
—
|
|
|
—
|
|
|
50
|
|
|||||||
|
General and administrative
|
—
|
|
|
—
|
|
|
11
|
|
|
51
|
|
|
5
|
|
|
—
|
|
|
67
|
|
|||||||
|
Former parent legacy costs (benefit), net
|
—
|
|
|
—
|
|
|
1
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|||||||
|
Depreciation and amortization
|
—
|
|
|
—
|
|
|
2
|
|
|
40
|
|
|
—
|
|
|
—
|
|
|
42
|
|
|||||||
|
Interest expense, net
|
—
|
|
|
—
|
|
|
88
|
|
|
1
|
|
|
—
|
|
|
—
|
|
|
89
|
|
|||||||
|
Loss on the early extinguishment of debt
|
—
|
|
|
—
|
|
|
3
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3
|
|
|||||||
|
Intercompany transactions
|
—
|
|
|
—
|
|
|
1
|
|
|
(1
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
|
Total expenses
|
—
|
|
|
—
|
|
|
106
|
|
|
863
|
|
|
64
|
|
|
—
|
|
|
1,033
|
|
|||||||
|
Income (loss) before income taxes, equity in earnings and noncontrolling interests
|
—
|
|
|
—
|
|
|
(106
|
)
|
|
19
|
|
|
11
|
|
|
—
|
|
|
(76
|
)
|
|||||||
|
Income tax expense (benefit)
|
—
|
|
|
—
|
|
|
(9
|
)
|
|
12
|
|
|
4
|
|
|
—
|
|
|
7
|
|
|||||||
|
Equity in earnings of unconsolidated entities
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(9
|
)
|
|
—
|
|
|
(9
|
)
|
|||||||
|
Equity in (earnings) losses of subsidiaries
|
75
|
|
|
75
|
|
|
(22
|
)
|
|
(15
|
)
|
|
—
|
|
|
(113
|
)
|
|
—
|
|
|||||||
|
Net income (loss)
|
(75
|
)
|
|
(75
|
)
|
|
(75
|
)
|
|
22
|
|
|
16
|
|
|
113
|
|
|
(74
|
)
|
|||||||
|
Less: Net income attributable to noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1
|
)
|
|
—
|
|
|
(1
|
)
|
|||||||
|
Net income (loss) attributable to Realogy Holdings and Realogy Group
|
$
|
(75
|
)
|
|
$
|
(75
|
)
|
|
$
|
(75
|
)
|
|
$
|
22
|
|
|
$
|
15
|
|
|
$
|
113
|
|
|
$
|
(75
|
)
|
|
Comprehensive income (loss) attributable to Realogy Holdings and Realogy Group
|
$
|
(78
|
)
|
|
$
|
(78
|
)
|
|
$
|
(78
|
)
|
|
$
|
22
|
|
|
$
|
12
|
|
|
$
|
122
|
|
|
$
|
(78
|
)
|
|
|
Realogy Holdings
|
|
Realogy Intermediate
|
|
Realogy Group
|
|
Guarantor
Subsidiaries
|
|
Non-Guarantor
Subsidiaries
|
|
Eliminations
|
|
Consolidated
|
||||||||||||||
|
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Gross commission income
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
606
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
606
|
|
|
Service revenue
|
—
|
|
|
—
|
|
|
—
|
|
|
110
|
|
|
62
|
|
|
—
|
|
|
172
|
|
|||||||
|
Franchise fees
|
—
|
|
|
—
|
|
|
—
|
|
|
54
|
|
|
—
|
|
|
—
|
|
|
54
|
|
|||||||
|
Other
|
—
|
|
|
—
|
|
|
—
|
|
|
42
|
|
|
1
|
|
|
—
|
|
|
43
|
|
|||||||
|
Net revenues
|
—
|
|
|
—
|
|
|
—
|
|
|
812
|
|
|
63
|
|
|
—
|
|
|
875
|
|
|||||||
|
Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Commission and other agent-related costs
|
—
|
|
|
—
|
|
|
—
|
|
|
402
|
|
|
—
|
|
|
—
|
|
|
402
|
|
|||||||
|
Operating
|
—
|
|
|
—
|
|
|
—
|
|
|
269
|
|
|
49
|
|
|
—
|
|
|
318
|
|
|||||||
|
Marketing
|
—
|
|
|
—
|
|
|
—
|
|
|
51
|
|
|
—
|
|
|
—
|
|
|
51
|
|
|||||||
|
General and administrative
|
—
|
|
|
—
|
|
|
17
|
|
|
57
|
|
|
3
|
|
|
—
|
|
|
77
|
|
|||||||
|
Former parent legacy costs (benefit), net
|
—
|
|
|
—
|
|
|
(3
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(3
|
)
|
|||||||
|
Restructuring costs
|
—
|
|
|
—
|
|
|
—
|
|
|
3
|
|
|
—
|
|
|
—
|
|
|
3
|
|
|||||||
|
Depreciation and amortization
|
—
|
|
|
—
|
|
|
2
|
|
|
43
|
|
|
—
|
|
|
—
|
|
|
45
|
|
|||||||
|
Interest expense, net
|
—
|
|
|
—
|
|
|
168
|
|
|
2
|
|
|
—
|
|
|
—
|
|
|
170
|
|
|||||||
|
Loss on the early extinguishment of debt
|
—
|
|
|
—
|
|
|
6
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
6
|
|
|||||||
|
Other (income)/expense, net
|
—
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|||||||
|
Intercompany transactions
|
—
|
|
|
—
|
|
|
1
|
|
|
(1
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
|
Total expenses
|
—
|
|
|
—
|
|
|
191
|
|
|
827
|
|
|
52
|
|
|
—
|
|
|
1,070
|
|
|||||||
|
Income (loss) before income taxes, equity in earnings and noncontrolling interests
|
—
|
|
|
—
|
|
|
(191
|
)
|
|
(15
|
)
|
|
11
|
|
|
—
|
|
|
(195
|
)
|
|||||||
|
Income tax expense (benefit)
|
—
|
|
|
—
|
|
|
5
|
|
|
(6
|
)
|
|
8
|
|
|
—
|
|
|
7
|
|
|||||||
|
Equity in earnings of unconsolidated entities
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(10
|
)
|
|
—
|
|
|
(10
|
)
|
|||||||
|
Equity in (earnings) losses of subsidiaries
|
192
|
|
|
192
|
|
|
(4
|
)
|
|
(13
|
)
|
|
—
|
|
|
(367
|
)
|
|
—
|
|
|||||||
|
Net income (loss)
|
(192
|
)
|
|
(192
|
)
|
|
(192
|
)
|
|
4
|
|
|
13
|
|
|
367
|
|
|
(192
|
)
|
|||||||
|
Less: Net income attributable to noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
|
Net income (loss) attributable to Realogy Holdings and Realogy Group
|
$
|
(192
|
)
|
|
$
|
(192
|
)
|
|
$
|
(192
|
)
|
|
$
|
4
|
|
|
$
|
13
|
|
|
$
|
367
|
|
|
$
|
(192
|
)
|
|
Comprehensive income (loss) attributable to Realogy Holdings and Realogy Group
|
$
|
(190
|
)
|
|
$
|
(190
|
)
|
|
$
|
(190
|
)
|
|
$
|
4
|
|
|
$
|
14
|
|
|
$
|
362
|
|
|
$
|
(190
|
)
|
|
|
Realogy Holdings
|
|
Realogy Intermediate
|
|
Realogy Group
|
|
Guarantor
Subsidiaries
|
|
Non-Guarantor
Subsidiaries
|
|
Eliminations
|
|
Consolidated
|
||||||||||||||
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Current assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Cash and cash equivalents
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
228
|
|
|
$
|
68
|
|
|
$
|
71
|
|
|
$
|
(1
|
)
|
|
$
|
366
|
|
|
Trade receivables, net
|
—
|
|
|
—
|
|
|
—
|
|
|
77
|
|
|
41
|
|
|
—
|
|
|
118
|
|
|||||||
|
Relocation receivables
|
—
|
|
|
—
|
|
|
—
|
|
|
26
|
|
|
295
|
|
|
—
|
|
|
321
|
|
|||||||
|
Relocation properties held for sale
|
—
|
|
|
—
|
|
|
—
|
|
|
5
|
|
|
—
|
|
|
—
|
|
|
5
|
|
|||||||
|
Deferred income taxes
|
—
|
|
|
—
|
|
|
7
|
|
|
45
|
|
|
1
|
|
|
—
|
|
|
53
|
|
|||||||
|
Other current assets
|
—
|
|
|
—
|
|
|
10
|
|
|
61
|
|
|
28
|
|
|
—
|
|
|
99
|
|
|||||||
|
Intercompany notes receivable
|
—
|
|
|
—
|
|
|
—
|
|
|
34
|
|
|
20
|
|
|
(54
|
)
|
|
—
|
|
|||||||
|
Intercompany receivables
|
—
|
|
|
—
|
|
|
—
|
|
|
2,351
|
|
|
157
|
|
|
(2,508
|
)
|
|
—
|
|
|||||||
|
Total current assets
|
—
|
|
|
—
|
|
|
245
|
|
|
2,667
|
|
|
613
|
|
|
(2,563
|
)
|
|
962
|
|
|||||||
|
Property and equipment, net
|
—
|
|
|
—
|
|
|
49
|
|
|
137
|
|
|
4
|
|
|
—
|
|
|
190
|
|
|||||||
|
Deferred income taxes
|
—
|
|
|
—
|
|
|
621
|
|
|
—
|
|
|
1
|
|
|
(622
|
)
|
|
—
|
|
|||||||
|
Goodwill
|
—
|
|
|
—
|
|
|
—
|
|
|
3,306
|
|
|
—
|
|
|
—
|
|
|
3,306
|
|
|||||||
|
Trademarks
|
—
|
|
|
—
|
|
|
—
|
|
|
732
|
|
|
—
|
|
|
—
|
|
|
732
|
|
|||||||
|
Franchise agreements, net
|
—
|
|
|
—
|
|
|
—
|
|
|
1,613
|
|
|
—
|
|
|
—
|
|
|
1,613
|
|
|||||||
|
Other intangibles, net
|
—
|
|
|
—
|
|
|
—
|
|
|
390
|
|
|
—
|
|
|
—
|
|
|
390
|
|
|||||||
|
Other non-current assets
|
—
|
|
|
—
|
|
|
63
|
|
|
88
|
|
|
71
|
|
|
—
|
|
|
222
|
|
|||||||
|
Intercompany long-term receivables
|
—
|
|
|
—
|
|
|
—
|
|
|
733
|
|
|
—
|
|
|
(733
|
)
|
|
—
|
|
|||||||
|
Investment in subsidiaries
|
1,443
|
|
|
1,443
|
|
|
8,490
|
|
|
349
|
|
|
—
|
|
|
(11,725
|
)
|
|
—
|
|
|||||||
|
Total assets
|
$
|
1,443
|
|
|
$
|
1,443
|
|
|
$
|
9,468
|
|
|
$
|
10,015
|
|
|
$
|
689
|
|
|
$
|
(15,643
|
)
|
|
$
|
7,415
|
|
|
LIABILITIES AND EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Current liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Accounts payable
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
6
|
|
|
$
|
131
|
|
|
$
|
11
|
|
|
$
|
(1
|
)
|
|
$
|
147
|
|
|
Securitization obligations
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
239
|
|
|
—
|
|
|
239
|
|
|||||||
|
Due to former parent
|
—
|
|
|
—
|
|
|
70
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
70
|
|
|||||||
|
Revolving credit facilities and current portion of long-term debt
|
—
|
|
|
—
|
|
|
154
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
154
|
|
|||||||
|
Accrued expenses and other current liabilities
|
—
|
|
|
—
|
|
|
114
|
|
|
236
|
|
|
31
|
|
|
—
|
|
|
381
|
|
|||||||
|
Intercompany notes payable
|
—
|
|
|
—
|
|
|
—
|
|
|
20
|
|
|
34
|
|
|
(54
|
)
|
|
—
|
|
|||||||
|
Intercompany payables
|
—
|
|
|
—
|
|
|
2,508
|
|
|
—
|
|
|
—
|
|
|
(2,508
|
)
|
|
—
|
|
|||||||
|
Total current liabilities
|
—
|
|
|
—
|
|
|
2,852
|
|
|
387
|
|
|
315
|
|
|
(2,563
|
)
|
|
991
|
|
|||||||
|
Long-term debt
|
—
|
|
|
—
|
|
|
4,317
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4,317
|
|
|||||||
|
Deferred income taxes
|
—
|
|
|
—
|
|
|
—
|
|
|
1,070
|
|
|
—
|
|
|
(622
|
)
|
|
448
|
|
|||||||
|
Other non-current liabilities
|
—
|
|
|
—
|
|
|
123
|
|
|
68
|
|
|
25
|
|
|
—
|
|
|
216
|
|
|||||||
|
Intercompany liabilities
|
—
|
|
|
—
|
|
|
733
|
|
|
—
|
|
|
—
|
|
|
(733
|
)
|
|
—
|
|
|||||||
|
Total liabilities
|
—
|
|
|
—
|
|
|
8,025
|
|
|
1,525
|
|
|
340
|
|
|
(3,918
|
)
|
|
5,972
|
|
|||||||
|
Total equity
|
1,443
|
|
|
1,443
|
|
|
1,443
|
|
|
8,490
|
|
|
349
|
|
|
(11,725
|
)
|
|
1,443
|
|
|||||||
|
Total liabilities and equity
|
$
|
1,443
|
|
|
$
|
1,443
|
|
|
$
|
9,468
|
|
|
$
|
10,015
|
|
|
$
|
689
|
|
|
$
|
(15,643
|
)
|
|
$
|
7,415
|
|
|
|
Realogy Holdings
|
|
Realogy Intermediate
|
|
Realogy Group
|
|
Guarantor
Subsidiaries
|
|
Non-Guarantor
Subsidiaries
|
|
Eliminations
|
|
Consolidated
|
||||||||||||||
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Current assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Cash and cash equivalents
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
221
|
|
|
$
|
74
|
|
|
$
|
82
|
|
|
$
|
(1
|
)
|
|
$
|
376
|
|
|
Trade receivables, net
|
—
|
|
|
—
|
|
|
—
|
|
|
77
|
|
|
45
|
|
|
—
|
|
|
122
|
|
|||||||
|
Relocation receivables
|
—
|
|
|
—
|
|
|
—
|
|
|
23
|
|
|
301
|
|
|
—
|
|
|
324
|
|
|||||||
|
Relocation properties held for sale
|
—
|
|
|
—
|
|
|
—
|
|
|
9
|
|
|
—
|
|
|
—
|
|
|
9
|
|
|||||||
|
Deferred income taxes
|
—
|
|
|
—
|
|
|
8
|
|
|
46
|
|
|
—
|
|
|
—
|
|
|
54
|
|
|||||||
|
Other current assets
|
—
|
|
|
—
|
|
|
9
|
|
|
64
|
|
|
20
|
|
|
—
|
|
|
93
|
|
|||||||
|
Intercompany notes receivable
|
—
|
|
|
—
|
|
|
—
|
|
|
15
|
|
|
20
|
|
|
(35
|
)
|
|
—
|
|
|||||||
|
Intercompany receivables
|
—
|
|
|
—
|
|
|
—
|
|
|
2,434
|
|
|
47
|
|
|
(2,481
|
)
|
|
—
|
|
|||||||
|
Total current assets
|
—
|
|
|
—
|
|
|
238
|
|
|
2,742
|
|
|
515
|
|
|
(2,517
|
)
|
|
978
|
|
|||||||
|
Property and equipment, net
|
—
|
|
|
—
|
|
|
41
|
|
|
144
|
|
|
3
|
|
|
—
|
|
|
188
|
|
|||||||
|
Goodwill
|
—
|
|
|
—
|
|
|
—
|
|
|
3,304
|
|
|
—
|
|
|
—
|
|
|
3,304
|
|
|||||||
|
Trademarks
|
—
|
|
|
—
|
|
|
—
|
|
|
732
|
|
|
—
|
|
|
—
|
|
|
732
|
|
|||||||
|
Franchise agreements, net
|
—
|
|
|
—
|
|
|
—
|
|
|
1,629
|
|
|
—
|
|
|
—
|
|
|
1,629
|
|
|||||||
|
Other intangibles, net
|
—
|
|
|
—
|
|
|
—
|
|
|
399
|
|
|
—
|
|
|
—
|
|
|
399
|
|
|||||||
|
Deferred income taxes
|
—
|
|
|
—
|
|
|
624
|
|
|
—
|
|
|
1
|
|
|
(625
|
)
|
|
—
|
|
|||||||
|
Other non-current assets
|
—
|
|
|
—
|
|
|
51
|
|
|
87
|
|
|
77
|
|
|
—
|
|
|
215
|
|
|||||||
|
Intercompany long-term receivables
|
—
|
|
|
—
|
|
|
—
|
|
|
732
|
|
|
—
|
|
|
(732
|
)
|
|
—
|
|
|||||||
|
Investment in subsidiaries
|
1,519
|
|
|
1,519
|
|
|
8,472
|
|
|
248
|
|
|
—
|
|
|
(11,758
|
)
|
|
—
|
|
|||||||
|
Total assets
|
$
|
1,519
|
|
|
$
|
1,519
|
|
|
$
|
9,426
|
|
|
$
|
10,017
|
|
|
$
|
596
|
|
|
$
|
(15,632
|
)
|
|
$
|
7,445
|
|
|
LIABILITIES AND EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Current liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Accounts payable
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
6
|
|
|
$
|
131
|
|
|
$
|
12
|
|
|
$
|
(1
|
)
|
|
$
|
148
|
|
|
Securitization obligations
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
261
|
|
|
—
|
|
|
261
|
|
|||||||
|
Due to former parent
|
—
|
|
|
—
|
|
|
69
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
69
|
|
|||||||
|
Revolving credit facilities and current portion of long-term debt
|
—
|
|
|
—
|
|
|
110
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
110
|
|
|||||||
|
Accrued expenses and other current liabilities
|
—
|
|
|
—
|
|
|
137
|
|
|
255
|
|
|
35
|
|
|
—
|
|
|
427
|
|
|||||||
|
Intercompany payables
|
—
|
|
|
—
|
|
|
2,481
|
|
|
—
|
|
|
—
|
|
|
(2,481
|
)
|
|
—
|
|
|||||||
|
Intercompany notes payable
|
—
|
|
|
—
|
|
|
—
|
|
|
20
|
|
|
15
|
|
|
(35
|
)
|
|
—
|
|
|||||||
|
Total current liabilities
|
—
|
|
|
—
|
|
|
2,803
|
|
|
406
|
|
|
323
|
|
|
(2,517
|
)
|
|
1,015
|
|
|||||||
|
Long-term debt
|
—
|
|
|
—
|
|
|
4,256
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4,256
|
|
|||||||
|
Deferred income taxes
|
—
|
|
|
—
|
|
|
—
|
|
|
1,069
|
|
|
—
|
|
|
(625
|
)
|
|
444
|
|
|||||||
|
Other non-current liabilities
|
—
|
|
|
—
|
|
|
116
|
|
|
70
|
|
|
25
|
|
|
—
|
|
|
211
|
|
|||||||
|
Intercompany liabilities
|
—
|
|
|
—
|
|
|
732
|
|
|
—
|
|
|
—
|
|
|
(732
|
)
|
|
—
|
|
|||||||
|
Total liabilities
|
—
|
|
|
—
|
|
|
7,907
|
|
|
1,545
|
|
|
348
|
|
|
(3,874
|
)
|
|
5,926
|
|
|||||||
|
Total equity
|
1,519
|
|
|
1,519
|
|
|
1,519
|
|
|
8,472
|
|
|
248
|
|
|
(11,758
|
)
|
|
1,519
|
|
|||||||
|
Total liabilities and equity
|
$
|
1,519
|
|
|
$
|
1,519
|
|
|
$
|
9,426
|
|
|
$
|
10,017
|
|
|
$
|
596
|
|
|
$
|
(15,632
|
)
|
|
$
|
7,445
|
|
|
|
Realogy Holdings
|
|
Realogy Intermediate
|
|
Realogy Group
|
|
Guarantor
Subsidiaries
|
|
Non-Guarantor
Subsidiaries
|
|
Eliminations
|
|
Consolidated
|
||||||||||||||
|
Net cash provided by (used in) operating activities
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(114
|
)
|
|
$
|
(45
|
)
|
|
$
|
134
|
|
|
$
|
(18
|
)
|
|
$
|
(43
|
)
|
|
Investing Activities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Property and equipment additions
|
—
|
|
|
—
|
|
|
(3
|
)
|
|
(9
|
)
|
|
—
|
|
|
—
|
|
|
(12
|
)
|
|||||||
|
Net assets acquired (net of cash acquired) and acquisition-related payments
|
—
|
|
|
—
|
|
|
—
|
|
|
(2
|
)
|
|
—
|
|
|
—
|
|
|
(2
|
)
|
|||||||
|
Change in restricted cash
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2
|
)
|
|
—
|
|
|
(2
|
)
|
|||||||
|
Intercompany note receivable
|
—
|
|
|
—
|
|
|
—
|
|
|
(19
|
)
|
|
—
|
|
|
19
|
|
|
—
|
|
|||||||
|
Net cash used in investing activities
|
—
|
|
|
—
|
|
|
(3
|
)
|
|
(30
|
)
|
|
(2
|
)
|
|
19
|
|
|
(16
|
)
|
|||||||
|
Financing Activities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Net change in revolving credit facilities
|
—
|
|
|
—
|
|
|
25
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
25
|
|
|||||||
|
Proceeds from term loan extension
|
—
|
|
|
—
|
|
|
79
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
79
|
|
|||||||
|
Net change in securitization obligations
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(21
|
)
|
|
—
|
|
|
(21
|
)
|
|||||||
|
Debt issuance costs
|
—
|
|
|
—
|
|
|
(22
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(22
|
)
|
|||||||
|
Intercompany dividend
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(18
|
)
|
|
18
|
|
|
—
|
|
|||||||
|
Intercompany note payable
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
19
|
|
|
(19
|
)
|
|
—
|
|
|||||||
|
Intercompany transactions
|
—
|
|
|
—
|
|
|
46
|
|
|
72
|
|
|
(118
|
)
|
|
—
|
|
|
—
|
|
|||||||
|
Other, net
|
—
|
|
|
—
|
|
|
(4
|
)
|
|
(3
|
)
|
|
(4
|
)
|
|
—
|
|
|
(11
|
)
|
|||||||
|
Net cash provided by (used in) financing activities
|
—
|
|
|
—
|
|
|
124
|
|
|
69
|
|
|
(142
|
)
|
|
(1
|
)
|
|
50
|
|
|||||||
|
Effect of changes in exchange rates on cash and cash equivalents
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1
|
)
|
|
—
|
|
|
(1
|
)
|
|||||||
|
Net increase (decrease) in cash and cash equivalents
|
—
|
|
|
—
|
|
|
7
|
|
|
(6
|
)
|
|
(11
|
)
|
|
—
|
|
|
(10
|
)
|
|||||||
|
Cash and cash equivalents, beginning of period
|
—
|
|
|
—
|
|
|
221
|
|
|
74
|
|
|
82
|
|
|
(1
|
)
|
|
376
|
|
|||||||
|
Cash and cash equivalents, end of period
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
228
|
|
|
$
|
68
|
|
|
$
|
71
|
|
|
$
|
(1
|
)
|
|
$
|
366
|
|
|
|
Realogy Holdings
|
|
Realogy Intermediate
|
|
Realogy Group
|
|
Guarantor
Subsidiaries
|
|
Non-Guarantor
Subsidiaries
|
|
Eliminations
|
|
Consolidated
|
||||||||||||||
|
Net cash provided by (used in) operating activities
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(85
|
)
|
|
$
|
11
|
|
|
$
|
43
|
|
|
$
|
(1
|
)
|
|
$
|
(32
|
)
|
|
Investing Activities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Property and equipment additions
|
—
|
|
|
—
|
|
|
(1
|
)
|
|
(8
|
)
|
|
—
|
|
|
—
|
|
|
(9
|
)
|
|||||||
|
Net assets acquired (net of cash acquired) and acquisition-related payments
|
—
|
|
|
—
|
|
|
—
|
|
|
(4
|
)
|
|
—
|
|
|
—
|
|
|
(4
|
)
|
|||||||
|
Purchases of certificates of deposit, net
|
—
|
|
|
—
|
|
|
—
|
|
|
(3
|
)
|
|
—
|
|
|
—
|
|
|
(3
|
)
|
|||||||
|
Change in restricted cash
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(4
|
)
|
|
—
|
|
|
(4
|
)
|
|||||||
|
Intercompany note receivable
|
—
|
|
|
—
|
|
|
—
|
|
|
(25
|
)
|
|
—
|
|
|
25
|
|
|
—
|
|
|||||||
|
Net cash used in investing activities
|
—
|
|
|
—
|
|
|
(1
|
)
|
|
(40
|
)
|
|
(4
|
)
|
|
25
|
|
|
(20
|
)
|
|||||||
|
Financing Activities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Net change in revolving credit facilities
|
—
|
|
|
—
|
|
|
(200
|
)
|
|
—
|
|
|
(8
|
)
|
|
—
|
|
|
(208
|
)
|
|||||||
|
Repayments of term loan credit facility
|
—
|
|
|
—
|
|
|
(629
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(629
|
)
|
|||||||
|
Proceeds from issuance of First Lien Notes
|
—
|
|
|
—
|
|
|
593
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
593
|
|
|||||||
|
Proceeds from issuance of First and a Half Lien Notes
|
—
|
|
|
—
|
|
|
325
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
325
|
|
|||||||
|
Net change in securitization obligations
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(27
|
)
|
|
—
|
|
|
(27
|
)
|
|||||||
|
Debt issuance costs
|
—
|
|
|
—
|
|
|
(1
|
)
|
|
—
|
|
|
(1
|
)
|
|
—
|
|
|
(2
|
)
|
|||||||
|
Intercompany dividend
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(6
|
)
|
|
6
|
|
|
—
|
|
|||||||
|
Intercompany note payable
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
25
|
|
|
(25
|
)
|
|
—
|
|
|||||||
|
Intercompany transactions
|
—
|
|
|
—
|
|
|
28
|
|
|
14
|
|
|
(42
|
)
|
|
—
|
|
|
—
|
|
|||||||
|
Other, net
|
—
|
|
|
—
|
|
|
6
|
|
|
(2
|
)
|
|
—
|
|
|
—
|
|
|
4
|
|
|||||||
|
Net cash provided by (used in) financing activities
|
—
|
|
|
—
|
|
|
122
|
|
|
12
|
|
|
(59
|
)
|
|
(19
|
)
|
|
56
|
|
|||||||
|
Effect of changes in exchange rates on cash and cash equivalents
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|
—
|
|
|
1
|
|
|||||||
|
Net increase (decrease) in cash and cash equivalents
|
—
|
|
|
—
|
|
|
36
|
|
|
(17
|
)
|
|
(19
|
)
|
|
5
|
|
|
5
|
|
|||||||
|
Cash and cash equivalents, beginning of period
|
—
|
|
|
—
|
|
|
2
|
|
|
80
|
|
|
67
|
|
|
(6
|
)
|
|
143
|
|
|||||||
|
Cash and cash equivalents, end of period
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
38
|
|
|
$
|
63
|
|
|
$
|
48
|
|
|
$
|
(1
|
)
|
|
$
|
148
|
|
|
•
|
Real Estate Franchise Services
(known as Realogy Franchise Group or RFG)—franchises the Century 21
®
, Coldwell Banker
®
, Coldwell Banker Commercial
®
, ERA
®
, Sotheby's International Realty
®
, and Better Homes and Gardens
®
Real Estate brand names. As of
March 31, 2013
, our franchise systems had approximately
13,600
franchised and company owned offices and approximately
239,000
independent sales associates operating under our
franchise and proprietary
brands in the U.S. and
101
other countries and territories around the world,
which included approximately
710
of our Company Owned and operated brokerage offices with approximately
41,200
independent sales associates
.
|
|
•
|
Company Owned Real Estate Brokerage Services
(known as NRT)—operates a full-service real estate brokerage business principally under the Coldwell Banker
®
, Corcoran Group
®
, Sotheby's International Realty
®
, ERA
®
and CitiHabitats brand names.
|
|
•
|
Relocation Services
(known as Cartus)—primarily offers clients employee relocation services such as homesale assistance, providing home equity advances to transferees (generally guaranteed by the client), home finding and other destination services, expense processing, relocation policy counseling and consulting services, arranging household goods moving services, coordinating visa and immigration support, intercultural and language training and group move management services.
|
|
•
|
Title and Settlement Services
(known as Title Resource Group or TRG)—provides full-service title, settlement and vendor management services to real estate companies, affinity groups, corporations and financial institutions with many of these services provided in connection with the Company's real estate brokerage and relocation services business.
|
|
|
|
|
2013 vs. 2012
|
||||||||
|
|
Full Year 2012 vs. 2011
|
|
First Quarter
|
|
Second Quarter Forecast
|
|
Third Quarter Forecast
|
|
Fourth Quarter Forecast
|
|
Full Year
2013 vs. 2012 Forecast
|
|
Number of Homesales
|
|
|
|
|
|
|
|
|
|
|
|
|
Industry
|
|
|
|
|
|
|
|
|
|
|
|
|
NAR
(a)
|
9%
|
|
10%
|
|
9%
|
|
5%
|
|
3%
|
|
7%
|
|
Fannie Mae
(a)
|
9%
|
|
8%
|
|
8%
|
|
6%
|
|
5%
|
|
7%
|
|
Realogy
|
|
|
|
|
|
|
|
|
|
|
|
|
Real Estate Franchise Services
|
9%
|
|
6%
|
|
|
|
|
|
|
|
|
|
Company Owned Real Estate Brokerage Services
|
14%
|
|
5%
|
|
|
|
|
|
|
|
|
|
(a)
|
Existing homesale data, on a seasonally adjusted basis, is as of the most recent NAR and Fannie Mae press releases.
|
|
|
|
|
2013 vs. 2012
|
||||||||
|
|
Full Year 2012 vs. 2011
|
|
First Quarter
|
|
Second Quarter Forecast
|
|
Third Quarter Forecast
|
|
Fourth Quarter Forecast
|
|
Full Year 2013 vs. 2012 Forecast
|
|
Price of Homes
|
|
|
|
|
|
|
|
|
|
|
|
|
Industry
|
|
|
|
|
|
|
|
|
|
|
|
|
NAR
(a)
|
6%
|
|
11%
|
|
8%
|
|
7%
|
|
6%
|
|
8%
|
|
Fannie Mae
(a)
|
7%
|
|
11%
|
|
4%
|
|
4%
|
|
4%
|
|
5%
|
|
Realogy
|
|
|
|
|
|
|
|
|
|
|
|
|
Real Estate Franchise Services
|
8%
|
|
9%
|
|
|
|
|
|
|
|
|
|
Company Owned Real Estate Brokerage Services
|
4%
|
|
6%
|
|
|
|
|
|
|
|
|
|
(a)
|
Existing homesale price data is for median price and is as of the most recent NAR and Fannie Mae press releases.
|
|
•
|
higher mortgage rates as well as reduced availability of mortgage financing;
|
|
•
|
lower unit sales, due to insufficient inventory levels in certain markets, the reluctance of first time homebuyers to purchase due to concerns about investing in a home or changing attitudes on home ownership and move-up buyers having limited or negative equity in homes;
|
|
•
|
lower average homesale price, particularly if banks and other mortgage servicers liquidate foreclosed properties that they are currently holding in certain concentrated affected markets;
|
|
•
|
continuing high levels of unemployment and associated lack of consumer confidence;
|
|
•
|
unsustainable economic recovery in the U.S. or a weak recovery resulting in only modest economic growth;
|
|
•
|
economic instability stemming from ongoing high levels of U.S. debt;
|
|
•
|
a lack of stability or improvement in home ownership levels in the U.S.; and
|
|
•
|
legislative or regulatory reform, including but not limited to reform that adversely impacts the financing of the U.S. housing market or amends the Internal Revenue Code in a manner that negatively impacts home ownership such as reform that reduces the amount that certain taxpayers would be allowed to deduct for home mortgage interest.
|
|
|
Three Months Ended March 31,
|
|||||||||
|
|
2013
|
|
2012
|
|
% Change
|
|||||
|
Real Estate Franchise Services (a)
|
|
|
|
|
|
|||||
|
Closed homesale sides (b)
|
209,779
|
|
|
197,458
|
|
|
6
|
%
|
||
|
Average homesale price
|
$
|
210,919
|
|
|
$
|
194,071
|
|
|
9
|
%
|
|
Average homesale broker commission rate
|
2.56
|
%
|
|
2.56
|
%
|
|
—
|
|
||
|
Net effective royalty rate
|
4.57
|
%
|
|
4.75
|
%
|
|
(18) bps
|
|
||
|
Royalty per side
|
$
|
258
|
|
|
$
|
248
|
|
|
4
|
%
|
|
Company Owned Real Estate Brokerage Services
|
|
|
|
|
|
|||||
|
Closed homesale sides (b)
|
58,060
|
|
|
55,273
|
|
|
5
|
%
|
||
|
Average homesale price
|
$
|
427,812
|
|
|
$
|
403,115
|
|
|
6
|
%
|
|
Average homesale broker commission rate
|
2.52
|
%
|
|
2.51
|
%
|
|
1 bps
|
|
||
|
Gross commission income per side
|
$
|
11,630
|
|
|
$
|
10,959
|
|
|
6%
|
|
|
Relocation Services
|
|
|
|
|
|
|||||
|
Initiations
|
35,951
|
|
|
37,470
|
|
|
(4
|
%)
|
||
|
Referrals
|
15,677
|
|
|
14,266
|
|
|
10
|
%
|
||
|
Title and Settlement Services
|
|
|
|
|
|
|||||
|
Purchase title and closing units
|
21,506
|
|
|
20,565
|
|
|
5
|
%
|
||
|
Refinance title and closing units
|
24,500
|
|
|
22,016
|
|
|
11
|
%
|
||
|
Average price per closing unit
|
$
|
1,322
|
|
|
$
|
1,237
|
|
|
7
|
%
|
|
(a)
|
Includes all franchisees except for our Company Owned Real Estate Brokerage Services segment.
|
|
(b)
|
Assuming all else remains equal, the gain or loss of one business day in the quarter can increase or reduce homesale sides by approximately 2 percentage points at both RFG and NRT. The first quarter of 2013 contained one less business day than the first quarter of 2012.
|
|
|
Three Months Ended March 31,
|
||||||||||
|
|
2013
|
|
2012
|
|
Change
|
||||||
|
Net revenues
|
$
|
957
|
|
|
$
|
875
|
|
|
$
|
82
|
|
|
Total expenses
(1)
|
1,033
|
|
|
1,070
|
|
|
(37
|
)
|
|||
|
Loss before income taxes, equity in earnings and noncontrolling interests
|
(76
|
)
|
|
(195
|
)
|
|
119
|
|
|||
|
Income tax expense
|
7
|
|
|
7
|
|
|
—
|
|
|||
|
Equity in earnings of unconsolidated entities
|
(9
|
)
|
|
(10
|
)
|
|
1
|
|
|||
|
Net loss
|
(74
|
)
|
|
(192
|
)
|
|
118
|
|
|||
|
Less: Net income attributable to noncontrolling interests
|
(1
|
)
|
|
—
|
|
|
(1
|
)
|
|||
|
Net loss attributable to Realogy Holdings and Realogy Group
|
$
|
(75
|
)
|
|
$
|
(192
|
)
|
|
$
|
117
|
|
|
(1)
|
Total expenses
for the three months ended
March 31, 2013
include
$3 million
related to the loss on early extinguishment of debt and
$1 million
of former parent legacy costs. Total expenses
for the three months ended
March 31, 2012
include
$3 million
of restructuring costs and
$6 million
related to the loss on the early extinguishment of debt, partially offset by a net benefit of
$3 million
of former parent legacy items.
|
|
•
|
an
$81 million
decrease in interest expense
for the three months ended
March 31, 2013
compared to the
three months ended
March 31, 2012
as a result of reduced indebtedness following our initial public offering in October 2012, and
|
|
•
|
a
$10 million
decrease in general and administrative expenses primarily related to the absence of $11 million of expense in 2012 for the two year retention plan implemented in November 2010 and the absence of $4 million of expense for the Apollo management fee in 2013,
|
|
•
|
a
$52 million
increase in commission and other agent-related costs primarily the result of the increase in transaction volume as discussed above.
|
|
|
Revenues
(a)
|
|
|
|
EBITDA
(b)
|
|
|
|
Margin
|
|
|
||||||||||||||||||
|
|
2013
|
|
2012
|
|
% Change
|
|
2013
|
|
2012
|
|
% Change
|
|
2013
|
|
2012
|
|
Change
|
||||||||||||
|
Real Estate Franchise Services
|
$
|
135
|
|
|
$
|
129
|
|
|
5
|
%
|
|
$
|
72
|
|
|
$
|
61
|
|
|
18
|
%
|
|
53
|
%
|
|
47
|
%
|
|
6
|
|
Company Owned Real Estate Brokerage Services
|
686
|
|
|
617
|
|
|
11
|
|
|
(8
|
)
|
|
(17
|
)
|
|
53
|
|
|
(1
|
)
|
|
(3
|
)
|
|
2
|
||||
|
Relocation Services
|
87
|
|
|
88
|
|
|
(1
|
)
|
|
10
|
|
|
4
|
|
|
150
|
|
|
11
|
|
|
5
|
|
|
6
|
||||
|
Title and Settlement Services
|
100
|
|
|
88
|
|
|
14
|
|
|
4
|
|
|
2
|
|
|
100
|
|
|
4
|
|
|
2
|
|
|
2
|
||||
|
Corporate and Other
|
(51
|
)
|
|
(47
|
)
|
|
*
|
|
|
(15
|
)
|
|
(20
|
)
|
|
*
|
|
|
|
|
|
|
|
|
|
||||
|
Total Company
|
$
|
957
|
|
|
$
|
875
|
|
|
9
|
%
|
|
$
|
63
|
|
|
$
|
30
|
|
|
110
|
%
|
|
7
|
%
|
|
3
|
%
|
|
4
|
|
Less: Depreciation and amortization
|
|
42
|
|
|
45
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Interest expense, net
|
|
89
|
|
|
170
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Income tax expense
|
|
7
|
|
|
7
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Net loss attributable to Realogy Holdings and Realogy Group
|
|
$
|
(75
|
)
|
|
$
|
(192
|
)
|
|
|
|
|
|
|
|
|
|||||||||||||
|
*
|
not meaningful
|
|
(a)
|
Includes the elimination of transactions between segments, which consists of intercompany royalties and marketing fees paid by our Company Owned Real Estate Brokerage Services segment of
$51 million
and
$47 million
during the
three months ended
March 31, 2013
and
2012
, respectively.
|
|
(b)
|
EBITDA
for the three months ended
March 31, 2013
includes
$3 million
related to the loss on early extinguishment of debt and
$1 million
of former parent legacy costs. EBITDA
for the three months ended
March 31, 2012
includes $11 million in expense for the two year retention plan,
$3 million
of restructuring costs and
$6 million
related to the loss on the early extinguishment, partially offset by
$3 million
of former parent legacy benefits.
|
|
|
March 31,
2013 |
|
December 31, 2012
|
|
Change
|
||||||
|
Total assets
|
$
|
7,415
|
|
|
$
|
7,445
|
|
|
$
|
(30
|
)
|
|
Total liabilities
|
5,972
|
|
|
5,926
|
|
|
46
|
|
|||
|
Total equity
|
1,443
|
|
|
1,519
|
|
|
(76
|
)
|
|||
|
|
Three Months Ended March 31,
|
||||||||||
|
|
2013
|
|
2012
|
|
Change
|
||||||
|
Cash provided by (used in):
|
|
|
|
|
|
||||||
|
Operating activities
|
$
|
(43
|
)
|
|
$
|
(32
|
)
|
|
$
|
(11
|
)
|
|
Investing activities
|
(16
|
)
|
|
(20
|
)
|
|
4
|
|
|||
|
Financing activities
|
50
|
|
|
56
|
|
|
(6
|
)
|
|||
|
Effects of change in exchange rates on cash and cash equivalents
|
(1
|
)
|
|
1
|
|
|
(2
|
)
|
|||
|
Net change in cash and cash equivalents
|
$
|
(10
|
)
|
|
$
|
5
|
|
|
$
|
(15
|
)
|
|
|
Interest
Rate
|
|
Expiration
Date
|
|
Total
Capacity
|
|
Outstanding
Borrowings
|
|
Available
Capacity
|
||||||
|
Senior Secured Credit Facility:
|
|
|
|
|
|
|
|
|
|
||||||
|
Revolving credit facility
(1)
|
(2)
|
|
March 2018
|
|
$
|
475
|
|
|
$
|
135
|
|
|
$
|
340
|
|
|
Term loan facility
|
(3)
|
|
March 2020
|
|
1,920
|
|
|
1,901
|
|
|
—
|
|
|||
|
First Lien Notes
|
7.625%
|
|
January 2020
|
|
593
|
|
|
593
|
|
|
—
|
|
|||
|
First and a Half Lien Notes
|
7.875%
|
|
February 2019
|
|
700
|
|
|
700
|
|
|
—
|
|
|||
|
First and a Half Lien Notes
|
9.00%
|
|
January 2020
|
|
325
|
|
|
325
|
|
|
—
|
|
|||
|
Other bank indebtedness
|
(4)
|
|
August 2013
|
|
8
|
|
|
—
|
|
|
8
|
|
|||
|
Senior Notes
(5)
|
11.50%
|
|
April 2017
|
|
492
|
|
|
490
|
|
|
—
|
|
|||
|
Senior Notes
(6)
|
12.00%
|
|
April 2017
|
|
130
|
|
|
129
|
|
|
—
|
|
|||
|
Senior Subordinated Notes
(7)
|
12.375%
|
|
April 2015
|
|
190
|
|
|
188
|
|
|
—
|
|
|||
|
Senior Subordinated Notes
(8)
|
13.375%
|
|
April 2018
|
|
10
|
|
|
10
|
|
|
—
|
|
|||
|
Securitization obligations:
(9)
|
|
|
|
|
|
|
|
|
|
||||||
|
Apple Ridge Funding LLC
(10)
|
|
|
December 2013
|
|
375
|
|
|
214
|
|
|
161
|
|
|||
|
Cartus Financing Limited
(11)
|
|
|
Various
|
|
61
|
|
|
25
|
|
|
36
|
|
|||
|
|
|
|
|
|
$
|
5,279
|
|
|
$
|
4,710
|
|
|
$
|
545
|
|
|
(1)
|
On
April 29, 2013
, the Company had
$310 million
outstanding on the revolving credit facility and no outstanding letters of credit on such facility, leaving
$165 million
of available capacity.
|
|
(2)
|
Interest rates with respect to revolving loans under the senior secured credit facility are based on, at Realogy Group’s option, (a) adjusted
LIBOR
plus
2.75%
or (b) JPMorgan Chase Bank, N.A., prime rate ("
ABR
") plus
1.75%
in each case subject to reductions based on the attainment of certain leverage ratios.
|
|
(3)
|
Consists of a
$1,920 million
term loan, less a discount of
$19 million
. The interest rate with respect to the term loan under the senior secured credit facility is based on, at Realogy Group’s option, (a) adjusted
LIBOR
plus
3.50%
(with a
LIBOR
floor of
1.00%
) or (b) JPMorgan Chase Bank, N.A.’s prime rate (“
ABR
”) plus
2.50%
(with an
ABR
floor of
2.0%
).
|
|
(4)
|
A revolving credit facility in the U.K. with a capacity of
£5 million
(
$8 million
) which expires in
August 2013
. The facility has a
one
-year term with certain options for renewal. The interest rate with respect to the revolving credit facility is based on the bank's base rate plus
2.0%
. This facility is supported by a letter of credit issued under the senior secured credit facility.
|
|
(5)
|
Consists of
$492 million
of
11.50%
Senior Notes, less a discount of
$2 million
. The Company will use the net proceeds from the April 2013 offering of the
3.375%
Senior Notes of approximately
$494 million
, along with borrowings under its revolving credit facility, to redeem all of the
$492 million
of the
11.50%
Senior Notes at a redemption premium of
106%
, plus accrued interest to the redemption date of May 28, 2013.
|
|
(6)
|
Consists of
$130 million
of
12.00%
Senior Notes, less a discount of
$1 million
. The
12.00%
Senior Notes were redeemed on April 23, 2013.
|
|
(7)
|
Consists of
$190 million
of
12.375%
Senior Subordinated Notes, less a discount of
$2 million
. The
12.375%
Senior Subordinated Notes were redeemed on April 16, 2013.
|
|
(8)
|
The
13.375%
Senior Subordinated Notes were redeemed on April 16, 2013.
|
|
(9)
|
Available capacity is subject to maintaining sufficient relocation related assets to collateralize these securitization obligations.
|
|
(10)
|
On April 19, 2013, the Company elected to reduce the available capacity of the Apple Ridge securitization facility by
$50 million
to
$325 million
.
|
|
(11)
|
Consists of a
£35 million
facility which expires in August 2015 and a
£5 million
working capital facility which expires in August 2013.
|
|
•
|
would not be required to lend any additional amounts to Realogy Group;
|
|
•
|
could elect to declare all borrowings outstanding, together with accrued and unpaid interest and fees, to be due and payable;
|
|
•
|
could require Realogy Group to apply all of its available cash to repay these borrowings; or
|
|
•
|
could prevent Realogy Group from making payments on the First Lien Notes, the First and a Half Lien Notes or the unsecured notes;
|
|
•
|
incur or guarantee additional debt;
|
|
•
|
pay dividends or make distributions to Realogy Group’s stockholders, including Realogy Holdings;
|
|
•
|
repurchase or redeem capital stock or subordinated indebtedness;
|
|
•
|
make loans, investments or acquisitions;
|
|
•
|
incur restrictions on the ability of certain of Realogy Group's subsidiaries to pay dividends or to make other payments to Realogy Group;
|
|
•
|
enter into transactions with affiliates;
|
|
•
|
create liens;
|
|
•
|
merge or consolidate with other companies or transfer all or substantially all of
Realogy Group's and its material subsidiaries'
assets;
|
|
•
|
transfer or sell assets, including capital stock of subsidiaries; and
|
|
•
|
prepay, redeem or repurchase the Unsecured Notes, the First Lien Notes and the First and a Half Lien Notes and debt that is junior in right of payment to the Unsecured Notes, the First Lien Notes and the First and a Half Lien Notes.
|
|
•
|
would not be required to lend any additional amounts to us;
|
|
•
|
could elect to declare all borrowings outstanding, together with accrued and unpaid interest and fees, to be immediately due and payable;
|
|
•
|
could require us to apply all of our available cash to repay these borrowings; or
|
|
•
|
could prevent us from making payments on the First Lien Notes, the First and a Half Lien Notes or the
3.375%
Senior Notes;
|
|
•
|
these measures do not reflect changes in, or cash requirement for, our working capital needs;
|
|
•
|
these measures do 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;
|
|
•
|
these measures do not reflect our income tax expense or the cash requirements to pay our taxes;
|
|
•
|
these measures do 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 these measures do not reflect any cash requirements for such replacements; and
|
|
•
|
other companies may calculate these measures differently so they may not be comparable.
|
|
|
|
|
Less
|
|
Equals
|
|
Plus
|
|
Equals
|
||||||||||
|
|
Year Ended
|
|
Three Months Ended
|
|
Nine Months Ended
|
|
Three Months Ended
|
|
Twelve Months Ended
|
||||||||||
|
|
December 31, 2012
|
March 31,
2012 |
December 31, 2012
|
March 31,
2013 |
March 31,
2013 |
||||||||||||||
|
Net loss attributable to Realogy
(a)
|
$
|
(543
|
)
|
|
$
|
(192
|
)
|
|
$
|
(351
|
)
|
|
$
|
(75
|
)
|
|
$
|
(426
|
)
|
|
Income tax expense
|
39
|
|
|
7
|
|
|
32
|
|
|
7
|
|
|
39
|
|
|||||
|
Income before income taxes
|
(504
|
)
|
|
(185
|
)
|
|
(319
|
)
|
|
(68
|
)
|
|
(387
|
)
|
|||||
|
Interest expense, net
|
528
|
|
|
170
|
|
|
358
|
|
|
89
|
|
|
447
|
|
|||||
|
Depreciation and amortization
|
173
|
|
|
45
|
|
|
128
|
|
|
42
|
|
|
170
|
|
|||||
|
EBITDA
(b)
|
197
|
|
|
30
|
|
|
167
|
|
|
63
|
|
|
230
|
|
|||||
|
Restructuring costs and former parent legacy costs (benefit), net
(c)
|
|
5
|
|
||||||||||||||||
|
IPO related costs for the Convertible Notes
|
|
361
|
|
||||||||||||||||
|
Loss on the early extinguishment of debt
|
|
21
|
|
||||||||||||||||
|
Pro forma cost savings for 2012 restructuring initiatives
(d)
|
|
4
|
|
||||||||||||||||
|
Pro forma effect of business optimization initiatives
(e)
|
|
30
|
|
||||||||||||||||
|
Non-cash charges
(f)
|
|
(5
|
)
|
||||||||||||||||
|
Non-recurring fair value adjustments for purchase accounting
(g)
|
|
2
|
|
||||||||||||||||
|
Pro forma effect of acquisitions and new franchisees
(h)
|
|
6
|
|
||||||||||||||||
|
Apollo management fees
(i)
|
|
35
|
|
||||||||||||||||
|
Incremental securitization interest costs
(j)
|
|
6
|
|
||||||||||||||||
|
Adjusted EBITDA
|
|
$
|
695
|
|
|||||||||||||||
|
Total senior secured net debt
(k)
|
|
$
|
2,348
|
|
|||||||||||||||
|
Senior secured leverage ratio
|
|
3.38
|
x
|
||||||||||||||||
|
(a)
|
Net loss attributable to Realogy consists of: (i) a loss of
$25 million
for the second quarter of 2012, (ii) a loss of
$34 million
for the third quarter of 2012, (iii) a loss of
$292 million
for the fourth quarter of 2012 and (iv) a loss of
$75 million
for the first quarter of 2013.
|
|
(b)
|
EBITDA consists of: (i)
$203 million
for the second quarter of 2012, (ii)
$213 million
for the third quarter of 2012, (iii) negative
$249 million
for the fourth quarter 2012 and (iv)
$63 million
for the first quarter of 2013.
|
|
(c)
|
Consists of
$9 million
of restructuring costs partially offset by a net benefit of
$4 million
for former parent legacy items.
|
|
(d)
|
Represents actual costs incurred that are not expected to recur in subsequent periods due to restructuring activities initiated during the year ended December 31, 2012. From this restructuring, we expect to reduce our operating costs by approximately $10 million on a twelve-month run-rate basis and estimate that $6 million of such savings were realized from the time they were put in place. The adjustment shown represents the impact the savings would have had on the period from
April 1, 2012
through the time they were put in place had those actions been effected on
April 1, 2012
.
|
|
(e)
|
Represents the twelve-month pro forma effect of business optimization initiatives including $3 million related to our Relocation Services integration costs, $4 million related to vendor renegotiations, $8 million related to business cost cutting initiatives and $15
|
|
(f)
|
Represents the elimination of non-cash expenses, including $7 million of stock-based compensation expense less $11 million for the change in the allowance for doubtful accounts and notes reserves and $1 million of other items from
April 1, 2012
through
March 31, 2013
.
|
|
(g)
|
Reflects the adjustment for the negative impact of fair value adjustments for purchase accounting at the operating business segments primarily related to deferred rent.
|
|
(h)
|
Represents the estimated impact of acquisitions and new franchisees as if they had been acquired or signed on
April 1, 2012
. Franchisee sales activity is comprised of new franchise agreements as well as growth acquired by existing franchisees with our assistance. We have made a number of assumptions in calculating such estimate and there can be no assurance that we would have generated the projected levels of EBITDA had we owned the acquired entities or entered into the franchise contracts as of
April 1, 2012
.
|
|
(i)
|
Represents the elimination of the expense recognized for the termination of the Apollo management fee agreement for the twelve months ended
March 31, 2013
.
|
|
(j)
|
Incremental borrowing costs incurred as a result of the securitization facilities refinancing for the twelve months ended
March 31, 2013
.
|
|
(k)
|
Represents total borrowings under the senior secured credit facility which are secured by a first priority lien on our assets of
$2,648 million
plus
$16 million
of capital lease obligations less
$316 million
of readily available cash as of
March 31, 2013
. Pursuant to the terms of our senior secured credit facility, total senior secured net debt does not include the First and a Half Lien Notes, other indebtedness secured by a lien on our assets that is
pari passu
or junior in priority to the First and a Half Lien Notes, including our securitization obligations and the Unsecured Notes.
|
|
|
Three Months Ended
|
||||||
|
|
March 31,
2013 |
|
March 31,
2012 |
||||
|
Net loss attributable to Realogy
|
$
|
(75
|
)
|
|
$
|
(192
|
)
|
|
Income tax expense
|
7
|
|
|
7
|
|
||
|
Income before income taxes
|
(68
|
)
|
|
(185
|
)
|
||
|
Interest expense, net
|
89
|
|
|
170
|
|
||
|
Depreciation and amortization
|
42
|
|
|
45
|
|
||
|
EBITDA
|
63
|
|
|
30
|
|
||
|
Restructuring costs, merger costs and former parent legacy costs (benefit), net
|
1
|
|
|
—
|
|
||
|
Loss on the early extinguishment of debt
|
3
|
|
|
6
|
|
||
|
Pro forma effect of business optimization initiatives
|
4
|
|
|
9
|
|
||
|
Non-cash charges
|
(2
|
)
|
|
—
|
|
||
|
Non-recurring fair value adjustments for purchase accounting
|
—
|
|
|
1
|
|
||
|
Pro forma effect of acquisitions and new franchisees
|
1
|
|
|
1
|
|
||
|
Apollo management fees
|
—
|
|
|
4
|
|
||
|
Incremental securitization interest costs
|
1
|
|
|
2
|
|
||
|
Adjusted EBITDA
|
$
|
71
|
|
|
$
|
53
|
|
|
|
Remaining
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
|
2013
|
|
2014
|
|
2015
|
|
2016
|
|
2017
|
|
Thereafter
|
|
Total
|
||||||||||||||
|
Revolving credit facility
(a)
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
135
|
|
|
$
|
135
|
|
|
Term loan facility
(b)
|
14
|
|
|
19
|
|
|
19
|
|
|
19
|
|
|
19
|
|
|
1,830
|
|
|
1,920
|
|
|||||||
|
First Lien Notes
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
593
|
|
|
593
|
|
|||||||
|
7.875% First and a Half Lien Notes
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
700
|
|
|
700
|
|
|||||||
|
9.00% First and a Half Lien Notes
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
325
|
|
|
325
|
|
|||||||
|
11.50% Senior Notes
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
492
|
|
|
—
|
|
|
492
|
|
|||||||
|
12.00% Senior Notes
(c)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
130
|
|
|
—
|
|
|
130
|
|
|||||||
|
12.375% Senior Subordinated Notes
(d)
|
—
|
|
|
—
|
|
|
190
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
190
|
|
|||||||
|
13.375% Senior Subordinated Notes
(e)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
10
|
|
|
10
|
|
|||||||
|
Interest payments on long-term debt
(f)
|
245
|
|
|
326
|
|
|
313
|
|
|
299
|
|
|
254
|
|
|
454
|
|
|
1,891
|
|
|||||||
|
Securitized obligations
(g)
|
239
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
239
|
|
|||||||
|
Operating leases
(h)
|
104
|
|
|
110
|
|
|
81
|
|
|
48
|
|
|
32
|
|
|
117
|
|
|
492
|
|
|||||||
|
Capital leases (including imputed interest)
|
5
|
|
|
6
|
|
|
4
|
|
|
2
|
|
|
1
|
|
|
—
|
|
|
18
|
|
|||||||
|
Purchase commitments
(i)
|
46
|
|
|
28
|
|
|
15
|
|
|
10
|
|
|
9
|
|
|
239
|
|
|
347
|
|
|||||||
|
Total
(j) (k)
|
$
|
653
|
|
|
$
|
489
|
|
|
$
|
622
|
|
|
$
|
378
|
|
|
$
|
937
|
|
|
$
|
4,403
|
|
|
$
|
7,482
|
|
|
(a)
|
The Company’s senior secured credit facility included a
$475 million
revolving facility expiring in March 2018. Outstanding borrowings under this facility are classified on the balance sheet as current due to the revolving nature of the facility.
|
|
(b)
|
The Company’s term loan facility matures in March 2020. There is 1% per annum amortization of principal, commencing June 30, 2013. The Company has entered into derivative instruments to fix the interest rate over the next twelve months for
$425 million
of the $2,055 million of variable rate debt.
|
|
(c)
|
The
12.00%
Senior Notes were redeemed on April 23, 2013 with a cash payment of $138 million, including principal of $130 million, a call premium of $8 million and accrued interest of less than $1 million.
|
|
(d)
|
The
12.375%
Senior Subordinated Notes were redeemed on April 16, 2013 with a cash payment of $190 million, including principal of $190 million and accrued interest of less than $1 million.
|
|
(e)
|
The
13.375%
Senior Subordinated Notes were redeemed on April 16, 2013 with a cash payment of $11 million, including principal of $10 million, a call premium of $1 million and accrued interest of less than $1 million.
|
|
(f)
|
Interest payments are based on applicable interest rates in effect at March 31, 2013
.
|
|
(g)
|
The Apple Ridge securitization facility expires in December 2013 and the Cartus Financing Limited agreements expire in August 2013 and August 2015. These obligations are classified as current on the balance sheet due to the current classification of the underlying assets that collateralize the obligations.
|
|
(h)
|
The operating lease amounts included in the above table do not include variable costs such as maintenance, insurance and real estate taxes.
|
|
(i)
|
Purchase commitments include a minimum licensing fee that the Company is required to pay to Sotheby’s from 2009 through 2054. The annual minimum licensing fee is approximately
$2 million
. The purchase commitments also include a minimum licensing fee to be paid to Meredith from 2009 through 2058 for the licensing of the Better Homes and Gardens Real Estate brand. The annual minimum fee began at
$0.5 million
in 2009 and will increase to
$4 million
by 2014 and generally remains the same thereafter.
|
|
(j)
|
In April 2007, the Company established a standby irrevocable letter of credit for the benefit of Avis Budget Group Inc. in accordance with the Separation and Distribution Agreement. At
March 31, 2013
, the letter of credit was at
$53 million
. This letter of credit is not included in the contractual obligations table above.
|
|
(k)
|
The contractual obligations table does not include other non-current liabilities such as pension liabilities of
$52 million
and unrecognized tax benefits of
$111 million
as the Company is not able to estimate the year in which these liabilities could be paid.
|
|
(a)
|
Realogy Holdings Corp. (“Holdings”) maintains disclosure controls and procedures that are designed to ensure that information required to be disclosed in its filings under the Securities Exchange Act of 1934, as amended (the “Exchange Act”), is recorded, processed, summarized and reported within the periods specified in the rules and forms of the Securities and Exchange Commission. Such information is accumulated and communicated to its management, including its Chief Executive Officer and Chief Financial Officer, as appropriate, to allow timely decisions regarding required disclosure. Holdings' management, including the Chief Executive Officer and the Chief Financial Officer, recognizes that any set of controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving the desired control objectives.
|
|
(b)
|
As of the end of the period covered by this quarterly report on Form 10-Q, Holdings has carried out an evaluation, under the supervision and with the participation of its management, including its Chief Executive Officer and Chief Financial Officer, of the effectiveness of the design and operation of its disclosure controls and procedures. Based upon that evaluation, the Chief Executive Officer and Chief Financial Officer concluded that Holdings' disclosure controls and procedures are effective at the “reasonable assurance” level.
|
|
(c)
|
There has not been any change in Holdings' internal control over financial reporting during the period covered by this quarterly report on Form 10-Q that has materially affected, or is reasonably likely to materially affect, its internal control over financial reporting.
|
|
(a)
|
Realogy Group LLC (“Realogy”) maintains disclosure controls and procedures that are designed to ensure that information required to be disclosed in its filings under the Securities Exchange Act of 1934, as amended (the “Exchange Act”), is recorded, processed, summarized and reported within the periods specified in the rules and forms of the Securities and Exchange Commission. Such information is accumulated and communicated to its management, including its Chief Executive Officer and Chief Financial Officer, as appropriate, to allow timely decisions regarding required disclosure. Realogy's management, including the Chief Executive Officer and the Chief Financial Officer, recognizes that any set of controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving the desired control objectives.
|
|
(b)
|
As of the end of the period covered by this quarterly report on Form 10-Q, Realogy has carried out an evaluation, under the supervision and with the participation of its management, including its Chief Executive Officer and Chief Financial Officer, of the effectiveness of the design and operation of its disclosure controls and procedures. Based upon that evaluation, the Chief Executive Officer and Chief Financial Officer concluded that Realogy's disclosure controls and procedures are effective at the “reasonable assurance” level.
|
|
(c)
|
There has not been any change in Realogy's internal control over financial reporting during the period covered by this quarterly report on Form 10-Q that has materially affected, or is reasonably likely to materially affect, its internal control over financial reporting.
|
|
4.1*
|
Indenture, dated as of April 26, 2013, among Realogy Group LLC, as Issuer, The Sunshine Group (Florida) Ltd. Corp., as Co-Issuer, Realogy Holdings Corp. , the Note Guarantors (as defined therein) listed on the signature pages thereto, and The Bank of New York Mellon Trust Company, N.A., as Trustee, governing the 3.375% Senior Notes due 2016 (the "3.375% Senior Notes Indenture").
|
|
4.2*
|
Form of 3.375% Senior Notes due 2016 (included in the 3.375% Senior Notes Indenture filed as Exhibit 4.1 hereto.
|
|
10.1*
|
Purchase Agreement dated as of April 23, 2013, by and among Realogy Group LLC, The Sunshine Group (Florida) Ltd. Corp. and J.P. Morgan Securities LLC as Representative of the several other Initial Purchasers listed in Schedule A thereto relating to the offer and sale of the 3.375% Senior Notes due 2016.
|
|
10.2*
|
Realogy Holdings Corp. Director Deferred Compensation Plan.
|
|
10.3*
|
First Amendment to Lease dated April 29, 2013, between 175 Park Avenue, LLC and Realogy Operations LLC amending Lease dated November 23, 2011.
|
|
10.4*
|
Amended and Restated Credit Agreement, dated as of March 5, 2013, among Realogy Intermediate Holdings LLC, Realogy Group LLC, the lenders party thereto from time to time, JPMorgan Chase Bank, N.A., as administrative agent for the lenders, and the other financial institutions parties thereto.
|
|
15.1*
|
Letter Regarding Unaudited Interim Financial Statements.
|
|
31.1*
|
Certification of the Chief Executive Officer of Realogy Holdings Corp. pursuant to Rules 13(a)-14(a) and 15(d)-14(a) promulgated under the Securities Exchange Act of 1934, as amended.
|
|
31.2*
|
Certification of the Chief Financial Officer of Realogy Holdings Corp. pursuant to Rules 13(a)-14(a) and 15(d)-14(a) promulgated under the Securities Exchange Act of 1934, as amended.
|
|
31.3*
|
Certification of the Chief Executive Officer of Realogy Group LLC pursuant to Rules 13(a)-14(a) and 15(d)-14(a) promulgated under the Securities Exchange Act of 1934, as amended.
|
|
31.4*
|
Certification of the Chief Financial Officer of Realogy Group LLC pursuant to Rules 13(a)-14(a) and 15(d)-14(a) promulgated under the Securities Exchange Act of 1934, as amended.
|
|
32.1*
|
Certification for Realogy Holdings Corp. pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
|
32.2*
|
Certification for Realogy Group LLC pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
|
101.INS ^
|
XBRL Instance Document
|
|
101.SCH ^
|
XBRL Taxonomy Extension Schema Document
|
|
101.CAL^
|
XBRL Taxonomy Extension Calculation Linkbase Document
|
|
101.DEF ^
|
XBRL Taxonomy Extension Definition Linkbase Document
|
|
101.LAB ^
|
XBRL Taxonomy Extension Label Linkbase Document
|
|
101.PRE ^
|
XBRL Taxonomy Extension Presentation Linkbase Document
|
|
*
|
Filed herewith.
|
|
^
|
Furnished electronically with this report.
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|