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 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 or a decline 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 decrease in consumer confidence;
|
|
◦
|
the impact of recessions, slow economic growth, disruptions in the U.S. government or banking system and high levels of unemployment in the U.S. and abroad;
|
|
◦
|
increasing mortgage rates and/or constraints on the availability of mortgage financing;
|
|
◦
|
legislative, tax or regulatory changes that would adversely impact the residential real estate market, including potential reforms of Fannie Mae and Freddie Mac, and potential tax code reform, which could reduce or eliminate the amount that taxpayers would be allowed to deduct for home mortgage interest;
|
|
◦
|
delayed homesale transaction closings that impact us or other industry participants resulting from the introduction of the Consumer Financial Protection Bureau's new rule relating to integrated mortgage disclosure forms, effective October 2015;
|
|
◦
|
a decrease in housing affordability;
|
|
◦
|
high levels of foreclosure activity;
|
|
◦
|
insufficient or excessive home inventory levels by market;
|
|
◦
|
changing attitudes towards home ownership, particularly among potential first-time homebuyers who may delay, or decide not to, purchase a home; and
|
|
◦
|
the inability or unwillingness of current homeowners to purchase their next home due to various factors, including limited or negative equity in their current home, difficult mortgage underwriting standards, attractive rates on existing mortgages and the lack of available inventory in their market;
|
|
•
|
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 at current royalty rates, or to realize royalty revenue growth from them;
|
|
•
|
our inability to renew existing franchise agreements at current royalty rates, or to maintain or enhance our value proposition to franchisees, including but not limited to our ability to successfully develop, license and scale our ZAP
TM
technology to our franchisees;
|
|
•
|
the lack of revenue growth or declining profitability of our franchisees;
|
|
•
|
disputes or issues with entities that license us their tradenames for use in our business that could impede our franchising of those brands;
|
|
•
|
our inability to realize the benefits from acquisitions due to the loss of key personnel of the acquired companies, as well as the possibility that expected benefits and synergies of the transactions may not be achieved in a timely manner or at all;
|
|
•
|
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 whether through traditional competitors, competitors with alternative business models, as well as competition for our independent sales associates;
|
|
•
|
loss or attrition among our senior executives or other key employees could adversely affect our financial performance;
|
|
•
|
our failure to comply with laws, regulations and regulatory interpretations and any changes in laws and regulations or broader interpretations of regulatory requirements, including but not limited to (1) state or federal employment laws or regulations that would require reclassification of independent contractor sales associates to employee status; and (2) the Real Estate Settlement Procedures Act or state consumer protection or similar laws;
|
|
•
|
any adverse resolution of litigation, governmental or regulatory proceedings or arbitration awards;
|
|
•
|
the general impact of emerging technologies on our business;
|
|
•
|
our inability to obtain new technologies and systems, to replace or introduce new technologies and systems as quickly as our competitors and in a cost-effective manner or to achieve the benefits anticipated from new technologies or systems;
|
|
•
|
the failure or significant disruption of our operations from various causes related to our critical information technologies and systems including cybersecurity threats to our data and customer/franchisee data as well as reputational or financial risks associated with a loss of any such data;
|
|
•
|
risks related to our international operations, including compliance with the Foreign Corrupt Practices Act and similar anti-corruption laws as well as risks relating to the master franchisor model that we deploy internationally;
|
|
•
|
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;
|
|
•
|
risks relating to our ability to refinance our indebtedness or incur additional debt;
|
|
•
|
changes in corporate relocation practices resulting in fewer employee relocations, reduced relocation benefits or the loss of a significant Affinity client;
|
|
•
|
an increase in the claims rate of our title underwriter and an increase in mortgage rates could adversely impact the revenue of our title and settlement services segment;
|
|
•
|
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;
|
|
•
|
risks that could materially adversely impact our equity investment in PHH Home Loans LLC, our joint venture with PHH Corporation ("PHH");
|
|
•
|
any remaining resolutions or outcomes with respect to Cendant Corporation's contingent liabilities under the Separation and Distribution Agreement and the Tax Sharing Agreement (each as defined in our Annual Report on Form 10-K for the year ended December 31, 2014),
including any adverse impact on our future cash flows; and
|
|
•
|
new types of taxes or increases in state, local or federal taxes that could diminish profitability or liquidity.
|
|
|
Three Months Ended
|
|
Six Months Ended
|
||||||||||||
|
|
June 30,
|
|
June 30,
|
||||||||||||
|
|
2015
|
|
2014
|
|
2015
|
|
2014
|
||||||||
|
Revenues
|
|
|
|
|
|
|
|
||||||||
|
Gross commission income
|
$
|
1,278
|
|
|
$
|
1,170
|
|
|
$
|
2,059
|
|
|
$
|
1,908
|
|
|
Service revenue
|
228
|
|
|
211
|
|
|
399
|
|
|
376
|
|
||||
|
Franchise fees
|
99
|
|
|
92
|
|
|
166
|
|
|
155
|
|
||||
|
Other
|
46
|
|
|
39
|
|
|
89
|
|
|
80
|
|
||||
|
Net revenues
|
1,651
|
|
|
1,512
|
|
|
2,713
|
|
|
2,519
|
|
||||
|
Expenses
|
|
|
|
|
|
|
|
||||||||
|
Commission and other agent-related costs
|
877
|
|
|
804
|
|
|
1,407
|
|
|
1,304
|
|
||||
|
Operating
|
366
|
|
|
340
|
|
|
708
|
|
|
676
|
|
||||
|
Marketing
|
59
|
|
|
52
|
|
|
115
|
|
|
103
|
|
||||
|
General and administrative
|
92
|
|
|
65
|
|
|
170
|
|
|
135
|
|
||||
|
Former parent legacy costs (benefit), net
|
(1
|
)
|
|
—
|
|
|
(1
|
)
|
|
1
|
|
||||
|
Depreciation and amortization
|
52
|
|
|
46
|
|
|
98
|
|
|
92
|
|
||||
|
Interest expense, net
|
50
|
|
|
73
|
|
|
118
|
|
|
143
|
|
||||
|
Loss on the early extinguishment of debt
|
—
|
|
|
17
|
|
|
—
|
|
|
27
|
|
||||
|
Other (income)/expense, net
|
(1
|
)
|
|
(1
|
)
|
|
(1
|
)
|
|
(1
|
)
|
||||
|
Total expenses
|
1,494
|
|
|
1,396
|
|
|
2,614
|
|
|
2,480
|
|
||||
|
Income before income taxes, equity in earnings and noncontrolling interests
|
157
|
|
|
116
|
|
|
99
|
|
|
39
|
|
||||
|
Income tax expense
|
66
|
|
|
51
|
|
|
42
|
|
|
17
|
|
||||
|
Equity in earnings of unconsolidated entities
|
(7
|
)
|
|
(4
|
)
|
|
(9
|
)
|
|
(1
|
)
|
||||
|
Net income
|
98
|
|
|
69
|
|
|
66
|
|
|
23
|
|
||||
|
Less: Net income attributable to noncontrolling interests
|
(1
|
)
|
|
(1
|
)
|
|
(1
|
)
|
|
(1
|
)
|
||||
|
Net income attributable to Realogy Holdings and Realogy Group
|
$
|
97
|
|
|
$
|
68
|
|
|
$
|
65
|
|
|
$
|
22
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Earnings per share attributable to Realogy Holdings:
|
|
|
|
|
|
|
|
||||||||
|
Basic earnings per share
|
$
|
0.66
|
|
|
$
|
0.47
|
|
|
$
|
0.44
|
|
|
$
|
0.15
|
|
|
Diluted earnings per share
|
$
|
0.66
|
|
|
$
|
0.46
|
|
|
$
|
0.44
|
|
|
$
|
0.15
|
|
|
Weighted average common and common equivalent shares of Realogy Holdings outstanding:
|
|||||||||||||||
|
Basic
|
146.5
|
|
|
145.9
|
|
|
146.4
|
|
|
145.9
|
|
||||
|
Diluted
|
148.0
|
|
|
146.8
|
|
|
147.9
|
|
|
147.0
|
|
||||
|
|
Three Months Ended
|
|
Six Months Ended
|
||||||||||||
|
|
June 30,
|
|
June 30,
|
||||||||||||
|
|
2015
|
|
2014
|
|
2015
|
|
2014
|
||||||||
|
Net income
|
$
|
98
|
|
|
$
|
69
|
|
|
$
|
66
|
|
|
$
|
23
|
|
|
Currency translation adjustment
|
2
|
|
|
1
|
|
|
—
|
|
|
2
|
|
||||
|
Other comprehensive income, before tax
|
2
|
|
|
1
|
|
|
—
|
|
|
2
|
|
||||
|
Income tax expense related to items of other comprehensive income amounts
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Other comprehensive income, net of tax
|
2
|
|
|
1
|
|
|
—
|
|
|
2
|
|
||||
|
Comprehensive income
|
100
|
|
|
70
|
|
|
66
|
|
|
25
|
|
||||
|
Less: comprehensive income attributable to noncontrolling interests
|
(1
|
)
|
|
(1
|
)
|
|
(1
|
)
|
|
(1
|
)
|
||||
|
Comprehensive income attributable to Realogy Holdings and Realogy Group
|
$
|
99
|
|
|
$
|
69
|
|
|
$
|
65
|
|
|
$
|
24
|
|
|
|
June 30,
2015 |
|
December 31,
2014 |
||||
|
|
|
||||||
|
ASSETS
|
|
|
|
||||
|
Current assets:
|
|
|
|
||||
|
Cash and cash equivalents
|
$
|
359
|
|
|
$
|
313
|
|
|
Trade receivables (net of allowance for doubtful accounts of $24 and $27)
|
163
|
|
|
116
|
|
||
|
Relocation receivables
|
434
|
|
|
297
|
|
||
|
Deferred income taxes
|
210
|
|
|
180
|
|
||
|
Other current assets
|
136
|
|
|
120
|
|
||
|
Total current assets
|
1,302
|
|
|
1,026
|
|
||
|
Property and equipment, net
|
236
|
|
|
233
|
|
||
|
Goodwill
|
3,554
|
|
|
3,477
|
|
||
|
Trademarks
|
736
|
|
|
736
|
|
||
|
Franchise agreements, net
|
1,462
|
|
|
1,495
|
|
||
|
Other intangibles, net
|
325
|
|
|
341
|
|
||
|
Other non-current assets
|
231
|
|
|
230
|
|
||
|
Total assets
|
$
|
7,846
|
|
|
$
|
7,538
|
|
|
LIABILITIES AND EQUITY
|
|
|
|
||||
|
Current liabilities:
|
|
|
|
||||
|
Accounts payable
|
$
|
154
|
|
|
$
|
128
|
|
|
Securitization obligations
|
389
|
|
|
269
|
|
||
|
Due to former parent
|
46
|
|
|
51
|
|
||
|
Current portion of long-term debt
|
519
|
|
|
19
|
|
||
|
Accrued expenses and other current liabilities
|
422
|
|
|
411
|
|
||
|
Total current liabilities
|
1,530
|
|
|
878
|
|
||
|
Long-term debt
|
3,383
|
|
|
3,891
|
|
||
|
Deferred income taxes
|
413
|
|
|
350
|
|
||
|
Other non-current liabilities
|
247
|
|
|
236
|
|
||
|
Total liabilities
|
5,573
|
|
|
5,355
|
|
||
|
Commitments and contingencies (Notes 7 and 9)
|
|
|
|
|
|
||
|
Equity:
|
|
|
|
||||
|
Realogy Holdings preferred stock: $.01 par value; 50,000,000 shares authorized, none issued and outstanding at June 30, 2015 and December 31, 2014
|
—
|
|
|
—
|
|
||
|
Realogy Holdings common stock: $.01 par value; 400,000,000 shares authorized, 146,591,075 shares outstanding at June 30, 2015 and 146,382,923 shares outstanding at December 31, 2014
|
1
|
|
|
1
|
|
||
|
Additional paid-in capital
|
5,702
|
|
|
5,677
|
|
||
|
Accumulated deficit
|
(3,399
|
)
|
|
(3,464
|
)
|
||
|
Accumulated other comprehensive loss
|
(35
|
)
|
|
(35
|
)
|
||
|
Total stockholders' equity
|
2,269
|
|
|
2,179
|
|
||
|
Noncontrolling interests
|
4
|
|
|
4
|
|
||
|
Total equity
|
2,273
|
|
|
2,183
|
|
||
|
Total liabilities and equity
|
$
|
7,846
|
|
|
$
|
7,538
|
|
|
|
Six Months Ended
June 30, |
||||||
|
|
2015
|
|
2014
|
||||
|
Operating Activities
|
|
|
|
||||
|
Net income
|
$
|
66
|
|
|
$
|
23
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
||||
|
Depreciation and amortization
|
98
|
|
|
92
|
|
||
|
Deferred income taxes
|
32
|
|
|
11
|
|
||
|
Amortization of deferred financing costs and discount
|
9
|
|
|
8
|
|
||
|
Non-cash portion of the loss on the early extinguishment of debt
|
—
|
|
|
21
|
|
||
|
Equity in earnings of unconsolidated entities
|
(9
|
)
|
|
(1
|
)
|
||
|
Stock-based compensation
|
26
|
|
|
20
|
|
||
|
Mark-to-market adjustments on derivatives
|
10
|
|
|
22
|
|
||
|
Other adjustments to net income
|
(1
|
)
|
|
2
|
|
||
|
Net change in assets and liabilities, excluding the impact of acquisitions and dispositions:
|
|
|
|
||||
|
Trade receivables
|
(47
|
)
|
|
(44
|
)
|
||
|
Relocation receivables
|
(137
|
)
|
|
(78
|
)
|
||
|
Other assets
|
(9
|
)
|
|
(3
|
)
|
||
|
Accounts payable, accrued expenses and other liabilities
|
36
|
|
|
(25
|
)
|
||
|
Due to former parent
|
(5
|
)
|
|
1
|
|
||
|
Dividends received from unconsolidated entities
|
6
|
|
|
1
|
|
||
|
Taxes paid related to net share settlement for stock-based compensation
|
(3
|
)
|
|
(2
|
)
|
||
|
Other, net
|
1
|
|
|
—
|
|
||
|
Net cash provided by operating activities
|
73
|
|
|
48
|
|
||
|
Investing Activities
|
|
|
|
||||
|
Property and equipment additions
|
(41
|
)
|
|
(31
|
)
|
||
|
Payments for acquisitions, net of cash acquired
|
(75
|
)
|
|
(26
|
)
|
||
|
Change in restricted cash
|
(8
|
)
|
|
(3
|
)
|
||
|
Other, net
|
3
|
|
|
(5
|
)
|
||
|
Net cash used in investing activities
|
(121
|
)
|
|
(65
|
)
|
||
|
Financing Activities
|
|
|
|
||||
|
Repayments of term loan facility
|
(10
|
)
|
|
(9
|
)
|
||
|
Repurchases of First and a Half Lien Notes
|
—
|
|
|
(397
|
)
|
||
|
Proceeds from issuance of Senior Notes
|
—
|
|
|
450
|
|
||
|
Net change in securitization obligations
|
120
|
|
|
—
|
|
||
|
Debt transaction costs
|
(1
|
)
|
|
(40
|
)
|
||
|
Proceeds from exercise of stock options
|
2
|
|
|
2
|
|
||
|
Other, net
|
(16
|
)
|
|
(16
|
)
|
||
|
Net cash provided by (used in) financing activities
|
95
|
|
|
(10
|
)
|
||
|
Effect of changes in exchange rates on cash and cash equivalents
|
(1
|
)
|
|
—
|
|
||
|
Net increase (decrease) in cash and cash equivalents
|
46
|
|
|
(27
|
)
|
||
|
Cash and cash equivalents, beginning of period
|
313
|
|
|
236
|
|
||
|
Cash and cash equivalents, end of period
|
$
|
359
|
|
|
$
|
209
|
|
|
Supplemental Disclosure of Cash Flow Information
|
|
|
|
||||
|
Interest payments (including securitization interest of $3 for both periods presented)
|
$
|
108
|
|
|
$
|
126
|
|
|
Income tax payments, net
|
5
|
|
|
5
|
|
||
|
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)
|
$
|
—
|
|
|
$
|
47
|
|
|
$
|
—
|
|
|
$
|
47
|
|
|
Deferred compensation plan assets
(included in other non-current assets)
|
3
|
|
|
—
|
|
|
—
|
|
|
3
|
|
||||
|
|
Level I
|
|
Level II
|
|
Level III
|
|
Total
|
||||||||
|
Interest rate swaps (included in other non-current liabilities)
|
$
|
—
|
|
|
$
|
40
|
|
|
$
|
—
|
|
|
$
|
40
|
|
|
Deferred compensation plan assets
(included in other non-current assets)
|
2
|
|
|
—
|
|
|
—
|
|
|
2
|
|
||||
|
|
June 30, 2015
|
|
December 31, 2014
|
||||||||||||
|
Debt
|
Carrying
Amount |
|
Estimated
Fair Value (a) |
|
Carrying
Amount |
|
Estimated
Fair Value (a) |
||||||||
|
Senior Secured Credit Facility:
|
|
|
|
|
|
|
|
||||||||
|
Revolving credit facility
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Term loan facility
|
1,863
|
|
|
1,858
|
|
|
1,871
|
|
|
1,834
|
|
||||
|
7.625% First Lien Notes
|
593
|
|
|
631
|
|
|
593
|
|
|
633
|
|
||||
|
9.00% First and a Half Lien Notes
|
196
|
|
|
209
|
|
|
196
|
|
|
215
|
|
||||
|
3.375% Senior Notes
|
500
|
|
|
500
|
|
|
500
|
|
|
500
|
|
||||
|
4.50% Senior Notes
|
450
|
|
|
453
|
|
|
450
|
|
|
449
|
|
||||
|
5.25% Senior Notes
|
300
|
|
|
305
|
|
|
300
|
|
|
291
|
|
||||
|
Securitization obligations
|
389
|
|
|
389
|
|
|
269
|
|
|
269
|
|
||||
|
(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
|
|
June 30, 2015
|
|
December 31, 2014
|
||||
|
Interest rate swap contracts
|
|
Other non-current liabilities
|
|
$
|
47
|
|
|
$
|
40
|
|
|
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 June 30,
|
|
Six Months Ended June 30,
|
||||||||||||||||
|
|
2015
|
|
2014
|
|
2015
|
|
2014
|
|||||||||||
|
Interest rate swap contracts
|
|
Interest expense
|
|
$
|
(3
|
)
|
|
$
|
14
|
|
|
$
|
11
|
|
|
$
|
22
|
|
|
Foreign exchange contracts
|
|
Operating expense
|
|
—
|
|
|
—
|
|
|
(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, 2014
|
$
|
3,315
|
|
|
$
|
905
|
|
|
$
|
641
|
|
|
$
|
402
|
|
|
$
|
5,263
|
|
|
Accumulated impairment losses
|
(1,023
|
)
|
|
(158
|
)
|
|
(281
|
)
|
|
(324
|
)
|
|
(1,786
|
)
|
|||||
|
Balance at December 31, 2014
|
2,292
|
|
|
747
|
|
|
360
|
|
|
78
|
|
|
3,477
|
|
|||||
|
Goodwill acquired
|
—
|
|
|
77
|
|
|
—
|
|
|
—
|
|
|
77
|
|
|||||
|
Balance at June 30, 2015
|
$
|
2,292
|
|
|
$
|
824
|
|
|
$
|
360
|
|
|
$
|
78
|
|
|
$
|
3,554
|
|
|
|
As of June 30, 2015
|
|
As of December 31, 2014
|
||||||||||||||||||||
|
|
Gross
Carrying
Amount
|
|
Accumulated
Amortization
|
|
Net
Carrying
Amount
|
|
Gross
Carrying
Amount
|
|
Accumulated
Amortization
|
|
Net
Carrying
Amount
|
||||||||||||
|
Amortizable—Franchise agreements (a)
|
$
|
2,019
|
|
|
$
|
557
|
|
|
$
|
1,462
|
|
|
$
|
2,019
|
|
|
$
|
524
|
|
|
$
|
1,495
|
|
|
Unamortizable—Trademarks (b)
|
$
|
736
|
|
|
|
|
$
|
736
|
|
|
$
|
736
|
|
|
|
|
$
|
736
|
|
||||
|
Other Intangibles
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Amortizable—License agreements (c)
|
$
|
45
|
|
|
$
|
8
|
|
|
$
|
37
|
|
|
$
|
45
|
|
|
$
|
7
|
|
|
$
|
38
|
|
|
Amortizable—Customer relationships (d)
|
530
|
|
|
270
|
|
|
260
|
|
|
530
|
|
|
256
|
|
|
274
|
|
||||||
|
Unamortizable—Title plant shares (e)
|
10
|
|
|
|
|
10
|
|
|
10
|
|
|
|
|
10
|
|
||||||||
|
Amortizable—Pendings and listings (f)
|
7
|
|
|
6
|
|
|
1
|
|
|
2
|
|
|
2
|
|
|
—
|
|
||||||
|
Amortizable—Other (g)
|
26
|
|
|
9
|
|
|
17
|
|
|
25
|
|
|
6
|
|
|
19
|
|
||||||
|
Total Other Intangibles
|
$
|
618
|
|
|
$
|
293
|
|
|
$
|
325
|
|
|
$
|
612
|
|
|
$
|
271
|
|
|
$
|
341
|
|
|
(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 Relocation Services segment, the Title and Settlement Services segment and the Real Estate Franchise Services segment. These relationships are being amortized over a period of
2
to
20
years.
|
|
(e)
|
Primarily relates 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 a period of
5 months
.
|
|
(g)
|
Consists of covenants not to compete which are amortized over their contract lives and other intangibles which are generally amortized over periods ranging from
5
to
10
years.
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
2015
|
|
2014
|
|
2015
|
|
2014
|
||||||||
|
Franchise agreements
|
$
|
16
|
|
|
$
|
16
|
|
|
$
|
33
|
|
|
$
|
33
|
|
|
License agreements
|
—
|
|
|
1
|
|
|
1
|
|
|
1
|
|
||||
|
Customer relationships
|
7
|
|
|
10
|
|
|
14
|
|
|
19
|
|
||||
|
Pendings and listings
|
6
|
|
|
—
|
|
|
6
|
|
|
3
|
|
||||
|
Other
|
2
|
|
|
1
|
|
|
3
|
|
|
1
|
|
||||
|
Total
|
$
|
31
|
|
|
$
|
28
|
|
|
$
|
57
|
|
|
$
|
57
|
|
|
4.
|
ACCRUED EXPENSES AND OTHER CURRENT LIABILITIES
|
|
|
June 30, 2015
|
|
December 31, 2014
|
||||
|
Accrued payroll and related employee costs
|
$
|
104
|
|
|
$
|
120
|
|
|
Accrued volume incentives
|
24
|
|
|
32
|
|
||
|
Accrued commissions
|
39
|
|
|
21
|
|
||
|
Deferred income
|
71
|
|
|
73
|
|
||
|
Accrued interest
|
41
|
|
|
44
|
|
||
|
Other
|
143
|
|
|
121
|
|
||
|
|
$
|
422
|
|
|
$
|
411
|
|
|
|
June 30, 2015
|
|
December 31, 2014
|
||||
|
Senior Secured Credit Facility:
|
|
|
|
||||
|
Revolving credit facility
|
$
|
—
|
|
|
$
|
—
|
|
|
Term loan facility
|
1,863
|
|
|
1,871
|
|
||
|
7.625% First Lien Notes
|
593
|
|
|
593
|
|
||
|
9.00% First and a Half Lien Notes
|
196
|
|
|
196
|
|
||
|
3.375% Senior Notes
|
500
|
|
|
500
|
|
||
|
4.50% Senior Notes
|
450
|
|
|
450
|
|
||
|
5.25% Senior Notes
|
300
|
|
|
300
|
|
||
|
Total Short & Long-Term Debt
|
$
|
3,902
|
|
|
$
|
3,910
|
|
|
Securitization Obligations:
|
|
|
|
||||
|
Apple Ridge Funding LLC
|
$
|
375
|
|
|
$
|
255
|
|
|
Cartus Financing Limited
|
14
|
|
|
14
|
|
||
|
Total Securitization Obligations
|
$
|
389
|
|
|
$
|
269
|
|
|
|
Interest
Rate |
|
Expiration
Date |
|
Total
Capacity |
|
Outstanding
Borrowings |
|
Available
Capacity |
||||||
|
Senior Secured Credit Facility:
|
|
|
|
|
|
|
|
|
|
||||||
|
Revolving credit facility (1)
|
(2)
|
|
March 2018
|
|
$
|
475
|
|
|
$
|
—
|
|
|
$
|
475
|
|
|
Term loan facility
|
(3)
|
|
March 2020
|
|
1,877
|
|
|
1,863
|
|
|
—
|
|
|||
|
First Lien Notes
|
7.625%
|
|
January 2020
|
|
593
|
|
|
593
|
|
|
—
|
|
|||
|
First and a Half Lien Notes
|
9.00%
|
|
January 2020
|
|
196
|
|
|
196
|
|
|
—
|
|
|||
|
Senior Notes
|
3.375%
|
|
May 2016
|
|
500
|
|
|
500
|
|
|
—
|
|
|||
|
Senior Notes
|
4.50%
|
|
April 2019
|
|
450
|
|
|
450
|
|
|
—
|
|
|||
|
Senior Notes
|
5.25%
|
|
December 2021
|
|
300
|
|
|
300
|
|
|
—
|
|
|||
|
Securitization obligations: (4)
|
|
|
|
|
|
|
|
|
|
||||||
|
Apple Ridge Funding LLC (5)
|
|
|
June 2016
|
|
375
|
|
|
375
|
|
|
—
|
|
|||
|
Cartus Financing Limited (6)
|
|
|
August 2015
|
|
39
|
|
|
14
|
|
|
25
|
|
|||
|
Total (7)
|
$
|
4,805
|
|
|
$
|
4,291
|
|
|
$
|
500
|
|
||||
|
(1)
|
On
July 29, 2015
, the Company had
no
outstanding borrowings on the revolving credit facility, leaving
$475 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.'s prime rate ("
ABR
") plus
1.75%
.
|
|
(3)
|
Consists of a
$1,877 million
term loan, less a discount of
$14 million
. There is
1%
per annum amortization of principal. 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
3.00%
(with a
LIBOR
floor of
0.75%
) or (b) JPMorgan Chase Bank, N.A.’s prime rate ("
ABR
") plus
2.00%
(with an
ABR
floor of
1.75%
).
|
|
(4)
|
Available capacity is subject to maintaining sufficient relocation related assets to collateralize these securitization obligations.
|
|
(5)
|
In June 2015, Realogy Group amended the existing Apple Ridge Funding LLC securitization program utilized by Cartus. The program was extended until June 2016 and the capacity under the facility was temporarily increased from
$325 million
to
$375 million
from June 2015 until October 2015, at which time the capacity will be reduced to
$325 million
.
|
|
(6)
|
Consists of a
£20 million
revolving loan facility and a
£5 million
working capital facility.
|
|
(7)
|
Not included in this table, the Company had
$126 million
of outstanding letters of credit at
June 30, 2015
, of which
$53 million
was under the synthetic letter of credit facility with a rate of
4.25%
and
$73 million
was under the unsecured letter of credit facility with a rate of
3.0%
.
|
|
Year
|
|
Amount
|
||
|
Remaining 2015
|
|
$
|
10
|
|
|
2016
|
|
519
|
|
|
|
2017
|
|
19
|
|
|
|
2018
|
|
19
|
|
|
|
2019
|
|
469
|
|
|
|
(a)
|
a term loan facility initially issued in the aggregate principal amount of
$1,905 million
with a maturity date of March 5, 2020. The term loan facility has quarterly amortization payments totaling
1%
per annum of the
$1,905 million
of term loan principal. The interest rate with respect to the term loan is based on, at Realogy Group's option, adjusted
LIBOR
plus
3.00%
(with a
LIBOR
floor of
0.75%
) or
ABR
plus
2.00%
(with an
ABR
floor of
1.75%
); and
|
|
(b)
|
a
$475 million
revolving credit facility with a maturity date of March 5, 2018, which includes (i) a
$250 million
letter of credit subfacility and (ii) a swingline loan subfacility. The interest rate with respect to revolving loans under the revolving credit facility is based on, at Realogy Group's option, adjusted
LIBOR
plus
2.75%
or
ABR
plus
1.75%
.
|
|
6.
|
STOCK-BASED COMPENSATION
|
|
|
2015 RTSR PSU
|
||
|
Weighted average grant date fair value
|
$
|
41.08
|
|
|
Weighted average expected volatility
|
25.1
|
%
|
|
|
Weighted average volatility of XHB
|
21.1
|
%
|
|
|
Weighted average correlation coefficient
|
0.57
|
|
|
|
Weighted average risk-free interest rate
|
1.0
|
%
|
|
|
Weighted average dividend yield
|
—
|
|
|
|
|
Restricted
Stock |
Weighted
Average
Grant Date
Fair Value
|
|
Restricted
Stock Units |
Weighted
Average
Grant Date
Fair Value
|
|
Performance Share Units (b)
|
Weighted
Average Grant Date Fair Value |
|||||||||
|
Unvested at January 1, 2015
|
0.09
|
|
$
|
27.14
|
|
|
0.74
|
|
$
|
45.83
|
|
|
0.37
|
|
$
|
46.63
|
|
|
Granted
|
—
|
|
—
|
|
|
0.61
|
|
46.50
|
|
|
0.43
|
|
44.69
|
|
|||
|
Vested (a)
|
—
|
|
—
|
|
|
(0.17
|
)
|
46.93
|
|
|
—
|
|
—
|
|
|||
|
Forfeited
|
—
|
|
—
|
|
|
(0.01
|
)
|
46.07
|
|
|
—
|
|
—
|
|
|||
|
Unvested at June 30, 2015
|
0.09
|
|
$
|
27.14
|
|
|
1.17
|
|
$
|
46.02
|
|
|
0.80
|
|
$
|
45.59
|
|
|
(a)
|
The total fair value of restricted stock units which vested during the
six months ended
June 30, 2015
was
$8 million
.
|
|
(b)
|
The PSU amounts in the table are shown at the target amount of the award.
|
|
|
2015 Options
|
||
|
Weighted average grant date fair value
|
$
|
17.66
|
|
|
Weighted average expected volatility
|
36.1
|
%
|
|
|
Weighted average expected term (years)
|
6.25
|
|
|
|
Weighted average risk-free interest rate
|
1.6
|
%
|
|
|
Weighted average dividend yield
|
—
|
|
|
|
|
Options
|
|
Weighted
Average
Exercise
Price
|
|||
|
Outstanding at January 1, 2015
|
3.22
|
|
|
$
|
30.02
|
|
|
Granted
|
0.18
|
|
|
46.45
|
|
|
|
Exercised (a) (b)
|
(0.11
|
)
|
|
21.43
|
|
|
|
Forfeited/Expired
|
(0.02
|
)
|
|
33.65
|
|
|
|
Outstanding at June 30, 2015 (c)
|
3.27
|
|
|
$
|
31.17
|
|
|
(a)
|
The intrinsic value of options exercised during the
six months ended
June 30, 2015
was
$3 million
.
|
|
(b)
|
Cash received from options exercised during the
six months ended
June 30, 2015
was
$2 million
.
|
|
(c)
|
Options outstanding at
June 30, 2015
have an intrinsic value of
$59 million
and have a weighted average remaining contractual life of
7.1
years.
|
|
7.
|
TRANSACTIONS WITH FORMER PARENT AND SUBSIDIARIES
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
(in millions, except per share data)
|
2015
|
|
2014
|
|
2015
|
|
2014
|
||||||||
|
Net income attributable to Realogy Holdings shareholders
|
$
|
97
|
|
|
$
|
68
|
|
|
$
|
65
|
|
|
$
|
22
|
|
|
Basic weighted average shares
|
146.5
|
|
|
145.9
|
|
|
146.4
|
|
|
145.9
|
|
||||
|
Stock options, restricted stock and restricted stock units (a)
|
1.5
|
|
|
0.9
|
|
|
1.5
|
|
|
1.1
|
|
||||
|
Weighted average diluted shares
|
148.0
|
|
|
146.8
|
|
|
147.9
|
|
|
147.0
|
|
||||
|
Earnings Per Share:
|
|
|
|
|
|
|
|
||||||||
|
Basic
|
$
|
0.66
|
|
|
$
|
0.47
|
|
|
$
|
0.44
|
|
|
$
|
0.15
|
|
|
Diluted
|
$
|
0.66
|
|
|
$
|
0.46
|
|
|
$
|
0.44
|
|
|
$
|
0.15
|
|
|
(a)
|
The
three and six months ended
June 30, 2015
, both exclude
3.9 million
shares of common stock issuable for incentive equity awards, with performance share units based on the achievement of target amounts, that are anti-dilutive to the diluted earnings per share computation. The
three and six months ended
June 30, 2014, excludes
3.8 million
and
3.6 million
shares of common stock issuable for incentive equity awards, with performance share units based on the achievement of target amounts, respectively, that are anti-dilutive to the diluted earnings per share computation.
|
|
9.
|
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 sales associates engaged by NRT—under certain state or federal laws—are potentially employees instead of independent contractors, and therefore may bring claims against NRT for breach of contract, wage and hour classification claims, wrongful discharge and unemployment and workers' compensation and obtain benefits, back wages, overtime, indemnification, penalties related to classification practices 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, misrepresentation 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 or concerning other title defects or settlement errors.
|
|
10.
|
SEGMENT INFORMATION
|
|
|
Revenues (a) (b)
|
||||||||||||||
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
2015
|
|
2014
|
|
2015
|
|
2014
|
||||||||
|
Real Estate Franchise Services
|
$
|
213
|
|
|
$
|
196
|
|
|
$
|
364
|
|
|
$
|
340
|
|
|
Company Owned Real Estate Brokerage Services
|
1,289
|
|
|
1,182
|
|
|
2,085
|
|
|
1,932
|
|
||||
|
Relocation Services
|
108
|
|
|
107
|
|
|
193
|
|
|
193
|
|
||||
|
Title and Settlement Services
|
128
|
|
|
108
|
|
|
215
|
|
|
189
|
|
||||
|
Corporate and Other (c)
|
(87
|
)
|
|
(81
|
)
|
|
(144
|
)
|
|
(135
|
)
|
||||
|
Total Company
|
$
|
1,651
|
|
|
$
|
1,512
|
|
|
$
|
2,713
|
|
|
$
|
2,519
|
|
|
(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
$87 million
and
$144 million
for the
three and six months ended
June 30, 2015
, respectively, and
$81 million
and
$135 million
for the
three and six months ended
June 30, 2014
, respectively. Such amounts are eliminated through the Corporate and Other line.
|
|
(b)
|
Revenues for the Relocation Services segment include intercompany referral commissions paid by the Company Owned Real Estate Brokerage Services segment of
$15 million
and
$23 million
for the
three and six months ended
June 30, 2015
, respectively, and
$12
|
|
(c)
|
Includes the elimination of transactions between segments.
|
|
|
EBITDA (a) (b)
|
||||||||||||||
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
2015
|
|
2014
|
|
2015
|
|
2014
|
||||||||
|
Real Estate Franchise Services
|
$
|
146
|
|
|
$
|
137
|
|
|
$
|
232
|
|
|
$
|
216
|
|
|
Company Owned Real Estate Brokerage Services
|
97
|
|
|
91
|
|
|
81
|
|
|
71
|
|
||||
|
Relocation Services
|
29
|
|
|
26
|
|
|
36
|
|
|
33
|
|
||||
|
Title and Settlement Services
|
20
|
|
|
17
|
|
|
17
|
|
|
12
|
|
||||
|
Corporate and Other (c)
|
(27
|
)
|
|
(33
|
)
|
|
(43
|
)
|
|
(58
|
)
|
||||
|
Total Company
|
$
|
265
|
|
|
$
|
238
|
|
|
$
|
323
|
|
|
$
|
274
|
|
|
Less:
|
|
|
|
|
|
|
|
||||||||
|
Depreciation and amortization
|
$
|
52
|
|
|
$
|
46
|
|
|
$
|
98
|
|
|
$
|
92
|
|
|
Interest expense, net
|
50
|
|
|
73
|
|
|
118
|
|
|
143
|
|
||||
|
Income tax expense
|
66
|
|
|
51
|
|
|
42
|
|
|
17
|
|
||||
|
Net income attributable to Realogy Holdings and Realogy Group
|
$
|
97
|
|
|
$
|
68
|
|
|
$
|
65
|
|
|
$
|
22
|
|
|
(a)
|
Includes a net benefit of
$1 million
of former parent legacy items
for the three months ended
June 30, 2015
compared to
$17 million
related to the loss on early extinguishment of debt
for the three months ended
June 30, 2014
.
|
|
(b)
|
Includes a net benefit of
$1 million
of former parent legacy items
for the six months ended
June 30, 2015
compared to
$27 million
related to the loss on early extinguishment of debt and a net cost of
$1 million
of former parent legacy items
for the six months ended
June 30, 2014
.
|
|
(c)
|
Includes the elimination of transactions between segments.
|
|
11.
|
SUBSEQUENT EVENTS
|
|
•
|
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
June 30, 2015
, our franchise systems had approximately
13,500
franchised and company owned offices and approximately
254,800
independent sales associates operating under our
franchise and proprietary
brands in the U.S. and
110
other countries and territories around the world,
which included approximately
780
of our company owned and operated brokerage offices with approximately
46,700
independent sales associates
.
In August 2014, we acquired ZipRealty, an innovative residential real estate brokerage and developer of proprietary technology platforms for real estate brokerages, independent sales associates and customers. During 2015, we expect to introduce ZipRealty's comprehensive, turnkey integrated ZAP
TM
technology platform to certain of our franchisees, ahead of a broader rollout of these tools which we believe will increase the value proposition to our franchisees, their independent sales associates and their customers.
|
|
•
|
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
®
,
Citi Habitats and
ZipRealty
®
brand names in approximately
50
of the
100
largest metropolitan areas in the U.S. This segment also includes the Company's share of earnings for our PHH Home Loans venture.
|
|
•
|
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 and settlement 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.
|
|
|
|
|
2015 vs. 2014
|
|
||||||||||||||
|
|
Full Year
2014 vs. 2013 |
|
First
Quarter |
|
Second
Quarter |
|
Third
Quarter Forecast |
|
Fourth
Quarter Forecast |
|
Full Year
Forecast 2015 vs. 2014 |
|
||||||
|
Number of Existing Homesales
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Industry
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
NAR
|
(3
|
)%
|
(a)
|
7
|
%
|
(a)
|
8
|
%
|
(a)
|
5
|
%
|
(b)
|
7
|
%
|
(b)
|
7
|
%
|
(b)
|
|
Fannie Mae (c)
|
(3
|
)%
|
|
6
|
%
|
|
8
|
%
|
|
4
|
%
|
|
5
|
%
|
|
5
|
%
|
|
|
Realogy
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Real Estate Franchise Services (d)
|
(2
|
)%
|
|
4
|
%
|
|
5
|
%
|
|
|
|
|
|
|
|
|||
|
Company Owned Real Estate Brokerage Services (e)
|
(3
|
)%
|
|
6
|
%
|
|
13
|
%
|
|
|
|
|
|
|
|
|||
|
(a)
|
Historical existing homesale data is as of the most recent NAR press release.
|
|
(b)
|
Forecasted existing homesale data, on a seasonally adjusted basis, is as of the most recent NAR forecast.
|
|
(c)
|
Existing homesale data, on a seasonally adjusted basis, is as of the most recent Fannie Mae press release.
|
|
(d)
|
As a result of the acquisition of Coldwell Banker United, the Coldwell Banker United drivers shifted between the segments. Closed homesale sides, including the drivers of Coldwell Banker United, would have resulted in an increase in homesale transactions of
7%
for the Real Estate Franchise Services segment for the three months ended June 30, 2015 compared to 2014.
|
|
(e)
|
Closed homesale sides for the Company Owned Real Estate Brokerage Services segment, excluding the impact of larger acquisitions with an individual purchase price greater than $20 million, would have increased
4%
for the three months ended June 30, 2015 compared to 2014.
|
|
|
|
|
2015 vs. 2014
|
|
||||||||||||||
|
|
Full Year
2014 vs. 2013 |
|
First
Quarter |
|
Second
Quarter |
|
Third
Quarter Forecast |
|
Fourth
Quarter Forecast |
|
Full Year
Forecast 2015 vs. 2014 |
|
||||||
|
Price of Existing Homes
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Industry
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
NAR
|
4
|
%
|
(a)
|
4
|
%
|
(a)
|
5
|
%
|
(a)
|
7
|
%
|
(b)
|
5
|
%
|
(b)
|
7
|
%
|
(b)
|
|
Fannie Mae (c)
|
6
|
%
|
|
6
|
%
|
|
5
|
%
|
|
5
|
%
|
|
4
|
%
|
|
4
|
%
|
|
|
Realogy
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Real Estate Franchise Services (d)
|
7
|
%
|
|
6
|
%
|
|
5
|
%
|
|
|
|
|
|
|
|
|||
|
Company Owned Real Estate Brokerage Services (e)
|
6
|
%
|
|
3
|
%
|
|
(4
|
%)
|
|
|
|
|
|
|
|
|||
|
(a)
|
Historical homesale price data is for existing homesale average price and is as of the most recent NAR press release.
|
|
(b)
|
Forecasted homesale price data is for median price and is as of the most recent NAR forecast.
|
|
(c)
|
Existing homesale price data is for median price and is as of the most recent Fannie Mae press release.
|
|
(d)
|
The acquisition of Coldwell Banker United did not have a significant impact on the average homesale price for the Real Estate Franchise Services segment.
|
|
(e)
|
Average homesale price for the Company Owned Real Estate Brokerage Services segment, excluding the impact of larger acquisitions with an individual purchase price greater than $20 million, would have remained flat for the three months ended June 30, 2015 compared to 2014.
|
|
•
|
higher mortgage rates due to increases in long-term interest rates as well as reduced availability of mortgage financing;
|
|
•
|
insufficient inventory levels leading to lower unit sales;
|
|
•
|
changing attitudes towards home ownership, particularly among potential first-time homebuyers who may delay, or decide not to, purchase homes;
|
|
•
|
the impact of limited or negative equity of current homeowners, as well as the lack of available inventory may limit their proclivity to purchase an alternative home;
|
|
•
|
reduced affordability of homes;
|
|
•
|
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;
|
|
•
|
a decline in home ownership levels in the U.S.;
|
|
•
|
geopolitical and economic instability; 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 June 30,
|
|
Six Months Ended June 30,
|
||||||||||||||||||
|
|
2015
|
|
2014
|
|
% Change
|
|
2015
|
|
2014
|
|
% Change
|
||||||||||
|
Real Estate Franchise Services (a) (b)
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Closed homesale sides
|
307,293
|
|
|
293,450
|
|
|
5
|
%
|
|
519,432
|
|
|
497,422
|
|
|
4
|
%
|
||||
|
Average homesale price
|
$
|
266,456
|
|
|
$
|
252,606
|
|
|
5
|
%
|
|
$
|
260,296
|
|
|
$
|
246,088
|
|
|
6
|
%
|
|
Average homesale broker commission rate
|
2.52
|
%
|
|
2.53
|
%
|
|
(1) bps
|
|
|
2.52
|
%
|
|
2.53
|
%
|
|
(1) bps
|
|
||||
|
Net effective royalty rate
|
4.48
|
%
|
|
4.46
|
%
|
|
2 bps
|
|
|
4.50
|
%
|
|
4.47
|
%
|
|
3 bps
|
|
||||
|
Royalty per side
|
$
|
312
|
|
|
$
|
297
|
|
|
5
|
%
|
|
$
|
308
|
|
|
$
|
291
|
|
|
6
|
%
|
|
Company Owned Real Estate Brokerage Services
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Closed homesale sides (c)
|
99,435
|
|
|
87,803
|
|
|
13
|
%
|
|
159,622
|
|
|
144,489
|
|
|
10
|
%
|
||||
|
Average homesale price (d)
|
$
|
493,746
|
|
|
$
|
511,969
|
|
|
(4
|
%)
|
|
$
|
497,083
|
|
|
$
|
502,979
|
|
|
(1
|
%)
|
|
Average homesale broker commission rate
|
2.46
|
%
|
|
2.47
|
%
|
|
(1) bps
|
|
|
2.45
|
%
|
|
2.48
|
%
|
|
(3) bps
|
|
||||
|
Gross commission income per side
|
$
|
12,830
|
|
|
$
|
13,335
|
|
|
(4
|
%)
|
|
$
|
12,901
|
|
|
$
|
13,220
|
|
|
(2
|
%)
|
|
Relocation Services
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Initiations
|
51,528
|
|
|
51,306
|
|
|
—
|
%
|
|
89,696
|
|
|
89,205
|
|
|
1
|
%
|
||||
|
Referrals
|
29,033
|
|
|
27,346
|
|
|
6
|
%
|
|
47,055
|
|
|
43,842
|
|
|
7
|
%
|
||||
|
Title and Settlement Services
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Purchase title and closing units
|
35,596
|
|
|
33,104
|
|
|
8
|
%
|
|
57,239
|
|
|
53,879
|
|
|
6
|
%
|
||||
|
Refinance title and closing units
|
9,815
|
|
|
6,410
|
|
|
53
|
%
|
|
19,311
|
|
|
13,609
|
|
|
42
|
%
|
||||
|
Average fee per closing unit
|
$
|
1,795
|
|
|
$
|
1,812
|
|
|
(1
|
%)
|
|
$
|
1,777
|
|
|
$
|
1,772
|
|
|
—
|
%
|
|
(a)
|
Includes all franchisees except for our Company Owned Real Estate Brokerage Services segment.
|
|
(b)
|
In April 2015, the Company Owned Real Estate Brokerage Services segment acquired a large franchisee of the Real Estate Franchise Services segment. As a result of the acquisition, the drivers of the acquired entity shifted between the segments. Closed homesale sides for the Real Estate Franchise Services segment, excluding the impact of the acquisition, would have increased
7%
and
6%
for the three and six months ended June 30, 2015, respectively, compared to 2014. The acquisition did not have a significant impact on the change in average homesale price for the Real Estate Franchise Services segment.
|
|
(c)
|
Closed homesale sides for the Company Owned Real Estate Brokerage Services segment, excluding the impact of larger acquisitions with an individual purchase price greater than $20 million, would have increased
4%
for both the three and six months ended June 30, 2015 compared to 2014.
|
|
(d)
|
Average homesale price for the Company Owned Real Estate Brokerage Services segment, excluding the impact of larger acquisitions with an individual purchase price greater than $20 million, would have remained flat and increased
2%
for the three and six months ended June 30, 2015, respectively, compared to 2014.
|
|
|
Three Months Ended June 30,
|
||||||||||
|
|
2015
|
|
2014
|
|
Change
|
||||||
|
Net revenues
|
$
|
1,651
|
|
|
$
|
1,512
|
|
|
$
|
139
|
|
|
Total expenses (1)
|
1,494
|
|
|
1,396
|
|
|
98
|
|
|||
|
Income before income taxes, equity in earnings and noncontrolling interests
|
157
|
|
|
116
|
|
|
41
|
|
|||
|
Income tax expense
|
66
|
|
|
51
|
|
|
15
|
|
|||
|
Equity in earnings of unconsolidated entities
|
(7
|
)
|
|
(4
|
)
|
|
(3
|
)
|
|||
|
Net income
|
98
|
|
|
69
|
|
|
29
|
|
|||
|
Less: Net income attributable to noncontrolling interests
|
(1
|
)
|
|
(1
|
)
|
|
—
|
|
|||
|
Net income attributable to Realogy Holdings and Realogy Group
|
$
|
97
|
|
|
$
|
68
|
|
|
$
|
29
|
|
|
(1)
|
Total expenses
for the three months ended
June 30, 2015
includes a net benefit of
$1 million
of former parent legacy items. Total expenses
for the three months ended
June 30, 2014
includes
$17 million
related to the loss on the early extinguishment of debt.
|
|
•
|
a
$73 million
increase
in commission and other sales associate-related costs due to the increase in homesale transaction volume;
|
|
•
|
a
$53 million
increase
in operating and general and administrative expenses primarily driven by:
|
|
◦
|
a
$28 million
increase
in employee-related costs of which
$20 million
represents the change in incentive accruals due to the achievement of higher incentive levels in the current year and the second quarter 2014 reversal of certain bonus accruals recorded in the first quarter of 2014;
|
|
◦
|
$8 million
of additional employee-related costs associated with acquisitions completed after the second quarter of 2014; and
|
|
◦
|
a
$12 million
increase in variable operating costs at the Title and Settlement Service segment as a result of increases in volume; and
|
|
•
|
a
$7 million
increase
in marketing expenses due to higher advertising spending at the Company Owned Real Estate Brokerage Services and Real Estate Franchise Services segments;
|
|
•
|
a
$23 million
decrease in interest expense
for the three months ended
June 30, 2015
compared to the
three months ended
June 30, 2014
due to the impact of mark-to-market adjustments for our interest rate swaps which resulted in gains of
$3 million
in 2015 compared to losses of
$14 million
in the same period of 2014 and the impact of lower interest expense as a result of a reduction in total outstanding indebtedness and weighted average interest rate; and
|
|
•
|
a
$17 million
decrease
in the loss on the early extinguishment of debt related to refinancing and repayment transactions in the second quarter of 2014.
|
|
|
Revenues (a)
|
|
|
|
EBITDA (b)
|
|
|
|
Margin
|
|
|
|||||||||||||||||||
|
|
2015
|
|
2014
|
|
%
Change
|
|
2015
|
|
2014
|
|
%
Change
|
|
2015
|
|
2014
|
|
Change
|
|||||||||||||
|
Real Estate Franchise Services
|
$
|
213
|
|
|
$
|
196
|
|
|
9
|
%
|
|
$
|
146
|
|
|
$
|
137
|
|
|
7
|
%
|
|
69
|
%
|
|
70
|
%
|
|
(1
|
)
|
|
Company Owned Real Estate Brokerage Services
|
1,289
|
|
|
1,182
|
|
|
9
|
|
|
97
|
|
|
91
|
|
|
7
|
|
|
8
|
|
|
8
|
|
|
—
|
|
||||
|
Relocation Services
|
108
|
|
|
107
|
|
|
1
|
|
|
29
|
|
|
26
|
|
|
12
|
|
|
27
|
|
|
24
|
|
|
3
|
|
||||
|
Title and Settlement Services
|
128
|
|
|
108
|
|
|
19
|
|
|
20
|
|
|
17
|
|
|
18
|
|
|
16
|
|
|
16
|
|
|
—
|
|
||||
|
Corporate and Other
|
(87
|
)
|
|
(81
|
)
|
|
*
|
|
|
(27
|
)
|
|
(33
|
)
|
|
*
|
|
|
|
|
|
|
|
|
|
|
||||
|
Total Company
|
$
|
1,651
|
|
|
$
|
1,512
|
|
|
9
|
%
|
|
$
|
265
|
|
|
$
|
238
|
|
|
11
|
%
|
|
16
|
%
|
|
16
|
%
|
|
—
|
|
|
Less: Depreciation and amortization
|
|
52
|
|
|
46
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Interest expense, net
|
|
50
|
|
|
73
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Income tax expense
|
|
66
|
|
|
51
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Net income attributable to Realogy Holdings and Realogy Group
|
|
$
|
97
|
|
|
$
|
68
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
*
|
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
$87 million
and
$81 million
during the
three months ended
June 30, 2015
and
2014
, respectively.
|
|
(b)
|
EBITDA
for the three months ended
June 30, 2015
includes a net benefit of
$1 million
of former parent legacy items. EBITDA
for the three months ended
June 30, 2014
includes
$17 million
related to the loss on early extinguishment of debt.
|
|
•
|
a
$73 million
increase
in commission expenses paid to independent real estate sales associates as a result of the increase in revenues;
|
|
•
|
a
$19 million
increase
in employee-related costs, of which
$8 million
was attributable to acquisitions completed after the second quarter of 2014 and
$8 million
for incremental incentive compensation accruals;
|
|
•
|
a
$3 million
increase in occupancy costs related to acquisitions completed after the second quarter of 2014;
|
|
•
|
a
$3 million
increase
in marketing expenses, of which
$2 million
relates to costs associated with ZipRealty and Coldwell Banker United; and
|
|
•
|
a
$6 million
increase
in royalties paid to our Real Estate Franchise Services segment.
|
|
|
Six Months Ended June 30,
|
||||||||||
|
|
2015
|
|
2014
|
|
Change
|
||||||
|
Net revenues
|
$
|
2,713
|
|
|
$
|
2,519
|
|
|
$
|
194
|
|
|
Total expenses (1)
|
2,614
|
|
|
2,480
|
|
|
134
|
|
|||
|
Income before income taxes, equity in earnings and noncontrolling interests
|
99
|
|
|
39
|
|
|
60
|
|
|||
|
Income tax expense
|
42
|
|
|
17
|
|
|
25
|
|
|||
|
Equity in earnings of unconsolidated entities
|
(9
|
)
|
|
(1
|
)
|
|
(8
|
)
|
|||
|
Net income
|
66
|
|
|
23
|
|
|
43
|
|
|||
|
Less: Net income attributable to noncontrolling interests
|
(1
|
)
|
|
(1
|
)
|
|
—
|
|
|||
|
Net income attributable to Realogy Holdings and Realogy Group
|
$
|
65
|
|
|
$
|
22
|
|
|
$
|
43
|
|
|
(1)
|
Total expenses
for the six months ended
June 30, 2015
includes a net benefit of
$1 million
of former parent legacy items. Total expenses
for the six months ended
June 30, 2014
includes
$27 million
related to the loss on the early extinguishment of debt and
$1 million
of former parent legacy costs.
|
|
•
|
a
$103 million
increase
in commission and other sales associate-related costs due to the increase in homesale transaction volume;
|
|
•
|
a
$67 million
increase
in operating and general and administrative expenses primarily driven by:
|
|
◦
|
a
$37 million
increase
in employee-related costs of which,
$26 million
represents the change in incentive accruals due to the achievement of higher incentive levels in the current year;
|
|
◦
|
$11 million
of additional employee-related costs associated with acquisitions completed after the second quarter of 2014; and
|
|
◦
|
a
$16 million
increase in variable operating costs at the Title and Settlement Service segment as a result of increases in volume; and
|
|
•
|
a
$12 million
increase
in marketing expenses due to higher advertising spending at the Company Owned Real Estate Brokerage Services and Real Estate Franchise Services segments;
|
|
•
|
a
$27 million
decrease
in the loss on the early extinguishment of debt related to refinancing and repayment transactions in the first half of 2014; and
|
|
•
|
a
$25 million
decrease in interest expense
for the six months ended
June 30, 2015
compared to the
six months ended
June 30, 2014
primarily due to the impact of mark-to-market adjustments for our interest rate swaps which resulted in losses of
$22 million
in 2015 compared to losses of
$11 million
in the same period of 2014 and the
|
|
|
Revenues (a)
|
|
|
|
EBITDA (b)
|
|
|
|
Margin
|
|
|
||||||||||||||||||
|
|
2015
|
|
2014
|
|
%
Change
|
|
2015
|
|
2014
|
|
%
Change
|
|
2015
|
|
2014
|
|
Change
|
||||||||||||
|
Real Estate Franchise Services
|
$
|
364
|
|
|
$
|
340
|
|
|
7
|
%
|
|
$
|
232
|
|
|
$
|
216
|
|
|
7
|
%
|
|
64
|
%
|
|
64
|
%
|
|
—
|
|
Company Owned Real Estate Brokerage Services
|
2,085
|
|
|
1,932
|
|
|
8
|
|
|
81
|
|
|
71
|
|
|
14
|
|
|
4
|
|
|
4
|
|
|
—
|
||||
|
Relocation Services
|
193
|
|
|
193
|
|
|
—
|
|
|
36
|
|
|
33
|
|
|
9
|
|
|
19
|
|
|
17
|
|
|
2
|
||||
|
Title and Settlement Services
|
215
|
|
|
189
|
|
|
14
|
|
|
17
|
|
|
12
|
|
|
42
|
|
|
8
|
|
|
6
|
|
|
2
|
||||
|
Corporate and Other
|
(144
|
)
|
|
(135
|
)
|
|
*
|
|
|
(43
|
)
|
|
(58
|
)
|
|
*
|
|
|
|
|
|
|
|
||||||
|
Total Company
|
$
|
2,713
|
|
|
$
|
2,519
|
|
|
8
|
%
|
|
$
|
323
|
|
|
$
|
274
|
|
|
18
|
%
|
|
12
|
%
|
|
11
|
%
|
|
1
|
|
Less: Depreciation and amortization
|
|
98
|
|
|
92
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Interest expense, net
|
|
118
|
|
|
143
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Income tax expense
|
|
42
|
|
|
17
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Net income attributable to Realogy Holdings and Realogy Group
|
|
$
|
65
|
|
|
$
|
22
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
*
|
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
$144 million
and
$135 million
during the
six months ended
June 30, 2015
and
2014
, respectively.
|
|
(b)
|
EBITDA
for the six months ended
June 30, 2015
includes a net benefit of
$1 million
of former parent legacy items. EBITDA
for the six months ended
June 30, 2014
includes
$27 million
related to the loss on early extinguishment of debt and
$1 million
of former parent legacy costs.
|
|
•
|
a
$103 million
increase
in commission expenses paid to independent real estate sales associates as a result of the increase in revenues;
|
|
•
|
a
$28 million
increase
in employee-related costs, of which
$11 million
was attributable to acquisitions completed after the second quarter of 2014 and
$11 million
for incremental incentive compensation accruals;
|
|
•
|
a
$4 million
increase in occupancy costs related to acquisitions completed after the second quarter of 2014;
|
|
•
|
a
$7 million
increase
in marketing expenses, of which
$4 million
relates to costs associated with ZipRealty and Coldwell Banker United; and
|
|
•
|
a
$9 million
increase
in royalties paid to our Real Estate Franchise Services segment.
|
|
|
June 30, 2015
|
|
December 31, 2014
|
|
Change
|
||||||
|
Total assets
|
$
|
7,846
|
|
|
$
|
7,538
|
|
|
$
|
308
|
|
|
Total liabilities
|
5,573
|
|
|
5,355
|
|
|
218
|
|
|||
|
Total equity
|
2,273
|
|
|
2,183
|
|
|
90
|
|
|||
|
|
Six Months Ended June 30,
|
||||||||||
|
|
2015
|
|
2014
|
|
Change
|
||||||
|
Cash provided by (used in):
|
|
|
|
|
|
||||||
|
Operating activities
|
$
|
73
|
|
|
$
|
48
|
|
|
$
|
25
|
|
|
Investing activities
|
(121
|
)
|
|
(65
|
)
|
|
(56
|
)
|
|||
|
Financing activities
|
95
|
|
|
(10
|
)
|
|
105
|
|
|||
|
Effects of change in exchange rates on cash and cash equivalents
|
(1
|
)
|
|
—
|
|
|
(1
|
)
|
|||
|
Net change in cash and cash equivalents
|
$
|
46
|
|
|
$
|
(27
|
)
|
|
$
|
73
|
|
|
|
Interest
Rate |
|
Expiration
Date |
|
Total
Capacity |
|
Outstanding
Borrowings |
|
Available
Capacity |
||||||
|
Senior Secured Credit Facility:
|
|
|
|
|
|
|
|
|
|
||||||
|
Revolving credit facility (1)
|
(2)
|
|
March 2018
|
|
$
|
475
|
|
|
$
|
—
|
|
|
$
|
475
|
|
|
Term loan facility
|
(3)
|
|
March 2020
|
|
1,877
|
|
|
1,863
|
|
|
—
|
|
|||
|
First Lien Notes
|
7.625%
|
|
January 2020
|
|
593
|
|
|
593
|
|
|
—
|
|
|||
|
First and a Half Lien Notes
|
9.00%
|
|
January 2020
|
|
196
|
|
|
196
|
|
|
—
|
|
|||
|
Senior Notes
|
3.375%
|
|
May 2016
|
|
500
|
|
|
500
|
|
|
—
|
|
|||
|
Senior Notes
|
4.50%
|
|
April 2019
|
|
450
|
|
|
450
|
|
|
—
|
|
|||
|
Senior Notes
|
5.25%
|
|
December 2021
|
|
300
|
|
|
300
|
|
|
—
|
|
|||
|
Securitization obligations: (4)
|
|
|
|
|
|
|
|
|
|
||||||
|
Apple Ridge Funding LLC (5)
|
|
|
June 2016
|
|
375
|
|
|
375
|
|
|
—
|
|
|||
|
Cartus Financing Limited (6)
|
|
|
August 2015
|
|
39
|
|
|
14
|
|
|
25
|
|
|||
|
Total (7)
|
$
|
4,805
|
|
|
$
|
4,291
|
|
|
$
|
500
|
|
||||
|
(1)
|
On
July 29, 2015
, the Company had
no
outstanding borrowings on the revolving credit facility, leaving
$475 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.'s prime rate ("
ABR
") plus
1.75%
.
|
|
(3)
|
Consists of a
$1,877 million
term loan, less a discount of
$14 million
. There is
1%
per annum amortization of principal. 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
3.00%
(with a
LIBOR
floor of
0.75%
) or (b) JPMorgan Chase Bank, N.A.’s prime rate ("
ABR
") plus
2.00%
(with an
ABR
floor of
1.75%
).
|
|
(4)
|
Available capacity is subject to maintaining sufficient relocation related assets to collateralize these securitization obligations.
|
|
(5)
|
In June 2015, Realogy Group amended the existing Apple Ridge Funding LLC securitization program utilized by Cartus. The program was extended until June 2016 and the capacity under the facility was temporarily increased from
$325 million
to
$375 million
from June 2015 until October 2015, at which time the capacity will be reduced to
$325 million
.
|
|
(6)
|
Consists of a
£20 million
revolving loan facility and a
£5 million
working capital facility.
|
|
(7)
|
Not included in this table, the Company had
$126 million
of outstanding letters of credit at
June 30, 2015
, of which
$53 million
was under the synthetic letter of credit facility with a rate of
4.25%
and
$73 million
was under the unsecured letter of credit facility with a rate of
3.0%
.
|
|
•
|
incur or guarantee additional debt or issue disqualified stock or preferred stock;
|
|
•
|
pay dividends or make distributions to Realogy Group’s stockholders, including Realogy Holdings;
|
|
•
|
repurchase or redeem capital stock;
|
|
•
|
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 subordinated indebtedness.
|
|
•
|
these measures do not reflect changes in, or cash required 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
|
|
Six Months Ended
|
|
Six Months Ended
|
|
Six Months Ended
|
|
Twelve Months
Ended |
||||||||||
|
|
December 31,
2014 |
June 30,
2014 |
December 31,
2014 |
June 30,
2015 |
June 30,
2015 |
||||||||||||||
|
Net income attributable to Realogy Group (a)
|
$
|
143
|
|
|
$
|
22
|
|
|
$
|
121
|
|
|
$
|
65
|
|
|
$
|
186
|
|
|
Income tax expense
|
87
|
|
|
17
|
|
|
70
|
|
|
42
|
|
|
112
|
|
|||||
|
Income before income taxes
|
230
|
|
|
39
|
|
|
191
|
|
|
107
|
|
|
298
|
|
|||||
|
Interest expense, net
|
267
|
|
|
143
|
|
|
124
|
|
|
118
|
|
|
242
|
|
|||||
|
Depreciation and amortization
|
190
|
|
|
92
|
|
|
98
|
|
|
98
|
|
|
196
|
|
|||||
|
EBITDA (b)
|
687
|
|
|
274
|
|
|
413
|
|
|
323
|
|
|
736
|
|
|||||
|
Covenant calculation adjustments:
|
|
|
|||||||||||||||||
|
Restructuring costs (reversals) and former parent legacy costs (benefit), net (c)
|
|
(13
|
)
|
||||||||||||||||
|
Loss on the early extinguishment of debt
|
|
20
|
|
||||||||||||||||
|
Pro forma effect of business optimization initiatives (d)
|
|
14
|
|
||||||||||||||||
|
Non-cash charges (e)
|
|
38
|
|
||||||||||||||||
|
Pro forma effect of acquisitions and new franchisees (f)
|
|
16
|
|
||||||||||||||||
|
Incremental securitization interest costs (g)
|
|
4
|
|
||||||||||||||||
|
Adjusted EBITDA
|
|
$
|
815
|
|
|||||||||||||||
|
Total senior secured net debt (h)
|
|
$
|
2,185
|
|
|||||||||||||||
|
Senior secured leverage ratio (i)
|
|
2.68
|
x
|
||||||||||||||||
|
(a)
|
Net income (loss) attributable to Realogy consists of: (i) income of
$100 million
for the third quarter of 2014, (ii) income of
$21 million
for the fourth quarter of 2014, (iii) a loss of
$32 million
for the first quarter of 2015 and (iv) income of
$97 million
for the second quarter of 2015.
|
|
(b)
|
EBITDA consists of: (i)
$273 million
for the third quarter of 2014, (ii)
$140 million
for the fourth quarter of 2014, (iii)
$58 million
for the first quarter of 2015 and (iv)
$265 million
for the second quarter of 2015.
|
|
(c)
|
Consists of a net benefit of
$1 million
for the reversal of a restructuring reserve and a net benefit of
$12 million
for former parent legacy items.
|
|
(d)
|
Represents the twelve-month pro forma effect of business optimization initiatives including
$9 million
of transaction and integration costs incurred for the ZipRealty acquisition,
$3 million
related to business cost cutting initiatives and
$2 million
related to vendor renegotiations.
|
|
(e)
|
Represents the elimination of non-cash expenses, including
$49 million
of stock-based compensation expense less
$10 million
for the change in the allowance for doubtful accounts and notes reserves and
$1 million
of other items.
|
|
(f)
|
Represents the estimated impact of acquisitions and new franchisees as if they had been acquired or signed on
July 1, 2014
. 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 estimates 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
July 1, 2014
.
|
|
(g)
|
Incremental borrowing costs incurred as a result of the securitization facilities refinancing for the twelve months ended
June 30, 2015
.
|
|
(h)
|
Represents total borrowings under the senior secured credit facility and borrowings secured by a first priority lien on our assets of
$2,470 million
plus
$23 million
of capital lease obligations less
$308 million
of readily available cash as of
June 30, 2015
. 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, our securitization obligations or unsecured indebtedness, including the Unsecured Notes.
|
|
(i)
|
Realogy Group’s borrowings and outstanding letters of credit issued under the revolving credit facility did not exceed
25%
of the revolving credit facility's borrowing capacity at
June 30, 2015
, and accordingly the covenant was not applicable.
|
|
|
Three Months Ended
|
||||||
|
|
June 30, 2015
|
|
June 30, 2014
|
||||
|
Net income attributable to Realogy
|
$
|
97
|
|
|
$
|
68
|
|
|
Income tax expense
|
66
|
|
|
51
|
|
||
|
Income before income taxes
|
163
|
|
|
119
|
|
||
|
Interest expense, net
|
50
|
|
|
73
|
|
||
|
Depreciation and amortization
|
52
|
|
|
46
|
|
||
|
EBITDA
|
265
|
|
|
238
|
|
||
|
Former parent legacy benefit, net
|
(1
|
)
|
|
—
|
|
||
|
Loss on the early extinguishment of debt
|
—
|
|
|
17
|
|
||
|
Pro forma effect of business optimization initiatives
|
2
|
|
|
1
|
|
||
|
Non-cash charges
|
12
|
|
|
10
|
|
||
|
Pro forma effect of acquisitions and new franchisees
|
3
|
|
|
2
|
|
||
|
Incremental securitization interest costs
|
1
|
|
|
1
|
|
||
|
Adjusted EBITDA
|
$
|
282
|
|
|
$
|
269
|
|
|
(a)
|
Realogy Holdings Corp. ("Realogy 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. Realogy 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, Realogy 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 Realogy Holdings' disclosure controls and procedures are effective at the "reasonable assurance" level.
|
|
(c)
|
There has not been any change in Realogy 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 Group") 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 Group'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 Group 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 Group's disclosure controls and procedures are effective at the "reasonable assurance" level.
|
|
(c)
|
There has not been any change in Realogy Group'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.
|
|
10.1
|
Ninth Omnibus Amendment, dated as of June 11, 2015, among Cartus Corporation, Cartus Financial Corporation, Apple Ridge Services Corporation, Apple Ridge Funding LLC, Realogy Group LLC, U.S. Bank National Association, the managing agents party to the Note Purchase Agreement dated December 14, 2011 and Crédit Agricole Corporate and Investment Bank. (Incorporated by reference to Exhibit 10.1 to the Registrants' Current Report on Form 8-K filed on June 12, 2015).
|
|
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 |
|---|