ANYWHERE REAL ESTATE INC.
10-Ks and 10-Qs
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
______________________________________________________________________________________________________________________________________________________________________
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
___________________________
FORM 10-Q
þ
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended
March 31, 2018
OR
¨
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the transition period from _____ to _____
Commission File No. 001-35674
REALOGY HOLDINGS CORP.
(Exact name of registrant as specified in its charter)
20-8050955
(I.R.S. Employer Identification Number)
Commission File No. 333-148153
REALOGY GROUP LLC
(Exact name of registrant as specified in its charter)
20-4381990
(I.R.S. Employer Identification Number)
Delaware
(State or other jurisdiction of incorporation or organization)
175 Park Avenue
Madison, NJ 07940
(Address of principal executive offices) (Zip Code)
(973) 407-2000
(Registrants' telephone number, including area code)
___________________________
Indicate by check mark whether the Registrants (1) have filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) have been subject to such filing requirements for the past 90 days.
Realogy Holdings Corp. Yes
þ
No
¨
Realogy Group LLC Yes
¨
No
þ
Indicate by check mark whether the Registrants have submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§ 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the Registrants were required to submit and post such files).
Realogy Holdings Corp. Yes
þ
No
¨
Realogy Group LLC Yes
þ
No
¨
Indicate by check mark whether the Registrants are large accelerated filers, accelerated filers, non-accelerated filers, smaller reporting companies, or emerging growth companies. See the definitions of "large accelerated filer," "accelerated filer," "smaller reporting company," and "emerging growth company" in Rule 12b-2 of the Exchange Act.
|
Large accelerated
filer
|
Accelerated
filer
|
Non-accelerated filer
(Do not check if a smaller reporting company)
|
Smaller reporting
company
|
Emerging growth company
|
|||||
|
Realogy Holdings Corp.
|
þ
|
¨
|
¨
|
¨
|
¨
|
||||
|
Realogy Group LLC
|
¨
|
¨
|
þ
|
¨
|
¨
|
||||
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.
¨
Indicate by check mark whether the Registrants are a shell company (as defined in Rule 12b-2 of the Exchange Act).
Realogy Holdings Corp. Yes
¨
No
þ
Realogy Group LLC Yes
¨
No
þ
There were
127,514,633
shares of Common Stock,
$0.01
par value, of Realogy Holdings Corp. outstanding as of
May 1, 2018
.
__________________________________________________________________________________________________________________
TABLE OF CONTENTS
|
Page
|
||
|
PART I
|
FINANCIAL INFORMATION
|
|
|
Item 1.
|
||
|
Item 2.
|
||
|
Item 3.
|
||
|
Item 4.
|
||
|
PART II
|
||
|
Item 1.
|
||
|
Item 2.
|
||
|
Item 6.
|
||
INTRODUCTORY NOTE
Except as otherwise indicated or unless the context otherwise requires, the terms "we," "us," "our," "our company," "Realogy," "Realogy Holdings" and the "Company" refer to Realogy Holdings Corp., a Delaware corporation, and its consolidated subsidiaries, including Realogy Intermediate Holdings LLC, a Delaware limited liability company ("Realogy Intermediate"), and Realogy Group LLC, a Delaware limited liability company ("Realogy Group"). Neither Realogy Holdings, the indirect parent of Realogy Group, nor Realogy Intermediate, the direct parent company of Realogy Group, conducts any operations other than with respect to its respective direct or indirect ownership of Realogy Group. As a result, the consolidated financial positions, results of operations and cash flows of Realogy Holdings, Realogy Intermediate and Realogy Group are the same.
Realogy Holdings is not a party to the Amended and Restated Credit Agreement dated as of March 5, 2013, as amended from time to time (the "Senior Secured Credit Facility") and the Term Loan A Agreement dated as of October 23, 2015, as amended from time to time (the "Term Loan A Facility") and certain references in this report to our consolidated indebtedness exclude Realogy Holdings with respect to indebtedness under the Senior Secured Credit Facility and Term Loan A Facility. In addition, while Realogy Holdings is a guarantor of Realogy Group's obligations under its unsecured notes, Realogy Holdings is not subject to the restrictive covenants in the indentures governing such indebtedness.
As used in this Quarterly Report on Form 10-Q, the terms "4.50% Senior Notes," "5.25% Senior Notes" and "4.875% Senior Notes" refer to our 4.50% Senior Notes due 2019, our 5.25% Senior Notes due 2021 and our 4.875% Senior Notes due 2023, respectively, and are referred to collectively as the "Unsecured Notes."
FORWARD-LOOKING STATEMENTS
This Quarterly Report on Form 10-Q includes forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934 (the "Exchange Act"). Forward-looking statements include all statements that do not relate solely to historical or current facts, and can generally be identified by the use of words such as "believe," "expect," "anticipate," "intend," "project," "estimate," "plan," and similar expressions or future or conditional verbs such as "will," "should," "would," "may" and "could" are generally forward-looking in nature and not historical facts.
In particular, information appearing under "Management's Discussion and Analysis of Financial Condition and Results of Operations" includes forward-looking statements. Forward-looking statements inherently involve many risks and uncertainties that could cause actual results to differ materially from those projected in these statements. Where, in any forward-looking statement, we express an expectation or belief as to future results or events, it is based on management's current plans and expectations, expressed in good faith and believed to have a reasonable basis. However, we can give no assurance that any such expectation or belief will result or will be achieved or accomplished.
The following include some, but not all, of the factors that could affect our future results and cause actual results to differ materially from those expressed in the forward-looking statements:
|
•
|
adverse developments or the absence of sustained improvement in general business, economic and political conditions or 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;
|
|
◦
|
increasing mortgage rates and/or constraints on the availability of mortgage financing;
|
|
◦
|
insufficient or excessive home inventory levels by market and price point;
|
|
◦
|
a lack of improvement or deceleration in the building of new housing and/or irregular timing or volume of new development closings;
|
|
◦
|
the potential negative impact of certain provisions of the Tax Cuts and Jobs Act of 2017 (the “2017 Tax Act”) (i) on home values over time in states with high property, sales and state and local income taxes and (ii) on homeownership rates; and/or
|
|
◦
|
a deterioration in other economic factors that particularly impact the residential real estate market and the business segments in which we operate whether broadly or by geography and price segments;
|
1
|
•
|
increased competition in the industry and for independent sales agents whether through traditional competitors, competitors with alternative business models or other industry participants otherwise competing for a portion of gross commission income;
|
|
•
|
continuing pressure on the share of gross commission income paid by our company owned brokerages and our affiliated franchisees to their independent affiliated sales agents;
|
|
•
|
our geographic and high-end market concentration;
|
|
•
|
our inability to enter into franchise agreements with new franchisees or renew existing franchise agreements at current contractual royalty rates without increasing the amount and prevalence of sales incentives;
|
|
•
|
the lack of revenue growth or declining profitability of our franchisees and company owned brokerage operations;
|
|
•
|
changes in corporate relocation practices resulting in fewer employee relocations, reduced relocation benefits, increasing competition in corporate relocation or the loss of one or more significant affinity clients;
|
|
•
|
an increase in the
experienced
claims losses of our title underwriter;
|
|
•
|
our failure or alleged failure to comply with laws, regulations and regulatory interpretations and any changes or stricter interpretations of any of the foregoing;
|
|
•
|
risks relating to our ability to return capital to stockholders pursuant to our stock repurchase program;
|
|
•
|
risks and growing costs related to cybersecurity threats to our data and customer, franchisee, employee and independent sales agent data; and
|
|
•
|
risks associated with our substantial indebtedness and interest obligations and restrictions contained in our debt agreements, including risks relating to having to dedicate a significant portion of our cash flows from operations to service our debt.
|
More information on factors that could cause actual results or events to differ materially from those anticipated is included from time to time in our reports filed with the Securities and Exchange Commission ("SEC"), including our Annual Report on Form 10-K for the year ended
December 31, 2017
(the "2017 Form 10-K"), particularly under the captions headings "Forward-Looking Statements," "Risk Factors" and "Management's Discussion and Analysis of Financial Condition and Results of Operations." You should consider these factors in connection with any forward-looking statements that may be made by us and our businesses generally.
All forward-looking statements herein speak only as of the date of this report and are expressly qualified in their entirety by the cautionary statements included in or incorporated by reference into this report. Except as is required by law, we expressly disclaim any obligation to publicly release any revisions to forward-looking statements to reflect events after the date of this report. For any forward-looking statement contained in this report, our public filings or other public statements, we claim the protection of the safe harbor for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995.
2
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
To the Board of Directors and Stockholders of Realogy Holdings Corp.
Results of Review of Financial Statements
We have reviewed the accompanying condensed consolidated balance sheet of Realogy Holdings Corp. and its subsidiaries as of
March 31, 2018
, and the related condensed consolidated statements of operations, comprehensive loss and cash flows for the three-month periods ended
March 31, 2018
and
March 31, 2017
, including the related notes (collectively referred to as the “interim financial statements”). Based on our reviews, we are not aware of any material modifications that should be made to the accompanying interim financial statements for them to be in conformity with accounting principles generally accepted in the United States of America.
We have previously audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States), the consolidated balance sheet of the Company as of
December 31, 2017
, and the related consolidated statements of operations, comprehensive income, equity, and of cash flows for the year then ended (not presented herein), and in our report dated February 27, 2018, we expressed an unqualified opinion on those consolidated financial statements. In our opinion, the information set forth in the accompanying condensed consolidated balance sheet
information as of
December 31, 2017
, is fairly stated, in all material respects, in relation to the consolidated balance sheet from which it has been derived.
Basis for Review Results
These interim financial statements are the responsibility of the Company’s management.
We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) (“PCAOB”) and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB. We conducted our review in accordance with the standards of the PCAOB. A review of interim financial information consists principally of applying analytical procedures and making inquiries of persons responsible for financial and accounting matters. It is substantially less in scope than an audit conducted in accordance with the standards of the PCAOB, the objective of which is the expression of an opinion regarding the financial statements taken as a whole. Accordingly, we do not express such an opinion.
/s/ PricewaterhouseCoopers LLP
Florham Park, New Jersey
May 3, 2018
3
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
To the Board of Directors and Stockholder of Realogy Group LLC
We have reviewed the accompanying condensed consolidated balance sheet of Realogy Group LLC and its subsidiaries as of
March 31, 2018
, and the related condensed consolidated statements of operations, comprehensive loss and cash flows for the three-month periods ended
March 31, 2018
and
March 31, 2017
. These interim financial statements are the responsibility of the Company’s management.
We conducted our review in accordance with the standards of the Public Company Accounting Oversight Board (United States) and in accordance with auditing standards generally accepted in the United States of America applicable to reviews of interim financial information. A review of interim financial information consists principally of applying analytical procedures and making inquiries of persons responsible for financial and accounting matters. It is substantially less in scope than an audit conducted in accordance with the standards of the Public Company Accounting Oversight Board (United States) or in accordance with auditing standards generally accepted in the United States of America, the objective of which is the expression of an opinion regarding the financial statements taken as a whole. Accordingly, we do not express such an opinion.
Based on our review, we are not aware of any material modifications that should be made to the accompanying condensed consolidated interim financial statements for them to be in conformity with accounting principles generally accepted in the United States of America.
We previously audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States) and in accordance with auditing standards generally accepted in the United States of America, the consolidated balance sheet as of
December 31, 2017
, and the related consolidated statements of operations, comprehensive income, and of cash flows for the year then ended (not presented herein), and in our report dated February 27, 2018, we expressed an unqualified opinion on those consolidated financial statements. In our opinion, the information set forth in the accompanying condensed consolidated balance sheet information as of
December 31, 2017
, is fairly stated, in all material respects, in relation to the consolidated balance sheet from which it has been derived.
/s/ PricewaterhouseCoopers LLP
Florham Park, New Jersey
May 3, 2018
4
REALOGY HOLDINGS CORP. AND REALOGY GROUP LLC
(In millions, except per share data)
(Unaudited)
|
Three Months Ended
|
|||||||
|
|
March 31,
|
||||||
|
|
2018
|
2017
|
|||||
|
Revenues
|
|||||||
|
Gross commission income
|
$
|
902
|
|
$
|
881
|
|
|
|
Service revenue
|
197
|
|
194
|
|
|||
|
Franchise fees
|
79
|
|
75
|
|
|||
|
Other
|
51
|
|
53
|
|
|||
|
Net revenues
|
1,229
|
|
1,203
|
|
|||
|
Expenses
|
|||||||
|
Commission and other agent-related costs
|
645
|
|
605
|
|
|||
|
Operating
|
392
|
|
383
|
|
|||
|
Marketing
|
67
|
|
62
|
|
|||
|
General and administrative
|
89
|
|
89
|
|
|||
|
Restructuring costs, net
|
30
|
|
5
|
|
|||
|
Depreciation and amortization
|
48
|
|
50
|
|
|||
|
Interest expense, net
|
33
|
|
39
|
|
|||
|
Loss on the early extinguishment of debt
|
7
|
|
4
|
|
|||
|
Total expenses
|
1,311
|
|
1,237
|
|
|||
|
Loss before income taxes, equity in losses and noncontrolling interests
|
(82
|
)
|
(34
|
)
|
|||
|
Income tax benefit
|
(19
|
)
|
(9
|
)
|
|||
|
Equity in losses of unconsolidated entities
|
4
|
|
3
|
|
|||
|
Net loss
|
(67
|
)
|
(28
|
)
|
|||
|
Less: Net income attributable to noncontrolling interests
|
—
|
|
—
|
|
|||
|
Net loss attributable to Realogy Holdings and Realogy Group
|
$
|
(67
|
)
|
$
|
(28
|
)
|
|
|
Loss per share attributable to Realogy Holdings:
|
|||||||
|
Basic loss per share
|
$
|
(0.51
|
)
|
$
|
(0.20
|
)
|
|
|
Diluted loss per share
|
$
|
(0.51
|
)
|
$
|
(0.20
|
)
|
|
|
Weighted average common and common equivalent shares of Realogy Holdings outstanding:
|
|||||||
|
Basic
|
130.3
|
|
139.7
|
|
|||
|
Diluted
|
130.3
|
|
139.7
|
|
|||
|
Cash dividends declared per share
|
$
|
0.09
|
|
$
|
0.09
|
|
|
See Notes to Condensed Consolidated Financial Statements.
5
REALOGY HOLDINGS CORP. AND REALOGY GROUP LLC
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE LOSS
(In millions)
(Unaudited)
|
Three Months Ended
|
|||||||
|
March 31,
|
|||||||
|
2018
|
2017
|
||||||
|
Net loss
|
$
|
(67
|
)
|
$
|
(28
|
)
|
|
|
Currency translation adjustment
|
1
|
|
1
|
|
|||
|
Defined benefit pension plan - amortization of actuarial loss to periodic pension cost
|
1
|
|
—
|
|
|||
|
Other comprehensive income, before tax
|
2
|
|
1
|
|
|||
|
Income tax expense (benefit) related to items of other comprehensive income amounts
|
—
|
|
—
|
|
|||
|
Other comprehensive income, net of tax
|
2
|
|
1
|
|
|||
|
Comprehensive loss
|
(65
|
)
|
(27
|
)
|
|||
|
Less: comprehensive income attributable to noncontrolling interests
|
—
|
|
—
|
|
|||
|
Comprehensive loss attributable to Realogy Holdings and Realogy Group
|
$
|
(65
|
)
|
$
|
(27
|
)
|
|
See Notes to Condensed Consolidated Financial Statements.
6
REALOGY HOLDINGS CORP. AND REALOGY GROUP LLC
(In millions, except share data)
(Unaudited)
|
|
March 31,
2018 |
December 31,
2017 |
|||||
|
|
|||||||
|
ASSETS
|
|||||||
|
Current assets:
|
|||||||
|
Cash and cash equivalents
|
$
|
182
|
|
$
|
227
|
|
|
|
Restricted cash
|
6
|
|
7
|
|
|||
|
Trade receivables (net of allowance for doubtful accounts of $10 and $11)
|
163
|
|
153
|
|
|||
|
Relocation receivables
|
250
|
|
223
|
|
|||
|
Other current assets
|
159
|
|
179
|
|
|||
|
Total current assets
|
760
|
|
789
|
|
|||
|
Property and equipment, net
|
281
|
|
289
|
|
|||
|
Goodwill
|
3,711
|
|
3,710
|
|
|||
|
Trademarks
|
749
|
|
749
|
|
|||
|
Franchise agreements, net
|
1,277
|
|
1,294
|
|
|||
|
Other intangibles, net
|
276
|
|
284
|
|
|||
|
Other non-current assets
|
271
|
|
222
|
|
|||
|
Total assets
|
$
|
7,325
|
|
$
|
7,337
|
|
|
|
LIABILITIES AND EQUITY
|
|||||||
|
Current liabilities:
|
|||||||
|
Accounts payable
|
$
|
139
|
|
$
|
156
|
|
|
|
Securitization obligations
|
184
|
|
194
|
|
|||
|
Current portion of long-term debt
|
332
|
|
127
|
|
|||
|
Accrued expenses and other current liabilities
|
426
|
|
478
|
|
|||
|
Total current liabilities
|
1,081
|
|
955
|
|
|||
|
Long-term debt
|
3,263
|
|
3,221
|
|
|||
|
Deferred income taxes
|
291
|
|
327
|
|
|||
|
Other non-current liabilities
|
262
|
|
212
|
|
|||
|
Total liabilities
|
4,897
|
|
4,715
|
|
|||
|
Commitments and contingencies (Note 8)
|
|||||||
|
Equity:
|
|||||||
|
Realogy Holdings preferred stock: $.01 par value; 50,000,000 shares authorized, none issued and outstanding at March 31, 2018 and December 31, 2017
|
—
|
|
—
|
|
|||
|
Realogy Holdings common stock: $.01 par value; 400,000,000 shares authorized, 128,755,023 shares issued and outstanding at March 31, 2018 and 131,636,870 shares issued and outstanding at December 31, 2017
|
1
|
|
1
|
|
|||
|
Additional paid-in capital
|
5,179
|
|
5,285
|
|
|||
|
Accumulated deficit
|
(2,711
|
)
|
(2,631
|
)
|
|||
|
Accumulated other comprehensive loss
|
(44
|
)
|
(37
|
)
|
|||
|
Total stockholders' equity
|
2,425
|
|
2,618
|
|
|||
|
Noncontrolling interests
|
3
|
|
4
|
|
|||
|
Total equity
|
2,428
|
|
2,622
|
|
|||
|
Total liabilities and equity
|
$
|
7,325
|
|
$
|
7,337
|
|
|
See Notes to Condensed Consolidated Financial Statements.
7
REALOGY HOLDINGS CORP. AND REALOGY GROUP LLC
(In millions)
(Unaudited)
|
|
Three Months Ended
March 31, |
||||||
|
|
2018
|
2017
|
|||||
|
Operating Activities
|
|||||||
|
Net loss
|
$
|
(67
|
)
|
$
|
(28
|
)
|
|
|
Adjustments to reconcile net loss to net cash used in operating activities:
|
|||||||
|
Depreciation and amortization
|
48
|
|
50
|
|
|||
|
Deferred income taxes
|
(28
|
)
|
(10
|
)
|
|||
|
Amortization of deferred financing costs and discount
|
4
|
|
4
|
|
|||
|
Loss on the early extinguishment of debt
|
7
|
|
4
|
|
|||
|
Equity in losses of unconsolidated entities
|
4
|
|
3
|
|
|||
|
Stock-based compensation
|
9
|
|
12
|
|
|||
|
Mark-to-market adjustments on derivatives
|
(12
|
)
|
(1
|
)
|
|||
|
Other adjustments to net loss
|
4
|
|
(1
|
)
|
|||
|
Net change in assets and liabilities, excluding the impact of acquisitions and dispositions:
|
|||||||
|
Trade receivables
|
(8
|
)
|
4
|
|
|||
|
Relocation receivables
|
(27
|
)
|
22
|
|
|||
|
Other assets
|
(17
|
)
|
(24
|
)
|
|||
|
Accounts payable, accrued expenses and other liabilities
|
(45
|
)
|
(44
|
)
|
|||
|
Dividends received from unconsolidated entities
|
1
|
|
1
|
|
|||
|
Other, net
|
(3
|
)
|
(4
|
)
|
|||
|
Net cash used in operating activities
|
(130
|
)
|
(12
|
)
|
|||
|
Investing Activities
|
|||||||
|
Property and equipment additions
|
(25
|
)
|
(28
|
)
|
|||
|
Payments for acquisitions, net of cash acquired
|
—
|
|
(1
|
)
|
|||
|
Investment in unconsolidated entities
|
(4
|
)
|
(3
|
)
|
|||
|
Proceeds from investments in unconsolidated entities
|
19
|
|
—
|
|
|||
|
Other, net
|
1
|
|
(1
|
)
|
|||
|
Net cash used in investing activities
|
(9
|
)
|
(33
|
)
|
|||
|
Financing Activities
|
|||||||
|
Net change in revolving credit facility
|
232
|
|
110
|
|
|||
|
Payments for refinancing of Term Loan B
|
(4
|
)
|
—
|
|
|||
|
Proceeds from refinancing of Term Loan A & A-1
|
17
|
|
—
|
|
|||
|
Amortization payments on term loan facilities
|
(3
|
)
|
(10
|
)
|
|||
|
Net change in securitization obligations
|
(11
|
)
|
(33
|
)
|
|||
|
Debt issuance costs
|
(16
|
)
|
(6
|
)
|
|||
|
Repurchase of common stock
|
(94
|
)
|
(57
|
)
|
|||
|
Dividends paid on common stock
|
(12
|
)
|
(13
|
)
|
|||
|
Proceeds from exercise of stock options
|
—
|
|
1
|
|
|||
|
Taxes paid related to net share settlement for stock-based compensation
|
(9
|
)
|
(10
|
)
|
|||
|
Payments of contingent consideration related to acquisitions
|
—
|
|
(4
|
)
|
|||
|
Other, net
|
(7
|
)
|
(5
|
)
|
|||
|
Net cash provided by (used in) financing activities
|
93
|
|
(27
|
)
|
|||
|
Effect of changes in exchange rates on cash, cash equivalents and restricted cash
|
—
|
|
1
|
|
|||
|
Net decrease in cash, cash equivalents and restricted cash
|
(46
|
)
|
(71
|
)
|
|||
|
Cash, cash equivalents and restricted cash, beginning of period
|
234
|
|
281
|
|
|||
|
Cash, cash equivalents and restricted cash, end of period
|
$
|
188
|
|
$
|
210
|
|
|
|
Supplemental Disclosure of Cash Flow Information
|
|||||||
|
Interest payments (including securitization interest of $2 and $1 for the periods presented)
|
$
|
21
|
|
$
|
24
|
|
|
|
Income tax payments, net
|
4
|
|
2
|
|
|||
See Notes to Condensed Consolidated Financial Statements.
8
REALOGY HOLDINGS CORP. AND REALOGY GROUP LLC
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Unless otherwise noted, all amounts are in millions)
(Unaudited)
|
1.
|
BASIS OF PRESENTATION
|
Realogy Holdings Corp. ("Realogy Holdings", "Realogy" or the "Company") is a holding company for its consolidated subsidiaries including Realogy Intermediate Holdings LLC ("Realogy Intermediate") and Realogy Group LLC ("Realogy Group") and its consolidated subsidiaries. Realogy, through its subsidiaries, is a global provider of residential real estate services. Neither Realogy Holdings, the indirect parent of Realogy Group, nor Realogy Intermediate, the direct parent company of Realogy Group, conducts any operations other than with respect to its respective direct or indirect ownership of Realogy Group. As a result, the consolidated financial positions, results of operations, comprehensive income and cash flows of Realogy Holdings, Realogy Intermediate and Realogy Group are the same.
The accompanying Condensed Consolidated Financial Statements include the financial statements of Realogy Holdings and Realogy Group. Realogy Holdings' only asset is its investment in the common stock of Realogy Intermediate, and Realogy Intermediate's only asset is its investment in Realogy Group. Realogy Holdings' only obligations are its guarantees of certain borrowings and certain franchise obligations of Realogy Group. All expenses incurred by Realogy Holdings and Realogy Intermediate are for the benefit of Realogy Group and have been reflected in Realogy Group's Condensed Consolidated Financial Statements.
The Condensed Consolidated Financial Statements have been prepared in accordance with accounting principles generally accepted in the United States of America and with Article 10 of Regulation S-X. Interim results may not be indicative of full year performance because of seasonal and short-term variations. The Company has eliminated all material intercompany transactions and balances between entities consolidated in these financial statements. In presenting the Condensed Consolidated Financial Statements, management makes estimates and assumptions that affect the amounts reported and the related disclosures. Estimates, by their nature, are based on judgment and available information. Accordingly, actual results could differ materially from those estimates. Certain reclassifications have been made to prior period amounts to conform to the current period presentation.
In management's opinion, the accompanying unaudited Condensed Consolidated Financial Statements reflect all normal and recurring adjustments necessary for a fair statement of Realogy Holdings and Realogy Group's financial position as of
March 31, 2018
and the results of operations and comprehensive loss for the
three months ended
March 31, 2018
and
2017
and cash flows
for the three months ended
March 31, 2018
and
2017
. The Consolidated Balance Sheet at
December 31, 2017
was derived from audited annual financial statements but does not contain all of the footnote disclosures from the annual financial statements. The Condensed Consolidated Financial Statements should be read in conjunction with the audited Consolidated Financial Statements and notes thereto included in the Annual Report on Form 10-K for the year ended
December 31, 2017
.
Fair Value Measurements
The following tables present the Company’s assets and liabilities that are measured at fair value on a recurring basis and are categorized using the fair value hierarchy. The fair value hierarchy has three levels based on the reliability of the inputs used to determine fair value.
|
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.
|
|
The availability of observable inputs can vary from asset to asset and is affected by a wide variety of factors, including, for example, the type of asset, whether the asset is new and not yet established in the marketplace, and other characteristics particular to the transaction. To the extent that valuation is based on models or inputs that are less observable or unobservable in the market, the determination of fair value requires more judgment. Accordingly, the degree of judgment
9
exercised by the Company in determining fair value is greatest for instruments categorized in Level III. In certain cases, the inputs used to measure fair value may fall into different levels of the fair value hierarchy. In such cases, for disclosure purposes, the level in the fair value hierarchy within which the fair value measurement in its entirety falls is determined based on the lowest level input that is significant to the fair value measurement in its entirety.
The fair value of financial instruments is generally determined by reference to quoted market values. In cases where quoted market prices are not available, fair value is based on estimates using present value or other valuation techniques, as appropriate. The fair value of interest rate swaps is determined based upon a discounted cash flow approach.
The Company measures financial instruments at fair value on a recurring basis and recognizes transfers within the fair value hierarchy at the end of the fiscal quarter in which the change in circumstances that caused the transfer occurred.
The following table summarizes fair value measurements by level at
March 31, 2018
for assets and liabilities measured at fair value on a recurring basis:
|
Level I
|
Level II
|
Level III
|
Total
|
||||||||||||
|
Deferred compensation plan assets (included in other non-current assets)
|
$
|
3
|
|
$
|
—
|
|
$
|
—
|
|
$
|
3
|
|
|||
|
Interest rate swaps (included in other non-current assets)
|
—
|
|
9
|
|
—
|
|
9
|
|
|||||||
|
Interest rate swaps (included in other non-current liabilities)
|
—
|
|
6
|
|
—
|
|
6
|
|
|||||||
|
Contingent consideration for acquisitions (included in accrued expenses and other current liabilities and other non-current liabilities)
|
—
|
|
—
|
|
34
|
|
34
|
|
|||||||
The following table summarizes fair value measurements by level at
December 31, 2017
for assets and liabilities measured at fair value on a recurring basis:
|
Level I
|
Level II
|
Level III
|
Total
|
||||||||||||
|
Deferred compensation plan assets (included in other non-current assets)
|
$
|
3
|
|
$
|
—
|
|
$
|
—
|
|
$
|
3
|
|
|||
|
Interest rate swaps (included in other current and non-current liabilities)
|
—
|
|
13
|
|
—
|
|
13
|
|
|||||||
|
Contingent consideration for acquisitions (included in accrued expenses and other current liabilities and other non-current liabilities)
|
—
|
|
—
|
|
34
|
|
34
|
|
|||||||
The fair value of the Company’s contingent consideration for acquisitions is measured using a probability weighted-average discount rate to estimate future cash flows based upon the likelihood of achieving future operating results for individual acquisitions. These assumptions are deemed to be unobservable inputs and as such the Company’s contingent consideration is classified within Level III of the valuation hierarchy. The Company reassesses the fair value of the contingent consideration liabilities on a quarterly basis. The fair value of contingent consideration did not change during the first quarter of 2018 and remained at
$34 million
at
March 31, 2018
and
December 31, 2017
.
The following table summarizes the principal amount of the Company’s indebtedness compared to the estimated fair value, primarily determined by quoted market values, at:
|
|
March 31, 2018
|
December 31, 2017
|
|||||||||||||
|
Debt
|
Principal Amount
|
Estimated
Fair Value (a) |
Principal Amount
|
Estimated
Fair Value (a) |
|||||||||||
|
Senior Secured Credit Facility:
|
|||||||||||||||
|
Revolving Credit Facility
|
$
|
302
|
|
$
|
302
|
|
$
|
70
|
|
$
|
70
|
|
|||
|
Term Loan B
|
1,077
|
|
1,083
|
|
1,083
|
|
1,085
|
|
|||||||
|
Term Loan A Facility:
|
|||||||||||||||
|
Term Loan A
|
750
|
|
750
|
|
391
|
|
393
|
|
|||||||
|
Term Loan A-1
|
—
|
|
—
|
|
342
|
|
343
|
|
|||||||
|
4.50% Senior Notes
|
450
|
|
452
|
|
450
|
|
457
|
|
|||||||
|
5.25% Senior Notes
|
550
|
|
553
|
|
550
|
|
569
|
|
|||||||
|
4.875% Senior Notes
|
500
|
|
479
|
|
500
|
|
495
|
|
|||||||
|
Securitization obligations
|
184
|
|
184
|
|
194
|
|
194
|
|
|||||||
_______________
|
(a)
|
The fair value of the Company's indebtedness is categorized as Level II.
|
10
Equity Method Investments
At
March 31, 2018
and
December 31, 2017
, the Company had various equity method investments aggregating
$55 million
and
$74 million
, respectively, which are recorded within other non-current assets on the accompanying Condensed Consolidated Balance Sheets. The
$55 million
investment balance at
March 31, 2018
included
$47 million
for the Company's investment in Guaranteed Rate Affinity, LLC ("Guaranteed Rate Affinity"). The Company's interest in PHH Home Loans, LLC ("PHH Home Loans") was sold to a subsidiary of PHH Corporation in the first quarter of 2018 and the Company received net cash proceeds of
$19 million
, reducing the investment balance to
zero
. The
$74 million
investment balance at
December 31, 2017
included
$48 million
for the Company's investment in Guaranteed Rate Affinity and
$19 million
for the Company's investment in PHH Home Loans.
For the first quarter of 2018, the Company recorded equity
losses
of
$4 million
at the Title and Settlement Services segment primarily related to costs associated with the ramp up of operations of Guaranteed Rate Affinity, including
$2 million
of amortization of intangible assets recorded in purchase accounting. For the first quarter of 2017, the Company recorded equity
losses
of
$3 million
primarily related to its investment in PHH Home Loans.
The Company received
$1 million
of cash dividends during both the
three months ended
March 31, 2018
and
2017
. The Company invested an additional
$4 million
into Guaranteed Rate Affinity during the
three months ended
March 31, 2018
.
Income Taxes
The Company's provision for income taxes in interim periods is computed by applying its estimated annual effective tax rate against the income before income taxes for the period. In addition, non-recurring or discrete items are recorded in the period in which they occur. The provision for income taxes was a benefit of
$19 million
and
$9 million
for the three months ended
March 31, 2018
and
2017
, respectively. There were no changes to the net benefit recorded during the year ended December 31, 2017 relating to the 2017 Tax Act which was a provisional amount that reflected the Company’s reasonable estimate at the time.
Derivative Instruments
The Company records derivatives and hedging activities on the balance sheet at their respective fair values. The Company uses foreign currency forward contracts largely to manage its exposure to changes in foreign currency exchange rates associated with its foreign currency denominated receivables and payables. The Company primarily manages its foreign currency exposure to the Euro, British Pound, Swiss Franc and Canadian Dollar. The Company has not elected to utilize hedge accounting for these forward contracts; therefore, any change in fair value is recorded in the Condensed Consolidated Statements of Operations. However, the fluctuations in the value of these forward contracts generally offset the impact of changes in the value of the underlying risk that they are intended to economically hedge. As of
March 31, 2018
, the Company had outstanding foreign currency forward contracts in an asset position with a fair value of
$1 million
and a notional value of
$26 million
. As of
December 31, 2017
, the Company had outstanding foreign currency forward contracts in a liability position with a fair value of less than
$1 million
and a notional value of
$25 million
.
The Company also enters into interest rate swaps to manage its exposure to changes in interest rates associated with its variable rate borrowings. Interest rate swaps with a notional value of
$425 million
expired February 10, 2018. As of
March 31, 2018
, the Company had interest rate swaps with an aggregate notional value of
$1,050 million
to offset the variability in cash flows resulting from the term loan facilities as follows:
|
Notional Value (in millions)
|
Commencement Date
|
Expiration Date
|
|
$600
|
August 2015
|
August 2020
|
|
$450
|
November 2017
|
November 2022
|
The swaps help to protect our outstanding variable rate borrowings from future interest rate volatility. The Company has not elected to utilize hedge accounting for these interest rate swaps; therefore, any change in fair value is recorded in the Condensed Consolidated Statements of Operations.
The fair value of derivative instruments was as follows:
|
Not Designated as Hedging Instruments
|
Balance Sheet Location
|
March 31, 2018
|
December 31, 2017
|
|||||||
|
Interest rate swap contracts
|
Other non-current assets
|
$
|
9
|
|
$
|
—
|
|
|||
|
Other current and non-current liabilities
|
6
|
|
13
|
|
||||||
11
The effect of derivative instruments on earnings was as follows:
|
Derivative Instruments Not Designated as Hedging Instruments
|
Location of Gain Recognized for Derivative Instruments
|
Gain Recognized on Derivatives
|
||||||||
|
Three Months Ended March 31,
|
||||||||||
|
2018
|
2017
|
|||||||||
|
Interest rate swap contracts
|
Interest expense
|
$
|
(12
|
)
|
$
|
(1
|
)
|
|||
Restricted Cash
Restricted cash primarily relates to amounts specifically designated as collateral for the repayment of outstanding borrowings under the Company’s securitization facilities. Such amounts approximated
$6 million
and
$7 million
at
March 31, 2018
and
December 31, 2017
, respectively.
Supplemental Cash Flow Information
Significant non-cash transactions during the
three months ended
March 31, 2018
and
2017
included capital lease additions of
$4 million
and
$5 million
, respectively, which resulted in non-cash additions to property and equipment, net and other non-current liabilities.
Stock-Based Compensation
During the
three months ended
March 31, 2018
, the Company granted
0.4 million
shares of non-qualified stock options for a weighted exercise price of
$25.35
and
1.1 million
shares of restricted stock units ("RSUs") at a weighted average grant date fair value of
$25.45
.
Effective March 1, 2018, the Board approved, subject to stockholder approval at the 2018 Annual Meeting, the Realogy Holdings Corp. 2018 Long-Term Incentive Plan, as amended (the "2018 LTIP"). Options and RSUs included in the 2018 LTIP were granted on March 1, 2018. In addition to these awards, RSUs and PSUs aggregating
0.8 million
shares were also awarded on March 1, 2018, but the grant was subject to approval of the 2018 LTIP at the 2018 Annual Meeting of Stockholders held on May 2, 2018. The stockholders approved the 2018 LTIP at the May 2, 2018 Annual Meeting and the Company will accordingly treat May 2, 2018 as the grant date for these awards and expense those awards from that date over the balance of the vesting or performance period.
Stock Repurchases
The Company may repurchase shares of its common stock under authorizations made from its Board of Directors. Shares repurchased are retired and not displayed separately as treasury stock on the consolidated financial statements. The par value of the shares repurchased and retired is deducted from common stock and the excess of the purchase price over par value is first charged against any available additional paid-in capital with the balance charged to retained earnings. Direct costs incurred to repurchase the shares are included in the total cost of the shares.
The Company's Board of Directors authorized a share repurchase program of up to
$275 million
,
$300 million
and
$350 million
of the Company's common stock in February 2016, 2017 and 2018, respectively.
As of
March 31, 2018
, the Company had repurchased and retired
20.2 million
shares of common stock for an aggregate of
$275 million
under the February 2016 share repurchase program and
$299 million
under the February 2017 share repurchase program at a total weighted average market price of
$28.36
per share, including
3.7 million
shares of common stock repurchased during the
first quarter
of
2018
for
$99 million
at a weighted average market price of
$26.58
per share. As of
March 31, 2018
,
$351 million
remained available for repurchase under the share repurchase programs.
Dividend Policy
In August 2016, the Company’s Board of Directors approved the initiation of a quarterly cash dividend policy of
$0.09
per share on its common stock. The Board declared and paid a quarterly cash dividend of
$0.09
per share of the Company’s common stock during the first quarter of
2018
.
The declaration and payment of any future dividend will be subject to the discretion of the Board of Directors and will depend on a variety of factors, including the Company’s financial condition and results of operations, contractual restrictions, including restrictive covenants contained in the Company’s credit agreements, and the indentures governing the Company’s outstanding debt securities, capital requirements and other factors that the Board of Directors deems relevant.
12
Pursuant to the Company’s policy, the dividends payable in cash are treated as a reduction of additional paid-in capital since the Company is currently in a retained deficit position.
Recently Adopted Accounting Pronouncements
In May 2014, the FASB issued Accounting Standards Update No. 2014-09 (Topic 606) "
Revenue from Contracts with Customers
" (the "new revenue standard"). The objective of the new revenue standard is to provide a single, comprehensive revenue recognition model for all contracts with customers to improve comparability within industries, across industries, and across capital markets. The new revenue standard contains principles that an entity will apply to determine the measurement of revenue and the timing of revenue recognition. The Company rewrote its current revenue recognition accounting policies based on the five-step model provided in the new revenue standard, assessed the redesign of internal controls, as well as evaluated the expanded disclosure requirements. After a review of the Company's revenue streams, the Company determined that the new revenue standard did not have a material impact on financial results as the majority of the Company's revenue is recognized at the completion of a homesale transaction which did not result in a change in the timing of recognition of revenue transactions under the new revenue standard. The Company adopted the new revenue standard on January 1, 2018 using the modified retrospective transition method in which the cumulative effect of applying the new revenue standard was recognized as an adjustment to the opening balance of retained earnings. See Note 2, "Revenue Recognition" for further details.
In February 2018, the FASB issued a new standard which permits companies to reclassify certain income tax effects resulting from the 2017 Tax Act, called "stranded tax effects", from accumulated other comprehensive income ("AOCI") to retained earnings. According to the new guidance, the reclassification amount should include the effect of the change in the U.S. federal corporate income tax rate on the gross deferred tax amounts and related valuation allowances, if any, at the date of enactment of the 2017 Tax Act related to items remaining in AOCI. The guidance is effective for all companies for fiscal years beginning after December 15, 2018, and interim periods within those fiscal years, with early adoption is permitted. The Company early adopted this standard in the first quarter of 2018 which resulted in a debit to Accumulated other comprehensive loss and a credit to Accumulated deficit for
$9 million
. The Company’s accounting policy for releasing income tax effects from AOCI is to release those effects when our entire portfolio of the type of item is liquidated.
Recently Issued Accounting Pronouncements
The Company considers the applicability and impact of all Accounting Standards Updates. ASUs not listed below were assessed and determined to be either not applicable or are expected to have minimal impact on our consolidated financial position or results of operations.
In February 2016, the FASB issued its new standard on leases which requires virtually all leases to be recognized on the balance sheet. Lessees will recognize a right-of-use asset and a lease liability for all leases (other than leases that meet the definition of a short-term lease). The liability will be equal to the present value of lease payments. The asset will be based on the liability, subject to adjustment, such as for initial direct costs. For income statement purposes, the FASB retained a dual model, requiring leases to be classified as either operating or finance leases. Operating leases will result in straight-line expense, similar to current operating leases, while finance leases will result in a front-loaded expense pattern, similar to current capital leases. Classification will be based on criteria that are largely similar to those applied in current lease accounting, but without explicit bright lines. The new standard is effective for annual periods beginning after December 15, 2018. Early adoption is permitted. The new leasing standard requires modified retrospective transition, which requires application of the new guidance at the beginning of the earliest comparative period presented in the year of adoption. In January 2018, the FASB issued a proposed ASU that would allow entities to elect a simplified transition approach which would require applying the provisions of the new guidance at the effective date (e.g., January 1, 2019) as opposed to the earliest period presented under the modified retrospective approach (January 1, 2017). While the Company is still evaluating the impact of the standard on its consolidated financial statements, it does expect that the right to use asset and lease liability recorded on its Consolidated Balance Sheets will be material. The Company disclosed its future lease obligations in Note 13. "Commitments and Contingencies" of the Annual Report on Form 10-K for the year ended
December 31, 2017
.
The Company is in the process of evaluating its policies and internal controls as well as implementing a new lease management system which will be utilized to account for leases under the new guidance once adopted.
13
|
2.
|
REVENUE RECOGNITION
|
Adoption of the New Revenue Standard
Effective January 1, 2018, the Company adopted the new revenue standard using the modified retrospective method. Results for reporting periods beginning after January 1, 2018 are presented under the new revenue standard; however, the comparative prior period amounts have not been restated and continue to be reported in accordance with historic accounting under ASC Topic 605. The majority of the Company's revenue continues to be recognized at the completion of a homesale transaction under the new revenue standard, however as a result of the adoption the Company recognized additional contract liabilities and deferred assets associated with certain other revenue streams. As of January 1, 2018, the Company recorded a net debit to its opening Accumulated deficit of
$22 million
, net of tax, due to the cumulative impact of adopting the new revenue standard, with the impact primarily related to the recognition of additional contract liabilities for initial area development fees and deferred assets for prepaid commissions.
Contract Liabilities for Initial Area Development Fees ("ADF"):
Contract liabilities are recorded when cash payments are received or due in advance of the Company's performance. The Company records these as deferred revenues and are classified as current or non-current liabilities in the Condensed Consolidated Balance Sheets based on the expected timing of revenue recognition.
The Real Estate Franchise Services segment collects an initial ADF for international territory transactions, which are recorded as deferred revenue when received and recognized into revenue over the term of the agreement, typically
25
years, as consideration for the right to access and benefit from Realogy’s brands. ADFs were recognized as revenue upfront when received under historical guidance.
Prepaid Commissions:
The incremental direct costs of obtaining a contract, which primarily consist of franchise sales commissions, are deferred and amortized generally over the estimated life of the customer relationship for domestic and international contracts. The Company classifies prepaid commissions as current or non-current assets in the Condensed Consolidated Balance Sheets based on the expected timing of recognizing expense.
The Real Estate Franchise Services segment recognizes a deferred asset for commissions paid to Realogy franchise sales employees upon the sale of a new franchise. The amount of commissions is calculated as a percentage of the anticipated gross commission income of the new franchisee or the amount of the ADF and is amortized over the estimated life of franchise customer relationships,
30
years for domestic franchise agreements, or the agreement term for international franchise agreements which is generally
25
years. Franchise sales commissions were expensed upfront when paid under historical guidance.
Practical Expedients and Exemptions:
The Company elected to apply the practical expedient that only requires the Company to apply the revenue standard to contracts that were open as of the beginning of the earliest period presented which impacted the amount of prepaid commissions capitalized.
The majority of the Company's contracts are transactional in nature or have a duration of one-year or less. Accordingly, the Company does not disclose the value of unsatisfied performance obligations for contracts with an original expected length of one year or less.
14
The cumulative effect of the changes made to the Condensed Consolidated Balance Sheets for the adoption of the new revenue standard were as follows:
|
|
Balance Sheet accounts prior to the new revenue standard adoption adjustments
|
Adjustments due to the adoption of the new revenue standard
|
Balance Sheet accounts after the new revenue standard adoption adjustments
|
||||||||
|
ASSETS
|
|||||||||||
|
Current assets:
|
|||||||||||
|
Trade receivables
|
$
|
153
|
|
$
|
1
|
|
$
|
154
|
|
||
|
Other current assets
|
179
|
|
2
|
|
181
|
|
|||||
|
Total current assets
|
789
|
|
3
|
|
792
|
|
|||||
|
Other non-current assets
|
222
|
|
23
|
|
245
|
|
|||||
|
Total assets
|
$
|
7,337
|
|
$
|
26
|
|
$
|
7,363
|
|
||
|
LIABILITIES AND EQUITY
|
|||||||||||
|
Current liabilities:
|
|||||||||||
|
Accrued expenses and other current liabilities
|
$
|
478
|
|
$
|
2
|
|
$
|
480
|
|
||
|
Total current liabilities
|
955
|
|
2
|
|
957
|
|
|||||
|
Deferred income taxes
|
327
|
|
(8
|
)
|
319
|
|
|||||
|
Other non-current liabilities
|
212
|
|
54
|
|
266
|
|
|||||
|
Total liabilities
|
4,715
|
|
48
|
|
4,763
|
|
|||||
|
Equity:
|
|||||||||||
|
Accumulated deficit (a)
|
(2,622
|
)
|
(22
|
)
|
(2,644
|
)
|
|||||
|
Accumulated other comprehensive loss (a)
|
(46
|
)
|
—
|
|
(46
|
)
|
|||||
|
Total stockholders' equity
|
2,618
|
|
(22
|
)
|
2,596
|
|
|||||
|
Total equity
|
2,622
|
|
(22
|
)
|
2,600
|
|
|||||
|
Total liabilities and equity
|
$
|
7,337
|
|
$
|
26
|
|
$
|
7,363
|
|
||
|
(a)
|
Beginning balances have been adjusted for the adoption of the accounting standard update on stranded tax effects related to the 2017 Tax Act which resulted in a debit to Accumulated other comprehensive loss and a credit to Accumulated deficit of
$9 million
. See Note 1, "Basis of Presentation" in the "Recently Adopted Accounting Pronouncements" section for additional information.
|
The impact of adopting the new revenue standard, as compared to historic guidance under ASC Topic 605, was immaterial to the Company's Condensed Consolidated Financial Statements as of and for the period ended March 31, 2018.
Revenue Recognition
Revenue is recognized upon the transfer of control of promised services to customers in an amount that reflects the consideration the Company expects to receive in exchange for those services in accordance with the new revenue standard. The Company's revenue is disaggregated by major revenue categories on our Condensed Consolidated Statements of Operations and further disaggregated by business segment as follows:
|
Three Months Ended March 31, 2018
|
|||||||||||||||||||||||
|
|
Real Estate
Franchise Services |
Company
Owned Brokerage Services |
Relocation
Services |
Title and
Settlement Services |
Corporate and Other
|
Total
Company |
|||||||||||||||||
|
Gross commission income (a)
|
$
|
—
|
|
$
|
902
|
|
$
|
—
|
|
$
|
—
|
|
$
|
—
|
|
$
|
902
|
|
|||||
|
Service revenue (b)
|
—
|
|
2
|
|
78
|
|
117
|
|
—
|
|
197
|
|
|||||||||||
|
Franchise fees (c)
|
139
|
|
—
|
|
—
|
|
—
|
|
(60
|
)
|
79
|
|
|||||||||||
|
Other (d)
|
37
|
|
13
|
|
1
|
|
3
|
|
(3
|
)
|
51
|
|
|||||||||||
|
Net revenues
|
$
|
176
|
|
$
|
917
|
|
$
|
79
|
|
$
|
120
|
|
$
|
(63
|
)
|
$
|
1,229
|
|
|||||
15
|
Three Months Ended March 31, 2017 (e)
|
|||||||||||||||||||||||
|
|
Real Estate
Franchise Services |
Company
Owned Brokerage Services |
Relocation
Services |
Title and
Settlement Services |
Corporate and Other
|
Total
Company |
|||||||||||||||||
|
Gross commission income (a)
|
$
|
—
|
|
$
|
881
|
|
$
|
—
|
|
$
|
—
|
|
$
|
—
|
|
$
|
881
|
|
|||||
|
Service revenue (b)
|
—
|
|
2
|
|
76
|
|
116
|
|
—
|
|
194
|
|
|||||||||||
|
Franchise fees (c)
|
134
|
|
—
|
|
—
|
|
—
|
|
(59
|
)
|
75
|
|
|||||||||||
|
Other (d)
|
36
|
|
14
|
|
1
|
|
4
|
|
(2
|
)
|
53
|
|
|||||||||||
|
Net revenues
|
$
|
170
|
|
$
|
897
|
|
$
|
77
|
|
$
|
120
|
|
$
|
(61
|
)
|
$
|
1,203
|
|
|||||
_______________
|
(a)
|
During both the three months ended March 31, 2018 and March 31, 2017, approximately
74%
of the Company's total net revenues, related to gross commission income at the Company Owned Brokerage Services segment which is recognized at a point in time at the closing of a homesale transaction.
|
|
(b)
|
During both the three months ended March 31, 2018 and March 31, 2017, approximately
16%
of the Company's total net revenues related to service fees primarily consisting of title and escrow fees at the Title and Settlement Services segment (
10%
), which are recognized at a point in time at the closing of a homesale transaction, and relocation fees at the Relocation Services segment (
6%
), which are recognized as revenue when or as the related performance obligation is satisfied, which is dependent on the type of service performed. Relocation fees at the Relocation Services segment primarily include: (i) referral fees which are recognized at a point in time at the closing of a homesale transaction, (ii) outsourcing fees, which are
management
fees charged to clients frequently related to a bundle of relocation services performed and are recognized over the average time period to complete a move, and (iii) referral commissions from third party suppliers which are recognized at the time of the completion of the related service.
|
|
(c)
|
During both the three months ended March 31, 2018 and March 31, 2017, approximately
6%
of the Company's total net revenues related to franchise fees at the Real Estate Franchise Services segment, primarily domestic royalties, which are recognized at a point in time when the underlying franchisee revenue is earned (upon close of the homesale transaction).
|
|
(d)
|
During both the three months ended March 31, 2018 and March 31, 2017, approximately
4%
of the Company's total net revenues related to other revenue which comprised of brand marketing funds received at the Real Estate Franchise Services segment from franchisees and other miscellaneous revenues across all of the business segments.
|
|
(e)
|
Prior period amounts have not been adjusted under the modified retrospective method.
|
The Company's revenue streams are discussed further below by business segment:
Real Estate Franchise Services
The Company franchises its real estate brands to real estate brokerage businesses that are independently owned and operated. Franchise revenue principally consists of royalty and marketing fees from the Company’s franchisees. The royalty received is primarily based on a percentage of the franchisee’s gross commission income. Royalty fees are accrued as the underlying franchisee revenue is earned (upon close of the homesale transaction). Annual volume incentives given to certain franchisees on royalty fees are recorded as a reduction to revenue and are accrued for in relative proportion to the recognition of the underlying gross franchise revenue. Non-standard sales incentives are recorded as a reduction to revenue ratably over the related performance period or from the date of issuance through the remaining life of the related franchise agreement. Franchise revenue also includes initial franchise fees which are generally non-refundable and recognized by the Company as revenue upon the execution or opening of a new franchisee office to cover the upfront costs associated with opening the franchisee for business under one of Realogy’s brands.
The Company also earns marketing fees from its franchisees and utilizes such fees to fund marketing campaigns on behalf of its franchisees. As such, brand marketing fund fees are recorded as deferred revenue when received and recognized into revenue as earned when these funds are spent on marketing activities. The balance for deferred brand marketing fund fees decreased from
$13 million
at January 1, 2018 to
$9 million
at March 31, 2018 primarily due to amounts recognized into revenue matching expenses for marketing activities partially offset by additional fees received from franchisees during the first quarter of 2018.
The Company collects initial ADFs for international territory transactions, which are recorded as deferred revenue when received and recognized into revenue over the average
25
year life of the related franchise agreement as consideration for the right to access and benefit from Realogy’s brands. The balance for deferred ADFs decreased from
$58 million
at January 1, 2018 to
$57 million
at March 31, 2018 due to revenues recognized during the first quarter of 2018 that were included in the deferred revenue balance at the beginning of the period. There were
no
additional initial area development fees received during the three months ended March 31, 2018.
16
The Real Estate Franchise Services segment records deferred income related to various other revenue contracts. The balance of other deferred income increased from
$8 million
at January 1, 2018 to
$9 million
at March 31, 2018 as a result of cash payments received or due during the first quarter of 2018 partially offset by revenues recognized as the performance obligations were satisfied.
In addition, the Company recognizes a deferred asset for commissions paid to Realogy franchise sales employees upon the sale of a new franchise as these are considered costs of obtaining a contract with a customer that are expected to provide benefits to the Company for longer than one year. The amount of commissions is calculated as a percentage of the anticipated gross commission income of the new franchisee or ADF and is amortized over
30
years for domestic franchise agreements or the agreement term for international franchise agreements (generally
25
years).
Company Owned Real Estate Brokerage Services
As an owner-operator of real estate brokerages, the Company assists home buyers and sellers in listing, marketing, selling and finding homes. Real estate commissions earned by the Company’s real estate brokerage business are recorded as revenue at a point in time which is upon the closing of a real estate transaction (i.e., purchase or sale of a home). These revenues are referred to as gross commission income. The commissions the Company pays to real estate agents are recognized concurrently with associated revenues and presented as the commission and other agent-related costs line item on the accompanying Condensed Consolidated Statements of Operations.
The Company has relationships with developers, primarily in major cities, to provide marketing and brokerage services in new developments. New development closings generally have a development period of between
18
and
24
months from contracted date to closing. In some cases, the Company receives advanced commissions which are recorded as deferred revenue when received and recognized as revenue when the new development closes. The balance of advanced commissions related to developments at January 1, 2018 was a liability of
$10 million
which increased
$2 million
related to additional commissions received for new developments and decreased
$2 million
due to revenues recognized on units closed during the three months ended March 31, 2018. The balance of advance commissions related to developments was
$10 million
at March 31, 2018.
Relocation Services
The Company provides relocation services to corporate and government clients for the transfer of their employees ("transferees"). Such services include homesale assistance including the purchasing and/or selling of a transferee’s home and providing home equity advances to transferees (generally guaranteed by the individual's employer), arranging household goods moving services, and other relocation services such as expense processing, relocation policy counseling, relocation-related accounting, coordinating visa and immigration support, intercultural and language training and destination services. In the majority of relocation transactions, the gain or loss on the sale of a transferee’s home is generally borne by the individual's employer. C
lients may pay an outsourcing management fee that can cover several of the relocation services listed above, according to the clients' specific needs.
In addition, the Company provides home buying and selling assistance to members of Affinity organizations.
The Company earns referral commission revenue primarily from real estate brokers
for the home sale and purchase of transferees a
nd Affinity members, which is recognized at a point in time when the underlying property closes, and revenues from other third-party service providers where the Company earns a referral commission, which is recognized at the point in time at the completion of services. Furthermore, the Company generally earns interest income on the funds it advances on behalf of the transferring employee, which is recorded within other revenue (as is the corresponding interest expense on the securitization obligations) in the accompanying Condensed Consolidated Statements of Operations.
The Company earns revenues from
outsourcing management
fees charged to clients for the performance and facilitation of relocation services. Outsourcing management fees are recorded as deferred revenue when billed (usually at the start of the relocation) and are recognized as revenue over the average time period required to complete the transferee's move, or a phase of the move that the fee covers, which is typically
3
to
6
months depending on the move type. The balance for outsourcing management fees increased from
$5 million
on January 1, 2018 to
$6 million
on March 31, 2018. The increase was primarily due to additions of
$13 million
during the first quarter of 2018 primarily related to new management fees billed on new relocation files in the first quarter of 2018, in advance of the Company satisfying its performance obligation, partially offset by a
$12 million
decrease as a result of revenues recognized during the first quarter of 2018 as the performance obligations were satisfied.
17
The Relocation Services segment
manages the Cartus Broker Network, which is a network of real estate brokers consisting of our company owned brokerage operations, select franchisees and independent real estate brokers who have been approved to become members. Network fees are billed in the fourth quarter of the previous year for the following year's membership and
recognized into revenue on a straight-line basis each month during the membership period. The balance for Cartus Broker Membership decreased from
$8 million
at January 1, 2018 to
$6 million
at March 31, 2018 primarily due to
$3 million
of revenues recognized during the first quarter of 2018 that were included in the deferred revenue balance at the beginning of the period.
Title and Settlement Services
The Company provides title and closing services, which include title search procedures for title insurance policies, homesale escrow and other closing services. Title revenues, which are recorded net of amounts remitted to third-party insurance underwriters, and title and closing service fees are recorded at a point in time which occurs at the time a homesale transaction or refinancing closes. The Company also owns an underwriter of title insurance. For independent title agents, the underwriter recognizes policy premium revenue on a gross basis (before deduction of agent commission) upon notice of policy issuance from the agent. For affiliated title agents, the underwriter recognizes the incremental policy premium revenue upon the effective date of the title policy as the agent commission revenue is already recognized by the affiliated title agent.
Contract Balances (Deferred Revenue)
The following table shows the change in the Company's contract liabilities related to revenue contracts by reportable segment for the period:
|
Three Months Ended March 31, 2018
|
|||||||||||||||
|
|
Beginning Balance at January 1, 2018
|
Additions during the period
|
Recognized as Revenue during the period
|
Ending Balance at
March 31, 2018
|
|||||||||||
|
Real Estate Franchise Services (a)
|
$
|
79
|
|
$
|
30
|
|
$
|
(34
|
)
|
$
|
75
|
|
|||
|
Company Owned Real Estate Brokerage Services
|
17
|
|
3
|
|
(4
|
)
|
16
|
|
|||||||
|
Relocation Services
|
18
|
|
19
|
|
(19
|
)
|
18
|
|
|||||||
|
Total
|
$
|
114
|
|
$
|
52
|
|
$
|
(57
|
)
|
$
|
109
|
|
|||
_______________
|
(a)
|
Revenues recognized include intercompany marketing fees paid by the Company Owned Real Estate Brokerage Services segment.
|
|
3.
|
INTANGIBLE ASSETS
|
Goodwill by segment and changes in the carrying amount are as follows:
|
Real Estate
Franchise
Services
|
Company
Owned
Brokerage
Services
|
Relocation
Services
|
Title and
Settlement
Services
|
Total
Company
|
|||||||||||||||
|
Gross goodwill as of December 31, 2017
|
$
|
3,315
|
|
$
|
1,062
|
|
$
|
641
|
|
$
|
478
|
|
$
|
5,496
|
|
||||
|
Accumulated impairment losses
|
(1,023
|
)
|
(158
|
)
|
(281
|
)
|
(324
|
)
|
(1,786
|
)
|
|||||||||
|
Balance at December 31, 2017
|
2,292
|
|
904
|
|
360
|
|
154
|
|
3,710
|
|
|||||||||
|
Goodwill acquired (a)
|
—
|
|
1
|
|
—
|
|
—
|
|
1
|
|
|||||||||
|
Balance at March 31, 2018
|
$
|
2,292
|
|
$
|
905
|
|
$
|
360
|
|
$
|
154
|
|
$
|
3,711
|
|
||||
_______________
|
(a)
|
Goodwill acquired during the
three months ended
March 31, 2018
relates to the acquisition of
one
real estate brokerage operation.
|
18
Intangible assets are as follows:
|
|
As of March 31, 2018
|
As of December 31, 2017
|
|||||||||||||||||||||
|
|
Gross
Carrying
Amount
|
Accumulated
Amortization
|
Net
Carrying
Amount
|
Gross
Carrying
Amount
|
Accumulated
Amortization
|
Net
Carrying
Amount
|
|||||||||||||||||
|
Amortizable—Franchise agreements (a)
|
$
|
2,019
|
|
$
|
742
|
|
$
|
1,277
|
|
$
|
2,019
|
|
$
|
725
|
|
$
|
1,294
|
|
|||||
|
Indefinite life—Trademarks (b)
|
$
|
749
|
|
$
|
749
|
|
$
|
749
|
|
$
|
749
|
|
|||||||||||
|
Other Intangibles
|
|||||||||||||||||||||||
|
Amortizable—License agreements (c)
|
$
|
45
|
|
$
|
10
|
|
$
|
35
|
|
$
|
45
|
|
$
|
10
|
|
$
|
35
|
|
|||||
|
Amortizable—Customer relationships (d)
|
549
|
|
341
|
|
208
|
|
549
|
|
335
|
|
214
|
|
|||||||||||
|
Indefinite life—Title plant shares (e)
|
18
|
|
18
|
|
18
|
|
18
|
|
|||||||||||||||
|
Amortizable—Pendings and listings (f)
|
—
|
|
—
|
|
—
|
|
2
|
|
1
|
|
1
|
|
|||||||||||
|
Amortizable—Other (g)
|
33
|
|
18
|
|
15
|
|
33
|
|
17
|
|
16
|
|
|||||||||||
|
Total Other Intangibles
|
$
|
645
|
|
$
|
369
|
|
$
|
276
|
|
$
|
647
|
|
$
|
363
|
|
$
|
284
|
|
|||||
_______________
|
(a)
|
Generally amortized over a period of
30
years.
|
|
(b)
|
Primarily relates to the Century 21
®
, Coldwell Banker
®
, ERA
®
, Corcoran
®
, 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 our Company Owned Real Estate Brokerage Services segment. These relationships are being amortized over a period of
2
to
20
years.
|
|
(e)
|
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.
|
Intangible asset amortization expense is as follows:
|
|
Three Months Ended March 31,
|
||||||
|
|
2018
|
2017
|
|||||
|
Franchise agreements
|
$
|
17
|
|
$
|
17
|
|
|
|
License agreements
|
—
|
|
—
|
|
|||
|
Customer relationships
|
6
|
|
6
|
|
|||
|
Pendings and listings
|
1
|
|
1
|
|
|||
|
Other
|
1
|
|
2
|
|
|||
|
Total
|
$
|
25
|
|
$
|
26
|
|
|
Based on the Company’s amortizable intangible assets as of
March 31, 2018
, the Company expects related amortization expense for the remainder of
2018
, the
four
succeeding years and thereafter to be approximately
$73 million
,
$97 million
,
$95 million
,
$93 million
,
$92 million
and
$1,085 million
, respectively.
|
4.
|
ACCRUED EXPENSES AND OTHER CURRENT LIABILITIES
|
Accrued expenses and other current liabilities consisted of:
|
|
March 31, 2018
|
December 31, 2017
|
|||||
|
Accrued payroll and related employee costs
|
$
|
86
|
|
$
|
140
|
|
|
|
Accrued volume incentives
|
30
|
|
41
|
|
|||
|
Accrued commissions
|
34
|
|
38
|
|
|||
|
Restructuring accruals
|
12
|
|
5
|
|
|||
|
Deferred income
|
65
|
|
68
|
|
|||
|
Accrued interest
|
35
|
|
13
|
|
|||
|
Contingent consideration for acquisitions
|
26
|
|
26
|
|
|||
|
Due to former parent
|
18
|
|
18
|
|
|||
|
Other
|
120
|
|
129
|
|
|||
|
Total accrued expenses and other current liabilities
|
$
|
426
|
|
$
|
478
|
|
|
19
Total indebtedness is as follows:
|
|
March 31, 2018
|
December 31, 2017
|
|||||
|
Senior Secured Credit Facility:
|
|||||||
|
Revolving Credit Facility
|
$
|
302
|
|
$
|
70
|
|
|
|
Term Loan B (1)
|
1,060
|
|
1,063
|
|
|||
|
Term Loan A Facility:
|
|||||||
|
Term Loan A (1)
|
745
|
|
390
|
|
|||
|
Term Loan A-1
|
—
|
|
339
|
|
|||
|
4.50% Senior Notes
|
445
|
|
444
|
|
|||
|
5.25% Senior Notes
|
546
|
|
546
|
|
|||
|
4.875% Senior Notes
|
497
|
|
496
|
|
|||
|
Total Short-Term & Long-Term Debt
|
$
|
3,595
|
|
$
|
3,348
|
|
|
|
Securitization Obligations:
|
|||||||
|
Apple Ridge Funding LLC
|
$
|
170
|
|
$
|
181
|
|
|
|
Cartus Financing Limited
|
14
|
|
13
|
|
|||
|
Total Securitization Obligations
|
$
|
184
|
|
$
|
194
|
|
|
_______________
|
(1)
|
As of
March 31, 2018
, after giving effect to the February 2018 refinancing transactions discussed in this Note 5 under the headings "Senior Secured Credit Facility" and "Term Loan A Facility."
|
Indebtedness Table
As of
March 31, 2018
, the Company’s borrowing arrangements were as follows:
|
Interest
Rate |
Expiration
Date |
Principal Amount
|
Unamortized Discount and Debt Issuance Costs
|
Net Amount
|
|||||||||||
|
Senior Secured Credit Facility:
|
|||||||||||||||
|
Revolving Credit Facility (1)
|
(2)
|
February 2023
|
$
|
302
|
|
$ *
|
|
$
|
302
|
|
|||||
|
Term Loan B
|
(3)
|
February 2025
|
1,077
|
|
17
|
|
1,060
|
|
|||||||
|
Term Loan A Facility:
|
|||||||||||||||
|
Term Loan A
|
(4)
|
February 2023
|
750
|
|
5
|
|
745
|
|
|||||||
|
Senior Notes
|
4.50%
|
April 2019
|
450
|
|
5
|
|
445
|
|
|||||||
|
Senior Notes
|
5.25%
|
December 2021
|
550
|
|
4
|
|
546
|
|
|||||||
|
Senior Notes
|
4.875%
|
June 2023
|
500
|
|
3
|
|
497
|
|
|||||||
|
Securitization obligations: (5)
|
|||||||||||||||
|
Apple Ridge Funding LLC (6)
|
June 2018
|
170
|
|
*
|
|
170
|
|
||||||||
|
Cartus Financing Limited (7)
|
August 2018
|
14
|
|
*
|
|
14
|
|
||||||||
|
Total (8)
|
$
|
3,813
|
|
$
|
34
|
|
$
|
3,779
|
|
||||||
_______________
|
*
|
The debt issuance costs related to our Revolving Credit Facility and securitization obligations are classified as a deferred financing asset within other assets.
|
|
(1)
|
As of
March 31, 2018
, the Company had
$1,400 million
of borrowing capacity under its Revolving Credit Facility, leaving
$1,098 million
of available capacity. The Revolving Credit Facility expires in
February 2023
, but is classified on the balance sheet as current due to the revolving nature of the facility. On
May 1, 2018
, the Company had
$372 million
in outstanding borrowings under the Revolving Credit Facility, leaving
$1,028 million
of available capacity.
|
|
(2)
|
Interest rates with respect to revolving loans under the Senior Secured Credit Facility at
March 31, 2018
were based on, at the Company's option, (a) adjusted London Interbank Offering Rate ("
LIBOR
") plus an additional margin or (b) JP Morgan Chase Bank, N.A.'s prime rate ("
ABR
") plus an additional margin, in each case subject to adjustment based on the then current senior secured leverage ratio. Based on the previous quarter senior secured leverage ratio, the
LIBOR
margin was
2.00%
and the
ABR
margin was
1.00%
for the three months ended
March 31, 2018
.
|
|
(3)
|
The Term Loan B provides for quarterly amortization payments totaling
1%
per annum of the original principal amount. The interest rate with respect to term loans under the Term Loan B is based on, at the Company’s option, (a) adjusted
LIBOR
plus
2.25%
(with a
LIBOR
floor of
0.75%
) or (b)
ABR
plus
1.25%
(with an
ABR
floor of
1.75%
).
|
20
|
(4)
|
The Term Loan A provides for quarterly amortization payments, which commence on June 30, 2018, totaling per annum
2.5%
,
2.5%
,
5.0%
,
7.5%
and
10.0%
of the original principal amount of the Term Loan A, with the last amortization payment to be made on February 8, 2023. The interest rates with respect to term loans under the Term Loan A are based on, at the Company's option, (a) adjusted
LIBOR
plus an additional margin or (b)
ABR
plus an additional margin, in each case subject to adjustment based on the then current senior secured leverage ratio. Based on the previous quarter senior secured leverage ratio, the
LIBOR
margin was
2.00%
and the
ABR
margin was
1.00%
for the three months ended
March 31, 2018
.
|
|
(5)
|
Available capacity is subject to maintaining sufficient relocation related assets to collateralize these securitization obligations.
|
|
(6)
|
As of
March 31, 2018
, the Company had
$250 million
of borrowing capacity under the Apple Ridge Funding LLC securitization program leaving
$80 million
of available capacity.
|
|
(7)
|
Consists of a
£10 million
revolving loan facility and a
£5 million
working capital facility. As of
March 31, 2018
, the Company had
$21 million
of borrowing capacity under the Cartus Financing Limited securitization program leaving
$7 million
of available capacity.
|
|
(8)
|
Not included in this table is the Company's Unsecured Letter of Credit Facility which had a capacity of
$74 million
with
$66 million
utilized at a weighted average rate of
3.24%
at
March 31, 2018
.
|
Maturities Table
As of
March 31, 2018
, the combined aggregate amount of maturities for long-term borrowings, excluding securitization obligations, for the remainder of
2018
and each of the next
four years
is as follows:
|
Year
|
Amount
|
|||
|
Remaining 2018 (a)
|
$
|
324
|
|
|
|
2019
|
480
|
|
||
|
2020
|
44
|
|
||
|
2021
|
613
|
|
||
|
2022
|
81
|
|
||
_______________
|
(a)
|
The current portion of long-term debt consists of remaining
2018
amortization payments totaling
$14 million
and
$8 million
for the Term Loan A and Term Loan B facilities, respectively, as well as
$302 million
of revolver borrowings under the Revolving Credit Facility which expires in
February 2023
, but are classified on the balance sheet as current due to the revolving nature of the facility.
|
Senior Secured Credit Facility
In February 2018, the Company entered into fifth and sixth amendments to the Amended and Restated Senior Secured Credit Agreement dated as of March 5, 2013 (as amended, amended and restated, modified or supplemented from time to time, the "Senior Secured Credit Agreement") that respectively (i) replaced the approximately
$1,100 million
Term Loan B due July 2022 with a new
$1,080 million
Term Loan B due February 2025 and (ii) increased the borrowing capacity under its Revolving Credit Facility to
$1,400 million
from the prior
$1,050 million
and extended the maturity date to
February 2023
from October 2020.
The Senior Secured Credit Agreement provides for:
|
(a)
|
the Term Loan B issued in the original aggregate principal amount of
$1,080 million
with a maturity date of February 2025. The Term Loan B has quarterly amortization payments totaling
1%
per annum of the initial aggregate principal amount. The interest rate with respect to term loans under the Term Loan B is based on, at Realogy Group's option, adjusted
LIBOR
plus
2.25%
(with a
LIBOR
floor of
0.75%
) or
ABR
plus
1.25%
(with an
ABR
floor of
1.75%
); and
|
|
(b)
|
a
$1,400 million
Revolving Credit Facility with a maturity date of February 2023, which includes a
$125 million
letter of credit subfacility. The interest rate with respect to revolving loans under the Revolving Credit Facility is based on, at Realogy Group's option, adjusted
LIBOR
or
ABR
plus an additional margin subject to the following adjustments based on the Company’s then current senior secured leverage ratio:
|
|
Senior Secured Leverage Ratio
|
Applicable LIBOR Margin
|
Applicable ABR Margin
|
||
|
Greater than 3.50 to 1.00
|
2.50%
|
1.50%
|
||
|
Less than or equal to 3.50 to 1.00 but greater than or equal to 2.50 to 1.00
|
2.25%
|
1.25%
|
||
|
Less than 2.50 to 1.00 but greater than or equal to 2.00 to 1.00
|
2.00%
|
1.00%
|
||
|
Less than 2.00 to 1.00
|
1.75%
|
0.75%
|
||
21
The Senior Secured Credit Agreement permits the Company to obtain up to
$500 million
of additional credit facilities from lenders reasonably satisfactory to the administrative agent and us, without the consent of the existing lenders under the new senior secured credit facility, plus an unlimited amount if Realogy Group's senior secured leverage ratio is less than
3.50
to
1.00
on a pro forma basis. Subject to certain restrictions, the Senior Secured Credit Agreement also permits us to issue senior secured or unsecured notes in lieu of any incremental facility.
The obligations under the Senior Secured Credit Agreement are secured to the extent legally permissible by substantially all of the assets of Realogy Group, Realogy Intermediate and all of their domestic subsidiaries, other than certain excluded subsidiaries.
Realogy Group’s Senior Secured Credit Agreement contains financial, affirmative and negative covenants and requires Realogy Group to maintain (so long as the Revolving Credit Facility is outstanding) a senior secured leverage ratio, not to exceed
4.75
to
1.00
. The leverage ratio is tested quarterly regardless of the amount of borrowings outstanding and letters of credit issued under the revolver at the testing date. Total senior secured net debt does not include unsecured indebtedness, including the Unsecured Notes as well as the securitization obligations. At
March 31, 2018
, Realogy Group was in compliance with the senior secured leverage ratio covenant.
Term Loan A Facility
In February 2018, Realogy Group entered into a second amendment to the Term Loan A senior secured credit agreement. Under the amendment, the Company aggregated the existing
$435 million
Term Loan A and
$355 million
Term Loan A-1 tranches due October 2020 and July 2021, respectively, into a new single tranche of
$750 million
Term Loan A due February 2023. The Term Loan A provides for quarterly amortization payments totaling per annum
2.5%
,
2.5%
,
5.0%
,
7.5%
and
10.0%
of the original principal amount of the Term Loan A, which commence on June 30, 2018 and continue through February 8, 2023. The interest rates with respect to the Term Loan A are based on, at our option, adjusted LIBOR or ABR plus an additional margin subject to the following adjustments based on the Company’s then current senior secured leverage ratio:
|
Senior Secured Leverage Ratio
|
Applicable LIBOR Margin
|
Applicable ABR Margin
|
||
|
Greater than 3.50 to 1.00
|
2.50%
|
1.50%
|
||
|
Less than or equal to 3.50 to 1.00 but greater than or equal to 2.50 to 1.00
|
2.25%
|
1.25%
|
||
|
Less than 2.50 to 1.00 but greater than or equal to 2.00 to 1.00
|
2.00%
|
1.00%
|
||
|
Less than 2.00 to 1.00
|
1.75%
|
0.75%
|
||
Consistent with the Senior Secured Credit Agreement, the Term Loan A Facility permits the Company to obtain up to
$500 million
of additional credit facilities from lenders reasonably satisfactory to the administrative agent and the company, without the consent of the existing lenders under the Term Loan A, plus an unlimited amount if the Company's senior secured leverage ratio is less than
3.50
to
1.00
on a pro forma basis. Subject to certain restrictions, the Term Loan A Facility also permits us to issue senior secured or unsecured notes in lieu of any incremental facility.
Unsecured Notes
The
4.50%
Senior Notes,
5.25%
Senior Notes and
4.875%
Senior Notes (collectively the "Unsecured Notes") are unsecured senior obligations of Realogy Group that mature on April 15, 2019, December 1, 2021 and June 1, 2023, respectively. Interest on the Unsecured Notes is payable each year semiannually on April 15 and October 15 for the
4.50%
Senior Notes and June 1 and December 1 for both the
5.25%
Senior Notes and
4.875%
Senior Notes.
The Unsecured Notes are guaranteed on an unsecured senior basis by each domestic subsidiary of Realogy Group that is a guarantor under the Senior Secured Credit Facility and Realogy Group's outstanding debt securities and are guaranteed by Realogy Holdings on an unsecured senior subordinated basis. The indentures governing the Unsecured Notes contain affirmative and negative covenants of Realogy Group and the subsidiary guarantors.
22
Other Debt Facilities
The Company has an Unsecured Letter of Credit Facility to provide for the issuance of letters of credit required for general corporate purposes by the Company. At
March 31, 2018
, the capacity of the facility was
$74 million
with
$66 million
being utilized and at
December 31, 2017
, the capacity of the facility was
$74 million
with
$69 million
being utilized. The facility's expiration dates are as follows:
|
Capacity (in millions)
|
Expiration Date
|
|
$8
|
September 2018
|
|
$66
|
December 2019
|
The fixed pricing to the Company is based on a spread above the credit default swap rate for senior unsecured debt obligations of the Company over the applicable letter of credit period. Realogy Group's obligations under the Unsecured Letter of Credit Facility are guaranteed on an unsecured senior basis by each domestic subsidiary of Realogy Group that is a guarantor under the Senior Secured Credit Facility and Realogy Group's outstanding debt securities.
Securitization Obligations
Realogy Group has secured obligations through Apple Ridge Funding LLC under a securitization program. The program expires in June 2018 and has a capacity of
$250 million
. At
March 31, 2018
, Realogy Group had
$170 million
of outstanding borrowings under the facility.
Realogy Group, through a special purpose entity known as Cartus Financing Limited, has agreements providing for a
£10 million
revolving loan facility and a
£5 million
working capital facility, both of which expire in August 2018. There were
$14 million
of outstanding borrowings on the facilities at
March 31, 2018
. These Cartus Financing Limited facilities are secured by the relocation assets of a U.K. government contract in this special purpose entity and are therefore classified as permitted securitization financings as defined in Realogy Group’s Senior Secured Credit Facility and the indentures governing the Unsecured Notes.
The Apple Ridge entities and the Cartus Financing Limited entity are consolidated special purpose entities that are utilized to securitize relocation receivables and related assets. These assets are generated from advancing funds on behalf of clients of Realogy Group’s relocation business in order to facilitate the relocation of their employees. Assets of these special purpose entities are not available to pay Realogy Group’s general obligations. Under the Apple Ridge program, provided no termination or amortization event has occurred, any new receivables generated under the designated relocation management agreements are sold into the securitization program and as new eligible relocation management agreements are entered into, the new agreements are designated to the program. The Apple Ridge program has restrictive covenants and trigger events, including performance triggers linked to the age and quality of the underlying assets, foreign obligor limits, multicurrency limits, financial reporting requirements, restrictions on mergers and change of control, any uncured breach of Realogy Group’s senior secured leverage ratio under Realogy Group’s Senior Secured Credit Facility, and cross-defaults to Realogy Group’s material indebtedness. The occurrence of a trigger event under the Apple Ridge securitization facility could restrict our ability to access new or existing funding under this facility or result in termination of the facility, either of which would adversely affect the operation of our relocation business.
Certain of the funds that Realogy Group receives from relocation receivables and related assets must be utilized to repay securitization obligations. These obligations were collateralized by
$239 million
and
$218 million
of underlying relocation receivables and other related relocation assets at
March 31, 2018
and
December 31, 2017
, respectively. Substantially all relocation related assets are realized in less than twelve months from the transaction date. Accordingly, all of Realogy Group’s securitization obligations are classified as current in the accompanying Condensed Consolidated Balance Sheets.
Interest incurred in connection with borrowings under these facilities amounted to
$2 million
and
$1 million
for the three months ended
March 31, 2018
and
2017
, respectively. This interest is recorded within net revenues in the accompanying Condensed Consolidated Statements of Operations as related borrowings are utilized to fund Realogy Group's relocation business where interest is generally earned on such assets. These securitization obligations represent floating rate debt for which the average weighted interest rate was
3.6%
and
3.3%
for the
three months ended
March 31, 2018
and
2017
, respectively.
23
Loss on the Early Extinguishment of Debt and Write-Off of Financing Costs
As a result of the refinancing transactions in February 2018, the Company recorded a loss on the early extinguishment of debt of
$7 million
and wrote off financing costs of
$2 million
to interest expense during the
three months ended
March 31, 2018
.
As a result of a refinancing transaction completed in January 2017, the Company recorded a loss on the early extinguishment of debt of
$4 million
during the
three months ended
March 31, 2017
.
|
6.
|
RESTRUCTURING COSTS
|
Restructuring charges were
$30 million
and
$5 million
for the
three months ended
March 31, 2018
and 2017, respectively. The components of the restructuring charges for the
three months ended
March 31, 2018
and
2017
were as follows:
|
|
Three Months Ended March 31,
|
||||||
|
2018
|
|
2017
|
|||||
|
Personnel-related costs (1)
|
$
|
14
|
|
$
|
5
|
|
|
|
Facility-related costs (2)
|
9
|
|
—
|
|
|||
|
Internal use software impairment (3)
|
7
|
|
—
|
|
|||
|
Total restructuring charges
|
$
|
30
|
|
$
|
5
|
|
|
_______________
|
(1)
|
Personnel-related costs consist of severance costs provided to employees who have been terminated and duplicate payroll costs during transition.
|
|
(2)
|
Facility-related costs consist of costs associated with planned facility closures such as contract termination costs, lease payments, net of applicable sublease income, that will continue to be incurred under the contract for its remaining term without economic benefit to the Company, accelerated depreciation on asset disposals and other facility and employee relocation related costs.
|
|
(3)
|
Internal use software impairment relates to development costs capitalized for a project that was determined to not meet the Company's strategic goals when analyzed by the Company's new leadership team.
|
Leadership Realignment and Other Restructuring Activities
Beginning in the first quarter of 2018, the Company commenced the implementation of a plan to drive its business forward and enhance stockholder value. The key aspects of this plan include senior leadership realignment, an enhanced focus on technology and talent, as well as further attention on office footprint and other operational efficiencies, including the consolidation of certain support services provided to the Company Owned Real Estate Brokerage Services and Real Estate Franchise Services segments.
The following is a reconciliation of the beginning and ending reserve balances for the restructuring program related to Leadership Realignment and Other Restructuring Activities:
|
Personnel-related costs
|
Facility-related costs
|
Internal use software impairment
|
Total
|
||||||||||||
|
Balance at December 31, 2017
|
$
|
—
|
|
$
|
—
|
|
$
|
—
|
|
$
|
—
|
|
|||
|
Restructuring charges
|
14
|
|
8
|
|
7
|
|
29
|
|
|||||||
|
Costs paid or otherwise settled
|
(8
|
)
|
(1
|
)
|
(7
|
)
|
(16
|
)
|
|||||||
|
Balance at March 31, 2018
|
$
|
6
|
|
$
|
7
|
|
$
|
—
|
|
$
|
13
|
|
|||
The following table shows the total costs currently expected to be incurred by type of cost the restructuring program related to Leadership Realignment and Other Restructuring Activities:
|
Total amount expected to be incurred
|
|
Amount incurred to date
|
|
Total amount remaining to be incurred
|
|||||||
|
Personnel-related costs
|
$
|
17
|
|
$
|
14
|
|
$
|
3
|
|
||
|
Facility-related costs
|
17
|
|
8
|
|
9
|
|
|||||
|
Internal use software impairment
|
7
|
|
7
|
|
—
|
|
|||||
|
Total
|
$
|
41
|
|
$
|
29
|
|
$
|
12
|
|
||
24
The following table shows the total costs currently expected to be incurred by reportable segment for the restructuring program related to Leadership Realignment and Other Restructuring Activities:
|
Total amount expected to be incurred
|
|
Amount incurred to date
|
|
Total amount remaining to be incurred
|
|||||||
|
Real Estate Franchise Services
|
$
|
2
|
|
$
|
2
|
|
$
|
—
|
|
||
|
Company Owned Real Estate Brokerage Services
|
27
|
|
16
|
|
11
|
|
|||||
|
Relocation Services
|
9
|
|
8
|
|
1
|
|
|||||
|
Title and Settlement Services
|
1
|
|
1
|
|
—
|
|
|||||
|
Corporate and Other
|
2
|
|
|
2
|
|
—
|
|
||||
|
Total
|
$
|
41
|
|
$
|
29
|
|
$
|
12
|
|
||
Business Optimization Initiative
During the fourth quarter of 2015, the Company began a business optimization initiative that focused on maximizing the efficiency and effectiveness of the cost structure of each of the Company's business units. The action was designed to improve client service levels across each of the business units while enhancing the Company's profitability and incremental margins. The plan focused on several key areas of opportunity which include process improvement efficiencies, office footprint optimization, leveraging technology and media spend, centralized procurement, outsourcing administrative services and organizational design. The expected costs of activities undertaken in connection with the restructuring plan are largely complete. At December 31, 2017, the remaining liability was
$7 million
. During the three months ended
March 31, 2018
, the Company incurred facility-related costs of
$1 million
and paid or settled costs of
$3 million
, resulting in a remaining accrual of
$5 million
.
7. EARNINGS (LOSS) PER SHARE
Earnings (loss) per share attributable to Realogy Holdings
Basic earnings per share is computed based on net income attributable to Realogy Holdings stockholders divided by the basic weighted-average shares outstanding during the period. Dilutive earnings per share is computed consistently with the basic computation while giving effect to all dilutive potential common shares and common share equivalents that were outstanding during the period. Realogy Holdings uses the treasury stock method to reflect the potential dilutive effect of unvested stock awards and unexercised options.
The Company was in a net loss position for the three months ended
March 31, 2018
and
2017
, and therefore the impact of incentive equity awards were excluded from the computation of dilutive loss per share as the inclusion of such amounts would be anti-dilutive. At
March 31, 2018
and
2017
, the number of shares of common stock issuable for incentive equity awards, with performance awards based on the achievement of
100%
of target amounts, was
7.6 million
and
7.3 million
, respectively.
In the
first quarter
of
2018
, the Company repurchased and retired
3.7 million
shares of common stock for
$99 million
at a weighted average market price of
$26.58
per share. The shares repurchased include
202,860
shares for which the trade date occurred in late March 2018 while settlement occurred in April 2018. The purchase of shares under this plan reduces the weighted-average number of shares outstanding in the basic earnings per share calculation.
|
8.
|
COMMITMENTS AND CONTINGENCIES
|
Litigation
The Company is involved in claims, legal proceedings, alternative dispute resolution and governmental inquiries related to alleged contract disputes, business practices, intellectual property and other commercial, employment, regulatory and tax matters. Examples of such matters include but are not limited to allegations:
|
•
|
that the Company is vicariously liable for the acts of franchisees under theories of actual or apparent agency;
|
|
•
|
by current or former franchisees that franchise agreements were breached including improper terminations;
|
|
•
|
concerning claims for alleged RESPA or state real estate law violations including but not limited to claims challenging the validity of sales agent indemnification, and administrative fees;
|
25
|
•
|
that residential real estate sales agents engaged by NRT—under certain state or federal laws—are potentially employees instead of independent contractors, and they or regulators therefore may bring claims against NRT for breach of contract, wage and hour classification claims, wrongful discharge, unemployment and workers' compensation and could seek benefits, back wages, overtime, indemnification, penalties related to classification practices and expense reimbursement available to employees;
|
|
•
|
concerning other employment law matters, including wage and hour claims;
|
|
•
|
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 as well as other brokerage claims associated with listing information and property history;
|
|
•
|
related to copyright law, including infringement actions alleging improper use of copyrighted photographs on websites or in marketing materials without consent of the copyright holder;
|
|
•
|
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;
|
|
•
|
concerning information security and cyber-crime, including claims related to the diversion of homesale transaction closing funds and/or the protection of the privacy and personally identifiable information of our customers and employees;
|
|
•
|
concerning anti-trust and anti-competition matters; and
|
|
•
|
those related to general fraud claims.
|
Real Estate Business Litigation
Dodge, et al. v. PHH Corporation, et al.,
formerly captioned
Strader, et al. and Hall v. PHH Corporation, et al.
(U.S. District Court for the Central District of California). This is a purported class action brought by four California residents against 15 defendants, including Realogy and certain of its subsidiaries, PHH Corporation and PHH Home Loans, LLC (a joint venture between Realogy and PHH), alleging violations of Section 8(a) of RESPA. On May 19, 2017, the parties held a mediation session, at which they agreed in principle to a settlement of the action, pursuant to which the Company would pay approximately
$8 million
(or one-half of the settlement). In settling the matter, the Company specifically denied any wrongdoing with respect to the claims asserted in the case. As a result of the settlement, the Company accrued
$8 million
in the second quarter of 2017 and the liability is included in accrued expenses and other current liabilities on the Condensed Consolidated Balance Sheets. On January 29, 2018, the Court issued an order granting preliminary approval of the settlement, directed class notices to be sent by February 2018 and set the hearing on final approval of the settlement for August 16, 2018. Class notices were sent in February 2018.
The Company is involved in certain other claims and legal actions arising in the ordinary course of our business. Such litigation, regulatory actions and other proceedings may include, but are not limited to, actions relating to intellectual property, commercial arrangements, franchising arrangements, actions against our title company alleging it knew or should have known that others were committing mortgage fraud, standard brokerage disputes like the failure to disclose accurate square footage or hidden defects in the property such as mold, vicarious liability based upon conduct of individuals or entities outside of our control, including franchisees and independent sales agents, antitrust and anti-competition claims, general fraud claims, employment law claims, including claims challenging the classification of our sales agents as independent contractors, wage and hour classification claims and claims alleging violations of RESPA or state consumer fraud statutes. While the results of such claims and legal actions cannot be predicted with certainty, we do not believe based on information currently available to us that the final outcome of current proceedings against the Company will have a material adverse effect on our consolidated financial position, results of operations or cash flows.
Cendant Corporate Litigation
Realogy Group (then Realogy Corporation) separated from Cendant on July 31, 2006 (the "Separation"), pursuant to a plan by Cendant (now known as Avis Budget Group, Inc.) to separate into
four
independent companies—
one
for each of Cendant's business units—real estate services (Realogy Group), travel distribution services ("Travelport"), hospitality services, including timeshare resorts ("Wyndham Worldwide"), and vehicle rental ("Avis Budget Group"). Pursuant to the Separation and Distribution Agreement dated as of July 27, 2006 among Cendant, Realogy Group, Wyndham Worldwide and Travelport (the "Separation and Distribution Agreement"), each of Realogy Group, Wyndham Worldwide and Travelport have assumed certain contingent and other corporate liabilities (and related costs and expenses), which are primarily related to each of their respective businesses. In addition, Realogy Group has assumed
62.5%
and Wyndham Worldwide has assumed
37.5%
of certain contingent and other corporate liabilities (and related costs and expenses) of Cendant or its
26
subsidiaries, which are not primarily related to any of the respective businesses of Realogy Group, Wyndham Worldwide, Travelport and/or Cendant’s vehicle rental operations, in each case incurred or allegedly incurred on or prior to the date of the separation of Travelport from Cendant.
* * *
The Company believes that it has adequately accrued for legal matters as appropriate. The Company records litigation accruals for legal matters which are both probable and estimable.
Litigation and other disputes are inherently unpredictable and subject to substantial uncertainties and unfavorable resolutions could occur. In addition, class action lawsuits can be costly to defend and, depending on the class size and claims, could be costly to settle. As such, the Company could incur judgments or enter into settlements of claims with liability that are materially in excess of amounts accrued and these settlements could have a material adverse effect on the Company’s financial condition, results of operations or cash flows in any particular period.
Cendant Corporate Liabilities and Guarantees to Cendant and Affiliates
In 2006, Realogy Group entered into certain guarantee commitments with Cendant (pursuant to the assumption of certain liabilities and the obligation to indemnify Cendant, Wyndham Worldwide and Travelport for such liabilities). These guarantee arrangements primarily relate to certain contingent litigation liabilities, contingent tax liabilities, and other corporate liabilities, of which Realogy Group assumed and is generally responsible for
62.5%
.
The due to former parent balance was
$18 million
at both
March 31, 2018
and
December 31, 2017
, respectively. The due to former parent balance was comprised of the Company’s portion of the following: (i) Cendant’s remaining state and foreign contingent tax liabilities, (ii) accrued interest on contingent tax liabilities, (iii) potential liabilities related to Cendant’s terminated or divested businesses, and (iv) potential liabilities related to the residual portion of accruals for Cendant operations.
Tax Matters
The Company is subject to income taxes in the United States and several foreign jurisdictions. Significant judgment is required in determining the worldwide provision for income taxes and recording related assets and liabilities. In the ordinary course of business, there are many transactions and calculations where the ultimate tax determination is uncertain. The Company is regularly under audit by tax authorities whereby the outcome of the audits is uncertain. The Company believes there is appropriate support for positions taken on its tax returns. The liabilities that have been recorded represent the best estimates of the probable loss on certain positions and are adequate for all open years based on an assessment of many factors including past experience and interpretations of tax law applied to the facts of each matter. However, the outcomes of tax audits are inherently uncertain.
Escrow and Trust Deposits
As a service to its customers, the Company administers escrow and trust deposits which represent undisbursed amounts received for the settlement of real estate transactions. Deposits at FDIC-insured institutions are insured up to
$250 thousand
. These escrow and trust deposits totaled
$548 million
at
March 31, 2018
and
$469 million
at
December 31, 2017
. These escrow and trust deposits are not assets of the Company and, therefore, are excluded from the accompanying Condensed Consolidated Balance Sheets. However, the Company remains contingently liable for the disposition of these deposits.
|
9.
|
SEGMENT INFORMATION
|
The reportable segments presented below represent the Company’s operating segments for which separate financial information is available and which is utilized on a regular basis by its chief operating decision maker to assess performance and to allocate resources. In identifying its reportable segments, the Company also considers the nature of services provided
27
by its operating segments. Management evaluates the operating results of each of its reportable segments based upon revenue and Operating EBITDA.
Operating EBITDA is defined by us as net income (loss) before depreciation and amortization, interest expense, net (other than relocation services interest for securitization assets and securitization obligations), income taxes, and other items that are not core to the operating activities of the Company such as restructuring charges, former parent legacy items, losses on the early extinguishment of debt, asset impairments, gains or losses on discontinued operations and gains or losses on the sale of investments or other assets.
The Company’s presentation of Operating EBITDA may not be comparable to similar measures used by other companies.
|
|
Revenues (a) (b)
|
||||||
|
|
Three Months Ended March 31,
|
||||||
|
|
2018
|
2017
|
|||||
|
Real Estate Franchise Services
|
$
|
176
|
|
$
|
170
|
|
|
|
Company Owned Real Estate Brokerage Services
|
917
|
|
897
|
|
|||
|
Relocation Services
|
79
|
|
77
|
|
|||
|
Title and Settlement Services
|
120
|
|
120
|
|
|||
|
Corporate and Other (c)
|
(63
|
)
|
(61
|
)
|
|||
|
Total Company
|
$
|
1,229
|
|
$
|
1,203
|
|
|
_______________
|
(a)
|
Transactions between segments are eliminated in consolidation. Revenues for the Real Estate Franchise Services segment include intercompany royalties and marketing fees paid by the Company Owned Real Estate Brokerage Services segment of
$63 million
and
$61 million
for the
three months ended
March 31, 2018
and
2017
, 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
$8 million
for both the
three months ended
March 31, 2018
and
2017
. Such amounts are recorded as contra-revenues by the Company Owned Real Estate Brokerage Services segment. There are no other material intersegment transactions.
|
|
(c)
|
Includes the elimination of transactions between segments.
|
|
|
Operating EBITDA
|
||||||
|
|
Three Months Ended March 31,
|
||||||
|
|
2018
|
2017
|
|||||
|
Real Estate Franchise Services
|
$
|
105
|
|
$
|
102
|
|
|
|
Company Owned Real Estate Brokerage Services
|
(45
|
)
|
(21
|
)
|
|||
|
Relocation Services
|
(1
|
)
|
1
|
|
|||
|
Title and Settlement Services
|
(6
|
)
|
2
|
|
|||
|
Corporate and Other (a)
|
(19
|
)
|
(23
|
)
|
|||
|
Total Company
|
$
|
34
|
|
$
|
61
|
|
|
|
Less: Depreciation and amortization (b)
|
$
|
50
|
|
$
|
50
|
|
|
|
Interest expense, net
|
33
|
|
39
|
|
|||
|
Income tax benefit
|
(19
|
)
|
(9
|
)
|
|||
|
Restructuring costs (c)
|
30
|
|
5
|
|
|||
|
Loss on the early extinguishment of debt (d)
|
7
|
|
4
|
|
|||
|
Net loss attributable to Realogy Holdings and Realogy Group
|
$
|
(67
|
)
|
$
|
(28
|
)
|
|
_______________
|
(a)
|
Includes the elimination of transactions between segments.
|
|
(b)
|
Depreciation and amortization for the
three months ended
March 31, 2018
includes
$2 million
of amortization expense related to Guaranteed Rate Affinity's purchase accounting included in the "Equity in losses of unconsolidated entities" line on the Condensed Consolidated Statement of Operations.
|
|
(c)
|
Includes restructuring charges of
$2 million
in the Real Estate Franchise Services segment,
$17 million
in the Company Owned Real Estate Brokerage Services segment,
$8 million
in the Cartus segment,
$1 million
at Title and Settlement Services segment and
$2 million
in Corporate and Other for the
three months ended
March 31, 2018
. Includes restructuring charges of
$5 million
in the Company Owned Real Estate Brokerage Services segment for the
three months ended
March 31, 2017
.
|
|
(d)
|
Loss on the early extinguishment of debt is recorded in the Corporate and Other segment.
|
28
The following discussion and analysis should be read in conjunction with our Condensed Consolidated Financial Statements and accompanying notes thereto included elsewhere herein and with our Consolidated Financial Statements and accompanying notes included in the
2017
Form 10-K. Unless otherwise noted, all dollar amounts in tables are in millions. Neither Realogy Holdings, the indirect parent of Realogy Group, nor Realogy Intermediate, the direct parent company of Realogy Group, conducts any operations other than with respect to its respective direct or indirect ownership of Realogy Group. As a result, the condensed consolidated financial positions, results of operations and cash flows of Realogy Holdings, Realogy Intermediate and Realogy Group are the same. This Management's Discussion and Analysis of Financial Condition and Results of Operations contains forward-looking statements. See "Forward-Looking Statements" in this report and "Forward-Looking Statements" and "Risk Factors" in our
2017
Form 10-K for a discussion of the uncertainties, risks and assumptions associated with these statements. Actual results may differ materially from those contained in any forward-looking statements.
OVERVIEW
We are a global provider of real estate and relocation services and report our operations in the following four segments:
|
•
|
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, 2018
, our real estate franchise systems and proprietary brands had approximately
289,000
independent sales agents worldwide (which included approximately
50,100
company owned brokerage independent sales agents),
including approximately
190,800
independent sales agents operating in the U.S
. As of
March 31, 2018
, our real estate franchise systems and proprietary brands had approximately
15,100
offices (which included approximately
770
company owned brokerage offices) worldwide in
117
countries and territories
, including approximately
6,000
brokerage offices in the U.S.
|
|
•
|
Company Owned Real Estate Brokerage Services
(known as NRT)—operates a full-service real estate brokerage business with approximately
770
owned and operated brokerage offices with approximately
50,100
independent sales agents principally under the Coldwell Banker
®
, Corcoran
®
, Sotheby’s International Realty
®
, ZipRealty
®
Citi Habitats
SM
and Climb Real Estate
®
brand names in more than
50
of the
100
largest metropolitan areas in the U.S. This segment also included the Company's share of earnings for our PHH Home Loans venture, which was sold to PHH in the first quarter of 2018 and we transitioned to our new mortgage origination joint venture with Guaranteed Rate Affinity, which is
included in the financial results of the Title and Settlement Services segment
.
|
|
•
|
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 individual's employer), 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. In addition, we provide home buying and selling assistance to members of affinity clients.
|
|
•
|
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. This segment also includes the Company's share of earnings, including start-up costs, for our Guaranteed Rate Affinity joint venture.
|
We pursue technology-enabled solutions for the real estate brokerages and independent sales agents in our franchise system as well as their customers, including through ZapLabs LLC, our wholly-owned subsidiary and developer of our proprietary technology platform.
29
RECENT DEVELOPMENTS
Refinancing
In February 2018, the Company completed debt transactions which:
|
•
|
amended its Revolving Credit Facility by increasing the capacity from $1,050 million to $1,400 million and extending the maturity date from October 2020 to February 2023;
|
|
•
|
refinanced the existing aggregate $733 million Term Loan A and Term Loan A-1 tranches due October 2020 and July 2021, respectively, into a new single tranche of $750 million Term Loan A due February 2023 (which included incremental borrowings of $17 million); and
|
|
•
|
refinanced the existing $1,083 million Term Loan B due July 2022 with a new Term Loan B issued at par in the amount of $1,080 million and with a maturity date in February 2025.
|
The interest rates with respect to the Revolving Credit Facility and Term Loan A are the same that had been in place under the Term Loan A-1. The Term Loan A provides for quarterly amortization payments on the last day of each quarter, totaling per annum 2.5%, 2.5%, 5.0%, 7.5% and 10.0% of the original principal amount of the Term Loan A, commencing June 30, 2018, with the balance of the Term Loan A due in full in February 2023. The interest rate and amortization with respect to Term Loan B is unchanged. The other terms of the Revolving Credit Facility, Term Loan A and Term Loan B are substantially the same as those in place prior to the transactions.
Leadership Realignment and Other Restructuring Activities
Beginning in the first quarter of 2018, the Company commenced the implementation of a plan to drive our business forward and enhance stockholder value. The key aspects of this plan include senior leadership realignment, an enhanced focus on technology and talent, as well as further attention on office footprint and other operational efficiencies, including the consolidation of certain support services provided to NRT and RFG.
Total expected restructuring costs of approximately
$41 million
are currently anticipated to be incurred through the end of 2018. As of March 31, 2018, cost savings related to the restructuring activities were estimated to be approximately
$45 million
on an annual run rate basis.
The following table reflects the total amount of restructuring costs for the Company's restructuring program related to leadership realignment and other restructuring activities by reportable segment:
|
Total amount expected to be incurred
|
|
Amount incurred to date
|
|
Total amount remaining to be incurred
|
|||||||
|
RFG
|
$
|
2
|
|
$
|
2
|
|
$
|
—
|
|
||
|
NRT
|
27
|
|
16
|
|
11
|
|
|||||
|
Cartus
|
9
|
|
8
|
|
1
|
|
|||||
|
TRG
|
1
|
|
1
|
|
—
|
|
|||||
|
Corporate and Other
|
2
|
|
|
2
|
|
—
|
|
||||
|
Total
|
$
|
41
|
|
$
|
29
|
|
$
|
12
|
|
||
30
CURRENT INDUSTRY TRENDS
According to the National Association of Realtors ("NAR"), during the first quarter of
2018
, homesale transaction volume
increase
d
2%
due to a
2%
decrease
in the number of homesale transactions offset by a
4%
increase
in the average homesale price. We believe the increase in the average homesales price is primarily a function of high demand against a limited supply of homes for sale. A number of factors may have contributed to the decline in homesale transactions during the first quarter of 2018, including the limited supply of inventory, mortgage rate increases, income tax reform, inclement weather in the Northeast and Midwest and stock market volatility. We are unable to extrapolate the relative impact that each of these factors may have had on regional and local markets in the United States, however, we believe that regional NAR data suggests that inventory constraints are an important, but not the only, factor influencing homesale transaction volume.
RFG and NRT homesale transaction volume on a combined basis
increase
d
4%
in the first quarter of
2018
. NRT transaction volume
increase
d
2%
, as a result of a
1%
decrease
in existing homesale transactions and a
3%
increase
in average homesale price. RFG's transaction volume increased 5% as a result of a
1%
decrease
in existing homesale transactions and a
6%
increase
in average homesale price.
Recruitment and retention of independent sales agents and independent sales agent teams are critical to the business and financial results of a brokerage, including our company owned brokerages and those operated by our affiliated franchisees. Competition for independent sales agents in our industry, including within our franchise system, is high, in particular with respect to more productive sales agents. Most of a brokerage's real estate listings are sourced through the sphere of influence of their independent sales agents, notwithstanding the growing influence of internet-generated leads. Competition for independent sales agents is generally subject to numerous factors, including:
|
•
|
remuneration (such as sales commission percentage and other financial incentives paid to independent sales agents);
|
|
•
|
other expenses borne by independent sales agents;
|
|
•
|
leads or business opportunities generated for the independent sales agent from the brokerage;
|
|
•
|
independent sales agents' perception of the value of the broker's brand affiliation;
|
|
•
|
marketing and advertising efforts by the brokerage or franchisor;
|
|
•
|
the office manager, staff and fellow independent sales agents with whom they collaborate daily; and
|
|
•
|
technology, continuing professional education, and other services provided by the brokerage or franchisor.
|
We believe that the influence of independent sales agents and independent sales agent teams has increased in recent years and, together with the increasing competition from other brokerages, has negatively impacted the recruitment and retention of independent sales agents and put upward pressure on the average share of commissions earned by affiliated independent sales agents. These factors have also put pressure on RFG's royalty revenue compared to homesale transaction volume as the economics for agents and agent teams change.
Commencing in late 2016, NRT launched strategic initiatives focused on the targeted recruitment and retention of affiliated independent sales agents. The initiatives built on the full-service real estate brokerage model utilized by NRT in
31
most markets by placing an even greater focus on the quality of our services and more aggressively utilizing financial incentives to strengthen our recruiting and retention practices. The execution of the initiatives had a positive impact on our efforts to recruit and retain high-performing independent sales agents during 2017, which we believe was a key contributor to the rebuilding of our market share in 2017 from declines over the past several years. Execution of these initiatives resulted in increased spending on recruitment efforts and put upward pressure on the average share of commissions earned by affiliated independent sales agents.
While the execution of these recruiting and retention initiatives increased NRT's commission expense, and is expected to continue to increase, and adversely impact the margin earned by NRT, we expect that the continued execution of the initiatives and associated revenues from increased homesale transaction volume will (i) positively impact RFG results (via intercompany royalties) in the near term, (ii) over the longer term, improve NRT's operating results and (iii) continue to positively impact our market share.
NRT has relationships with developers, primarily in major cities, to provide marketing and brokerage services in new developments. New development closings generally have a development period of between 18 and 24 months from contracted date to closing. During 2017, NRT experienced stronger growth in its new development business with a significant increase in the number of closed transactions from 2016. This growth was largely due to the timing of closings of several major developments during the year. During the first quarter of 2018, there was a decrease in revenue related to our new development business as a result of lower closing volume due to long cycle times with irregular project completion timing. While our current new development pipeline remains robust over the next several years, due to the timing of anticipated closings and the cyclical nature of this business, we expect a reduction in the number of closed transactions in 2018 and a corresponding reduction in related earnings to NRT, with a significant portion of the remaining impact expected in the second quarter of 2018.
Low housing inventory levels continue to be an industry-wide concern. According to NAR, the inventory of existing homes for sale in the U.S. was
1.7 million
and
1.8 million
at the end of
March 2018
and
March 2017
, respectively. The
March 2018
inventory represents a national average supply of
3.6
months at the current homesales pace which is significantly below the
5.9
month 25-year average as of December 31, 2017.
As reported by NAR, the composite housing affordability index decreased to
160
for
February 2018
from
164
for
February 2017
as a result of lower inventory levels at higher prices and higher mortgage rates, partially offset by increasing wages. Despite the year over year decrease, the housing affordability index has continued to be at historically favorable levels and remains higher than the 25-year average of
142
. An index above 100 signifies that a family earning the median income has sufficient income to purchase a median-priced home, assuming a 20 percent down payment and ability to qualify for a mortgage.
According to Freddie Mac, mortgage rates on commitments for a 30-year, conventional, fixed-rate first mortgage averaged
3.99%
for
2017
and the rate at
March 31, 2018
was
4.44%
. Although mortgage rates have increased approximately
20
basis points to
4.44%
as of
March 31, 2018
from
4.20%
as of
March 2017
, they continue to be at low levels compared to the 25-year average of
5.95%
. While this increase adversely impacts housing affordability, we believe that rising wages, improving consumer confidence, the potential availability of alternative mortgage arrangements, increasing rent prices and a continuation of low inventory levels for the mainstream housing market may offset, in whole or in part, rising interest rates and may result in continued favorable demand conditions. Nevertheless, we could be negatively impacted by any rising interest rate environment as a rise in mortgage rates could result in decreased homesale transaction volume if potential home sellers choose to stay with their lower mortgage rate rather than sell their home and pay a higher mortgage rate with the purchase of another home or if potential home buyers choose to rent rather than pay higher mortgage rates.
32
Existing Homesales
For the quarter ended
March 31, 2018
, compared to the same period in
2017
, NAR existing homesale transactions
decrease
d to
1.1 million
homes, or down
2%
. For the quarter ended above, RFG and NRT homesale transactions on a combined basis
decrease
d
1%
compared to the same period in
2017
. Combined homesale transactions for RFG and NRT benefited from successes under our initiatives focused on growing and retaining our productive independent sales agent base. The annual and quarterly year-over-year trends in homesale transactions are as follows:
_______________
|
(a)
|
Historical existing homesale data is as of the most recent NAR press release, which is subject to sampling error.
|
|
(b)
|
Forecasted existing homesale data, on a seasonally adjusted basis, is as of the most recent NAR forecast.
|
|
(c)
|
Forecasted existing homesale data, on a seasonally adjusted basis, is as of the most recent Fannie Mae press release.
|
As of their most recent releases, NAR is forecasting existing homesales to increase
1%
in
2019
while Fannie Mae is forecasting an increase in existing homesale transactions of
2%
in
2019
.
33
Existing Homesale Price
For the quarter ended
March 31, 2018
, compared to the same periods in
2017
, NAR existing homesale average price increased
4%
. For the quarter ended above, RFG and NRT average homesale price on a combined basis
increase
d
5%
compared to the same period in
2017
. RFG's average homesale price increased
6%
while NRT's average homesale price increased
3%
. The difference between the average homesale price increase for RFG compared NRT is due to lower closing volume in NRT's new development business which is typically at a higher price point as well as lower transaction volume in the New York metropolitan market. The annual and quarterly year-over-year trends in the price of homes are as follows:
_______________
|
(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.
|
As of their most recent releases, NAR is forecasting an increase in median existing homesale price of
3%
in 2019 while Fannie Mae is forecasting a
4%
increase in
2019
.
* * *
34
We believe that long-term demand for housing and the growth of our industry are primarily driven by the affordability of housing, the economic health of the U.S. economy, demographic trends such as population growth, the increase in household formation, mortgage rate levels and mortgage availability, certain tax benefits, job growth, the inherent attributes of homeownership versus renting and the influence of local housing dynamics of supply versus demand. At this time, most of these factors are generally trending favorably. Factors that may negatively affect continued growth in the housing industry include:
|
•
|
continued insufficient inventory levels;
|
|
•
|
higher mortgage rates due to increases in long-term interest rates as well as reduced availability of mortgage financing;
|
|
•
|
reduced affordability of homes;
|
|
•
|
certain provisions of the 2017 Tax Act that directly impact traditional incentives associated with home ownership and may reduce the financial distinction between renting and owning a home, including those that reduce the amount that certain taxpayers would be allowed to deduct for home mortgage interest or state, local and property taxes;
|
|
•
|
lack of building of new housing or irregular timing of new development closings leading to lower unit sales at NRT, which has relationships with developers, primarily in major cities, to provide marketing and brokerage services in new developments;
|
|
•
|
changing attitudes towards home ownership;
|
|
•
|
an increase in potential homebuyers with low credit ratings or inability to afford down payments;
|
|
•
|
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;
|
|
•
|
economic stagnation or contraction in the U.S. economy;
|
|
•
|
increased levels of unemployment in the U.S.;
|
|
•
|
a decline in home ownership levels in the U.S.;
|
|
•
|
other legislative or regulatory reforms, including but not limited to reform that adversely impacts the financing of the U.S. housing market; and
|
|
•
|
geopolitical and economic instability.
|
Many of the trends impacting our businesses that derive revenue from homesales also impact Cartus, which is a global provider of outsourced employee relocation services. In addition to general residential housing trends, key drivers of Cartus are global corporate spending on relocation services, which continue to shift to lower cost relocation benefits as corporate clients engage in cost reduction initiatives and/or restructuring programs as well as changes in employment relocation trends. Cartus is subject to a competitive pricing environment and lower average revenue per relocation as a result of a shift in the mix of services and number of services being delivered per move. These factors have and may continue to put pressure on the growth and profitability of this segment. Moreover, the 2017 Tax Act suspends the deductibility of certain home moving expenses, which may result in fewer instances of specific relocation services.
* * *
While data provided by NAR and Fannie Mae are two indicators of the direction of the residential housing market, we believe that homesale statistics will continue to vary between us and NAR and Fannie Mae because:
|
•
|
they use survey data and estimates in their historical reports and forecasting models, which are subject to sampling error, whereas we use data based on actual reported results;
|
|
•
|
there are geographical differences and concentrations in the markets in which we operate versus the national market. For example, many of our company owned brokerage offices are geographically located where average homesale prices are generally higher than the national average and therefore NAR survey data will not correlate with NRT's results;
|
|
•
|
comparability is also diminished due to NAR’s utilization of seasonally adjusted annualized rates whereas we report actual period-over-period changes and their use of median price for their forecasts compared to our average price;
|
|
•
|
NAR historical data is subject to periodic review and revision and these revisions have been material in the past, and could be material in the future; and
|
35
|
•
|
NAR and Fannie Mae generally update their forecasts on a monthly basis and a subsequent forecast may change materially from a forecast that was previously issued.
|
While we believe that the industry data presented herein is derived from the most widely recognized sources for reporting U.S. residential housing market statistical data, we do not endorse or suggest reliance on this data alone. We also note that forecasts are inherently uncertain or speculative in nature and actual results for any period could materially differ.
KEY DRIVERS OF OUR BUSINESSES
Within RFG and NRT, we measure operating performance using the following key operating metrics: (i) closed homesale sides, which represents either the "buy" side or the "sell" side of a homesale transaction, (ii) average homesale price, which represents the average selling price of closed homesale transactions, and (iii) average homesale broker commission rate, which represents the average commission rate earned on either the "buy" side or "sell" side of a homesale transaction. For RFG, we also use net royalty per side, which represents the royalty payment to RFG for each homesale transaction side taking into account royalty rates, volume incentives achieved and non-standard incentives. We utilize net royalty revenue per transaction as it reflects the impact of changes in average homesale price and represents the royalty revenue impact of each incremental side.
Within Cartus, we measure operating performance using the following key operating statistics: (i) initiations, which represent the total number of new transferees and the total number of real estate closings for affinity members and (ii) referrals, which represent the number of referrals from which we earn revenue from real estate brokers.
In TRG, operating performance is evaluated using the following key metrics: (i) purchase title and closing units, which represent the number of title and closing units we process as a result of home purchases, (ii) refinance title and closing units, which represent the number of title and closing units we process as a result of homeowners refinancing their home loans, and (iii) average fee per closing unit, which represents the average fee we earn on purchase title and refinancing title sides. An increase or decrease in homesale transactions will impact the financial results of TRG; however, the financial results are not significantly impacted by a change in homesale price. We believe that further increases in mortgage rates in the future will most likely have a negative impact on refinancing title and closing units.
The following table presents our drivers for the
three months ended
March 31, 2018
and
2017
. See "Results of Operations" below for a discussion as to how these drivers affected our business for the periods presented.
|
Three Months Ended March 31,
|
||||||||||
|
2018
|
2017
|
% Change
|
||||||||
|
RFG (a)
|
||||||||||
|
Closed homesale sides
|
223,990
|
|
225,250
|
|
(1
|
%)
|
||||
|
Average homesale price
|
$
|
292,580
|
|
$
|
275,828
|
|
6
|
%
|
||
|
Average homesale broker commission rate
|
2.50
|
%
|
2.50
|
%
|
—
|
|
||||
|
Net royalty per side (b)
|
$
|
310
|
|
$
|
298
|
|
4
|
%
|
||
|
NRT
|
||||||||||
|
Closed homesale sides
|
66,097
|
|
66,570
|
|
(1
|
%)
|
||||
|
Average homesale price
|
$
|
525,020
|
|
$
|
509,197
|
|
3
|
%
|
||
|
Average homesale broker commission rate
|
2.45
|
%
|
2.45
|
%
|
—
|
|
||||
|
Gross commission income per side
|
$
|
13,666
|
|
$
|
13,261
|
|
3
|
%
|
||
|
Cartus
|
||||||||||
|
Initiations
|
37,953
|
|
36,515
|
|
4
|
%
|
||||
|
Referrals
|
16,031
|
|
15,203
|
|
5
|
%
|
||||
|
TRG
|
||||||||||
|
Purchase title and closing units
|
31,741
|
|
31,297
|
|
1
|
%
|
||||
|
Refinance title and closing units
|
5,410
|
|
8,533
|
|
(37
|
%)
|
||||
|
Average fee per closing unit
|
$
|
2,161
|
|
$
|
2,001
|
|
8
|
%
|
||
_______________
|
(a)
|
Includes all franchisees except for NRT.
|
|
(b)
|
Net royalty per side amounts include the effect of volume incentives and non-standard incentives granted to franchisees. The net royalty per side
increase
of
4%
was below the average homesale price
increase
of
6%
as a result of an increase in sales incentives primarily due to a shift in mix to our top 250 franchisees.
|
36
A decline in the number of homesale transactions and decline in homesale prices could adversely affect our results of operations by: (i) reducing the royalties we receive from our franchisees, (ii) reducing the commissions our company owned brokerage operations earn, (iii) reducing the demand for our title and settlement services, (iv) reducing the referral fees we earn in our relocation services business, and (v) increasing the risk of franchisee default due to lower homesale volume. Our results could also be negatively affected by a decline in commission rates charged by brokers or greater commission payments to sales agents.
Since 2014, we have experienced approximately a one basis point decline in the average broker commission rate each year and we expect that over the long term the average brokerage commission rates will continue to modestly decline as a result of increases in average homesale prices and, to a lesser extent, competitors providing fewer or similar services for a reduced fee.
Royalty fees are charged to all franchisees pursuant to the terms of the relevant franchise agreements and are included in each of the real estate brands' franchise disclosure documents. Most of our third-party franchisees are subject to a 6% royalty rate and entitled to volume incentives. Volume incentives are calculated as a progressive percentage of the applicable franchisee's eligible annual gross income and generally result in a net royalty rate ranging from 6% to 3% for the franchisee. Volume incentives increase or decrease as the franchisee's gross commission income generated increases or decreases, respectively. We have the right to adjust the annual volume incentive tables on an annual basis in response to changing market conditions. In addition, some of our larger franchisees have a flat royalty rate of less than 6% and are not eligible for volume incentives.
Transaction volume growth has exceeded royalty revenue growth due primarily to the growth in gross commission income generated by our top 250 franchisees and our increased use of non-standard sales incentives, both of which directly impact royalty revenue. Over the past several years, our top 250 franchisees have grown faster than our other franchisees through organic growth and market consolidation. If the amount of gross commission income generated by our top 250 franchisees continue to grow at a quicker pace relative to our other franchisees, we would expect our royalty revenue to continue to increase, but at a slower pace than homesale transaction volume. Likewise, our royalty revenue would continue to increase, but at a slower pace than homesale transaction volume, if the gross commission income generated by all of our franchisees grows faster than the applicable annual volume incentive table increase or if we increase our use of standard volume or non-standard incentives. However, we expect that any such increases in gross commission income will result in increased royalty payments to us.
Non-standard incentives may also be used as consideration to attract, retain and help grow certain franchisees. Most of our franchisees do not receive these non-standard incentives and in contrast to volume incentives, the majority are not homesale transaction based. We expect that the trend of increasing non-standard incentives will continue in the future in order to attract, retain, and help grow certain franchisees. This may result in slower growth in our net royalty per side as compared to homesale transaction volume.
NRT has a significant concentration of real estate brokerage offices and transactions in geographic regions where home prices are at the higher end of the U.S. real estate market, particularly the east and west coasts, while RFG has franchised offices that are more widely dispersed across the United States. Accordingly, operating results and homesale statistics may differ between NRT and RFG based upon geographic presence and the corresponding homesale activity in each geographic region. In addition, the share of commissions earned by independent sales agents directly impacts the margin earned by NRT. Such share of commissions earned by independent sales agents varies by region and commission schedules are generally progressive to incentivize sales agents to achieve higher levels of production. We expect that commission share will continue to be subject to upward pressure in favor of the independent sales agent because of the increased bargaining power of independent sales agents and teams as well as more aggressive recruitment and retention activities taken by us and our competitors.
37
RESULTS OF OPERATIONS
Discussed below are our condensed consolidated results of operations and the results of operations for each of our reportable segments. The reportable segments presented below represent our operating segments for which separate financial information is available and which is utilized on a regular basis by our chief operating decision maker to assess performance and to allocate resources. In identifying our reportable segments, we also consider the nature of services provided by our operating segments. Management evaluates the operating results of each of our reportable segments based upon revenue and Operating EBITDA.
Operating EBITDA is defined by us as net income (loss) before depreciation and amortization, interest expense, net (other than relocation services interest for securitization assets and securitization obligations), income taxes, and other items that are not core to the operating activities of the Company such as restructuring charges, former parent legacy items, losses on the early extinguishment of debt, asset impairments, gains or losses on discontinued operations and gains or losses on the sale of investments or other assets.
Our presentation of Operating EBITDA may not be comparable to similarly titled measures used by other companies.
Three Months Ended
March 31, 2018
vs.
Three Months Ended
March 31, 2017
Our consolidated results comprised the following:
|
|
Three Months Ended March 31,
|
||||||||||
|
|
2018
|
2017
|
Change
|
||||||||
|
Net revenues
|
$
|
1,229
|
|
$
|
1,203
|
|
$
|
26
|
|
||
|
Total expenses (1)
|
1,311
|
|
1,237
|
|
74
|
|
|||||
|
Loss before income taxes, equity in losses and noncontrolling interests
|
(82
|
)
|
(34
|
)
|
(48
|
)
|
|||||
|
Income tax benefit
|
(19
|
)
|
(9
|
)
|
(10
|
)
|
|||||
|
Equity in losses of unconsolidated entities
|
4
|
|
3
|
|
1
|
|
|||||
|
Net loss
|
(67
|
)
|
(28
|
)
|
(39
|
)
|
|||||
|
Less: Net income attributable to noncontrolling interests
|
—
|
|
—
|
|
—
|
|
|||||
|
Net loss attributable to Realogy Holdings and Realogy Group
|
$
|
(67
|
)
|
$
|
(28
|
)
|
$
|
(39
|
)
|
||
_______________
|
(1)
|
Total expenses
for the three months ended
March 31, 2018
includes
$30 million
of restructuring charges and
$7 million
related to loss on the early extinguishment of debt as a result of the debt transactions in the first quarter of 2018, partially offset by
$12 million
of
gains
related to mark-to-market adjustments for our interest rate swaps. Total expenses
for the three months ended
March 31, 2017
includes
$5 million
of restructuring charges and
$4 million
related to loss on the early extinguishment of debt, partially offset by
$1 million
of
gains
related to mark-to-market adjustments for our interest rate swaps.
|
Net revenues
increase
d
$26 million
or
2%
for the three months ended
March 31, 2018
compared with the
three months ended
March 31, 2017
, principally due to increases in gross commission income and franchise fees as a result of higher homesale transaction volume of
4%
on a combined basis for NRT and RFG.
Total expenses
increase
d
$74 million
or
6%
primarily due to:
|
•
|
a
$40 million
increase
in commission and other sales agent-related costs due to an increase in homesale transaction volume at NRT and higher sales commissions paid to its independent sales agents including a shift in mix in 2018 from the new development business which typically has lower commission expense compared to traditional brokerage operations;
|
|
•
|
$30 million
of restructuring costs primarily for the Company's restructuring program related to leadership realignment and other restructuring activities which began during the first quarter of 2018 compared to
$5 million
of restructuring costs incurred during the first quarter of 2017 related to the Company's business optimization plan;
|
|
•
|
a
$9 million
increase
in operating expenses primarily driven by a:
|
|
◦
|
a
$2 million
increase
in earn-out costs at NRT;
|
|
◦
|
a
$2 million
increase
in occupancy costs at NRT; and
|
|
◦
|
a
$2 million
increase
in variable operating costs at TRG; and
|
|
•
|
a
$5 million
increase
in marketing expenses comprised of
$3 million
at RFG and
$2 million
at NRT.
|
The expense increases were partially offset by a
$6 million
net
decrease
in interest expense to
$33 million
in the
first quarter
of
2018
from
$39 million
in the
first quarter
of
2017
primarily due to mark-to-market adjustments for our interest rate swaps that resulted in
gains
of
$12 million
during the first quarter of 2018 compared to
gains
of
$1 million
during the
38
first quarter of
2017
, partially offset by an increase in interest expense due to LIBOR rates increases and a
$2 million
write off of financing costs to interest expense as a result of the refinancing transactions in February of 2018.
Losses from equity investments were
$4 million
during the
first quarter
of
2018
compared to
$3 million
during the
first quarter
of
2017
. The
$1 million
increase in equity losses is due to equity losses of
$4 million
at TRG during the first quarter of 2018, primarily related to costs associated with the ramp up of operations of Guaranteed Rate Affinity, compared to equity earnings of
$1 million
at TRG during the first quarter of 2017, partially offset by the absence of
$4 million
of equity losses at NRT related to its investment in PHH Home Loans incurred during the first quarter of 2017.
During the first quarter of 2018, we incurred
$30 million
of restructuring costs primarily related to the Company's restructuring program related to leadership realignment and other restructuring activities which began in the
first quarter
of
2018
compared to
$5 million
of costs related to the Company's business optimization initiatives in the
first quarter
of
2017
. The Company expects to incur an additional
$12 million
related to the current restructuring plan bringing the estimated total cost of the plan to
$41 million
. See Note 6, "Restructuring Costs", in the Condensed Consolidated Financial Statements for additional information.
The Company's provision for income taxes in interim periods is computed by applying its estimated annual effective tax rate against the income or loss before income taxes for the period. In addition, non-recurring or discrete items are recorded in the period in which they occur. The provision for income taxes was a
$19 million
benefit
for the three months ended
March 31, 2018
compared to a
$9 million
benefit
for the three months ended
March 31, 2017
. Our federal and state blended statutory rate is estimated to be 27% for 2018 and our full year effective tax rate is estimated to be 29%. Our effective tax rate was
22%
and
24%
for the three months ended
March 31, 2018
and
March 31, 2017
, respectively. The effective tax rate in each reporting period was primarily impacted by a discrete item related to equity awards for which the market value at vesting was lower than at the date of grant. There were no changes to the net benefit recorded during the year ended December 31, 2017 relating to the 2017 Tax Act which was a provisional amount that reflected the Company’s reasonable estimate at the time.
The following table reflects the results of each of our reportable segments during the
three months ended
March 31, 2018
and
2017
:
|
|
Revenues (a)
|
$ Change
|
%
Change
|
Operating EBITDA
|
$ Change
|
%
Change
|
Margin
|
Change
|
||||||||||||||||||||||||||||||
|
|
2018
|
2017
|
2018
|
2017
|
2018
|
2017
|
||||||||||||||||||||||||||||||||
|
RFG
|
$
|
176
|
|
$
|
170
|
|
$
|
6
|
|
4
|
%
|
$
|
105
|
|
$
|
102
|
|
$
|
3
|
|
3
|
%
|
60
|
%
|
60
|
%
|
—
|
|
||||||||||
|
NRT
|
917
|
|
897
|
|
20
|
|
2
|
|
(45
|
)
|
(21
|
)
|
(24
|
)
|
(114
|
)
|
(5
|
)
|
(2
|
)
|
(3
|
)
|
||||||||||||||||
|
Cartus
|
79
|
|
77
|
|
2
|
|
3
|
|
(1
|
)
|
1
|
|
(2
|
)
|
*
|
(1
|
)
|
1
|
|
(2
|
)
|
|||||||||||||||||
|
TRG
|
120
|
|
120
|
|
—
|
|
—
|
|
(6
|
)
|
2
|
|
(8
|
)
|
*
|
(5
|
)
|
2
|
|
(7
|
)
|
|||||||||||||||||
|
Corporate and Other
|
(63
|
)
|
(61
|
)
|
(2
|
)
|
*
|
(19
|
)
|
(23
|
)
|
4
|
|
*
|
||||||||||||||||||||||||
|
Total Company
|
$
|
1,229
|
|
$
|
1,203
|
|
$
|
26
|
|
2
|
%
|
$
|
34
|
|
$
|
61
|
|
$
|
(27
|
)
|
(44
|
%)
|
3
|
%
|
5
|
%
|
(2
|
)
|
||||||||||
|
Less: Depreciation and amortization (b)
|
50
|
|
50
|
|
||||||||||||||||||||||||||||||||||
|
Interest expense, net
|
33
|
|
39
|
|
||||||||||||||||||||||||||||||||||
|
Income tax benefit
|
(19
|
)
|
(9
|
)
|
||||||||||||||||||||||||||||||||||
|
Restructuring costs (c)
|
30
|
|
5
|
|
||||||||||||||||||||||||||||||||||
|
Loss on the early extinguishment of debt (d)
|
7
|
|
4
|
|
||||||||||||||||||||||||||||||||||
|
Net loss attributable to Realogy Holdings and Realogy Group
|
$
|
(67
|
)
|
$
|
(28
|
)
|
||||||||||||||||||||||||||||||||
_______________
|
*
|
not meaningful
|
|
(a)
|
Includes the elimination of transactions between segments, which consists of intercompany royalties and marketing fees paid by NRT of
$63 million
and
$61 million
during the
three months ended
March 31, 2018
and
2017
, respectively.
|
|
(b)
|
Depreciation and amortization
for the three months ended
March 31, 2018
includes
$2 million
of amortization expense related to Guaranteed Rate Affinity's purchase accounting included in the "Equity in losses of unconsolidated entities" line on the Condensed Consolidated Statement of Operations.
|
|
(c)
|
Restructuring charges incurred
for the three months ended
March 31, 2018
include
$2 million
at RFG,
$17 million
at NRT,
$8 million
at Cartus,
$1 million
at TRG and
$2 million
at Corporate and Other. Restructuring charges incurred
for the three months ended
March 31, 2017
include
$5 million
at NRT.
|
|
(d)
|
Loss on the early extinguishment of debt is recorded in the Corporate and Other segment.
|
39
As described in the aforementioned table, Operating EBITDA margin for "Total Company" expressed as a percentage of revenues
decrease
d
2
percentage points to
3%
from
5%
for the three months ended
March 31, 2018
compared to the same period in
2017
. On a segment basis, RFG's margin
remained flat
at
60%
. NRT's margin
decrease
d
3
percentage points to negative
5%
from negative
2%
primarily due to higher sales commission percentages paid to its independent sales agents during the
first quarter
of
2018
compared to the same period in
2017
and the impact of lower closing volume in our new development business, which typically has higher margins and very long cycle times with irregular project completion timing. Cartus' margin
decrease
d
2
percentage points to negative
1%
from
1%
primarily due to the negative impact from foreign currency exchange rates. TRG's margin
decrease
d
7
percentage points to negative
5%
from
2%
primarily due to
losses
from equity investments during the
first quarter
of
2018
as a result of costs associated with the ramp up of operations of Guaranteed Rate Affinity.
Corporate and Other Operating EBITDA
for the three months ended
March 31, 2018
increased
$4 million
to negative
$19 million
primarily due to a
$3 million
decrease
in professional fees supporting strategic initiatives during the first quarter of 2018 compared to 2017.
Real Estate Franchise Services (RFG)
Revenues
increase
d
$6 million
to
$176 million
and Operating EBITDA
increase
d
$3 million
to
$105 million
for the three months ended
March 31, 2018
compared with the same period in
2017
.
The
increase
in revenue was driven by a
$3 million
increase
in third-party domestic franchisee royalty revenue primarily due to a
6%
increase
in the average homesale price, partially offset by a
1%
decrease
in the number of homesale transactions and a
$1 million
increase
in non-standard incentive amortization. Brand marketing fund revenue and related expense both
increase
d
$3 million
, primarily due to the level of advertising spend during the first quarter of 2018 compared with 2017.
The intercompany royalties received from NRT of
$60 million
and
$59 million
during the
first quarter
of
2018
and
2017
, respectively, are eliminated in consolidation against the same expense reflected in NRT's segment results.
The
$3 million
increase
in Operating EBITDA was principally due to the
$6 million
increase
in revenues discussed above, partially offset by a
$3 million
increase in brand marketing fund expense discussed above.
Company Owned Real Estate Brokerage Services (NRT)
Revenues
increase
d
$20 million
to
$917 million
and Operating EBITDA
decrease
d
$24 million
to negative
$45 million
for the three months ended
March 31, 2018
compared with the same period in
2017
.
The revenue
increase
of
$20 million
was comprised of a
$14 million
increase
in commission income earned on homesale transactions by our existing brokerage operations despite a decrease in revenue from our new development business. Commission income also included a
$6 million
increase
in commission income earned from acquisitions. The
increase
was driven by a
3%
increase
in the average price of homes, partially offset by a
1%
decrease
in the number of homesale transactions. NRT's average homesale price increased due to a function of high demand against limited supply of homes for sale but this was partially offset by lower closing volume in NRT's new development business which is generally at a higher price point and lower transaction volume in the New York metropolitan market.
Operating EBITDA
decrease
d
$24 million
primarily due to:
|
•
|
a
$40 million
increase
in commission expenses paid to independent sales agents from
$605 million
in the
first quarter
of
2017
to
$645 million
in the
first quarter
of
2018
. The
$40 million
increase
is comprised of a
$36 million
increase
in commission expense due to our existing brokerage operations as a result of the impact of initiatives focused on growing and retaining our productive independent sales agent base and higher homesale transaction volume including a shift in mix in 2018 from the new development business which typically has lower commission expense compared to traditional brokerage operations, as well as a
$4 million
increase
in commission expense related to acquisitions;
|
|
•
|
a
$7 million
increase
in other costs including a
$2 million
increase
in earn-out costs and a
$2 million
increase
in occupancy costs; and
|
|
•
|
a
$2 million
increase
in marketing expenses.
|
40
These Operating EBITDA decreases were partially offset by:
|
•
|
the
$20 million
increase
in revenues discussed above;
|
|
•
|
the absence of
$4 million
in losses from our equity method investment in PHH Home Loans in the first quarter of 2017; and
|
|
•
|
a
$3 million
decrease in employee related costs.
|
RFG and NRT on a Combined Basis
The following table reflects RFG and NRT results before the intercompany royalties and marketing fees as well as on a combined basis to show the Operating EBITDA contribution of these business units to the overall Operating EBITDA of the Company. The Operating EBITDA margin for the combined segments
decrease
d
2
percentage points from
8%
to
6%
primarily due to higher sales commission percentages paid to NRT's independent sales agents and the impact of lower closing volume in our new development business, which typically has higher margins:
|
|
Revenues
|
Change
|
%
Change
|
Operating EBITDA (b)
|
Change
|
%
Change
|
Margin
|
Change
|
||||||||||||||||||||||||||||||
|
|
2018
|
2017
|
2018
|
2017
|
2018
|
2017
|
||||||||||||||||||||||||||||||||
|
RFG (a)
|
$
|
113
|
|
$
|
109
|
|
$
|
4
|
|
4
|
%
|
$
|
42
|
|
$
|
41
|
|
$
|
1
|
|
2
|
%
|
37
|
%
|
38
|
%
|
(1
|
)
|
||||||||||
|
NRT (a)
|
917
|
|
897
|
|
20
|
|
2
|
|
18
|
|
40
|
|
(22
|
)
|
(55
|
)
|
2
|
|
4
|
|
(2
|
)
|
||||||||||||||||
|
RFG and NRT Combined
|
$
|
1,030
|
|
$
|
1,006
|
|
$
|
24
|
|
2
|
%
|
$
|
60
|
|
$
|
81
|
|
$
|
(21
|
)
|
(26
|
%)
|
6
|
%
|
8
|
%
|
(2
|
)
|
||||||||||
|
(a)
|
The RFG and NRT segment numbers noted above do not reflect the impact of intercompany royalties and marketing fees paid by NRT to RFG of
$63 million
and
$61 million
during the
three months ended
March 31, 2018
and
March 31, 2017
, respectively.
|
|
(b)
|
NRT Operating EBITDA includes
$4 million
of equity
losses
from PHH Home Loans for the
three months ended
March 31, 2017
.
|
Relocation Services (Cartus)
Revenues
increase
d
$2 million
to
$79 million
and Operating EBITDA
decrease
d
$2 million
to negative
$1 million
for the three months ended
March 31, 2018
compared with the same period in
2017
.
Revenues
increase
d
$2 million
primarily as a result of a
$2 million
increase
in other revenue and a
$1 million
increase
in affinity referrals both primarily due to higher volume, partially offset by a
$1 million
decrease
in international revenue.
Operating EBITDA
decrease
d
$2 million
primarily as a result of a
$2 million
net negative impact from foreign currency exchange rates.
Title and Settlement Services (TRG)
Revenues
remained flat
at
$120 million
and Operating EBITDA
decrease
d
$8 million
to negative
$6 million
for the three months ended
March 31, 2018
compared with the same period in
2017
.
Revenues
remained flat
as a result of a
$6 million
increase
in resale revenue due to an increase in resale units, offset by a
$6 million
decrease
in refinancing revenue due to an overall decrease in activity in the refinance market.
Operating EBITDA
decrease
d
$8 million
as a result of a
$3 million
increase in losses from the operations of equity investments primarily related to costs associated with the ramp up of operations of Guaranteed Rate Affinity in the first quarter of 2018, an
increase
of
$3 million
in timing of employee-related costs and an increase of
$2 million
in personnel and operating costs primarily related to market expansion.
41
FINANCIAL CONDITION, LIQUIDITY AND CAPITAL RESOURCES
Financial Condition
|
March 31, 2018
|
December 31, 2017
|
Change
|
|||||||||
|
Total assets
|
$
|
7,325
|
|
$
|
7,337
|
|
$
|
(12
|
)
|
||
|
Total liabilities
|
4,897
|
|
4,715
|
|
182
|
|
|||||
|
Total equity
|
2,428
|
|
2,622
|
|
(194
|
)
|
|||||
For the three months ended
March 31, 2018
, total assets
decrease
d
$12 million
primarily due to a
$45 million
decrease
in cash and cash equivalents, a
$25 million
net
decrease
in franchise agreements and other amortizable intangible assets primarily due to amortization, a
$20 million
decrease
in other current assets and an
$8 million
decrease
in property and equipment. These decreases were partially offset by a
$49 million
increase
in other non-current assets primarily due to the adjustment to prepaid expenses as a result of the adoption of the new revenue standard related to commissions paid to Realogy franchise sales employees and an increase in deferred financing costs related to the debt transactions that occurred during the first quarter and a
$37 million
increase
in trade and relocation receivables due to seasonal increases in volume.
Total liabilities
increase
d
$182 million
due to a
$247 million
increase
in corporate debt primarily due to
$205 million
additional borrowings under the Revolving Credit Facility and a
$50 million
increase
in other non-current liabilities primarily due to deferred income for area development fees for international transactions as a result of the adoption of the new revenue standard. These increases were partially offset by a
$52 million
decrease
in accrued expenses and other current liabilities primarily due to the payment of annual bonuses in the first quarter of 2018, a
$36 million
decrease
in deferred tax liabilities partially due to adjustments related to the adoption of the new revenue standard, a
$17 million
decrease
in accounts payable and a
$10 million
decrease
in securitization obligations.
Total equity
decrease
d
$194 million
primarily due to a
$106 million
decrease
in additional paid in capital, related to the Company's repurchase of
$94 million
of common stock and
$12 million
of dividend payments, as well as an
$80 million
decrease in accumulated deficit which consists of a net loss of
$67 million
for the three months ended
March 31, 2018
and
$22 million
due to the cumulative impact of adopting the new revenue standard.
Liquidity and Capital Resources
Our primary liquidity needs have been to service our debt and finance our working capital and capital expenditures, which we have historically satisfied with cash flows from operations and funds available under our revolving credit facilities and securitization facilities. In February 2018, the Company increased the borrowing capacity under its Revolving Credit Facility from
$1,050 million
to
$1,400 million
and extended the maturities of the Revolving Credit Facility, Term Loan A and Term Loan B.
We intend to use future cash flow primarily to acquire stock under our share repurchase program, pay dividends, enter into strategic relationships and reduce indebtedness. In February 2018, the Company's Board of Directors authorized a new share repurchase program of up to
$350 million
of the Company’s common stock which was incremental to the remaining authorization under the share repurchase program authorized in 2017. Repurchases under these programs may be made at management's discretion from time to time on the open market, pursuant to Rule 10b5-1 trading plans or privately negotiated transactions. The size and timing of these repurchases will depend on price, market and economic conditions, legal and contractual requirements and other factors. The repurchase programs have no time limit and may be suspended or discontinued at any time. As of
March 31, 2018
, the Company has repurchased and retired
20.2 million
shares of common stock for an aggregate of
$574 million
under the share repurchase programs at a weighted average market price of
$28.36
per share.
Included in the
20.2 million
shares of common stock repurchased to date, the Company repurchased
3.7 million
shares of common stock for
$99 million
at a weighted average market price of
$26.58
per share during the first three months of 2018. As of
March 31, 2018
,
$351 million
remained available for repurchase under the share repurchase programs.
During the period April 1, 2018 through
May 1, 2018
, we repurchased an additional
1.4 million
shares at a weighted average market price of
$26.17
per share. Giving effect to these repurchases, all of the remaining capacity under the February 2017 program has been utilized and as of
May 1, 2018
, we had approximately
$316 million
of remaining capacity authorized under the February 2018 share repurchase program.
42
Beginning in August 2016, we initiated and paid a quarterly cash dividend of
$0.09
per share and paid
$0.09
per share cash dividends in every subsequent quarter. During the first quarter of
2018
, we returned
$12 million
to stockholders through the dividend payments. The declaration and payment of any future dividend will be subject to the discretion of the Board of Directors and will depend on a variety of factors, including the Company’s financial condition and results of operations, contractual restrictions (including restrictive covenants contained in the Company’s credit agreement, and the indenture governing the Company’s outstanding debt securities), capital requirements and other factors that the Board of Directors deems relevant.
We may also from time to time seek to repurchase our outstanding notes through tender offers, open market purchases, privately negotiated transactions or otherwise. Such repurchases, if any, will depend on prevailing market conditions, our liquidity requirements, contractual restrictions and other factors.
If the residential real estate market or the economy as a whole does not continue to improve or weakens, our business, financial condition and liquidity may be materially adversely affected, including our ability to access capital and grow our business.
Historically, operating results and revenues for all of our businesses have been strongest in the second and third quarters of the calendar year. A significant portion of the expenses we incur in our real estate brokerage operations are related to marketing activities and commissions and therefore, are variable. However, many of our other expenses, such as interest payments, facilities costs and certain personnel-related costs, are fixed and cannot be reduced during the seasonal fluctuations in the business. Consequently, our debt balances are generally at their highest levels at or around the end of the first quarter of every year.
Our liquidity position has significantly improved but continues to be impacted by our remaining interest expense and would be adversely impacted by stagnation or a downturn of the residential real estate market or a significant increase in LIBOR or ABR.
We will continue to evaluate potential refinancing and financing transactions. There can be no assurance as to which, if any, of these alternatives we may pursue as the choice of any alternative will depend upon numerous factors such as market conditions, our financial performance and the limitations applicable to such transactions under our existing financing agreements and the consents we may need to obtain under the relevant documents. There can be no assurance that financing will be available to us on acceptable terms or at all.
Cash Flows
At
March 31, 2018
, we had
$182 million
of cash and cash equivalents, a
decrease
of
$45 million
compared to the balance of
$227 million
at
December 31, 2017
. The following table summarizes our cash flows
for the three months ended
March 31, 2018
and
2017
:
|
|
Three Months Ended March 31,
|
||||||||||
|
|
2018
|
2017
|
Change
|
||||||||
|
Cash provided by (used in):
|
|||||||||||
|
Operating activities
|
$
|
(130
|
)
|
$
|
(12
|
)
|
$
|
(118
|
)
|
||
|
Investing activities
|
(9
|
)
|
(33
|
)
|
24
|
|
|||||
|
Financing activities
|
93
|
|
(27
|
)
|
120
|
|
|||||
|
Effects of change in exchange rates on cash, cash equivalents and restricted cash
|
—
|
|
1
|
|
(1
|
)
|
|||||
|
Net change in cash, cash equivalents and restricted cash
|
$
|
(46
|
)
|
$
|
(71
|
)
|
$
|
25
|
|
||
For the three months ended
March 31, 2018
,
$118 million
more cash was used in operating activities compared to the same period in
2017
. The change was principally due to
$64 million
of additional cash used in operating results and
$61 million
less cash provided by the net change in relocation and trade receivables, partially offset by
$7 million
less cash used for other assets.
For the three months ended
March 31, 2018
, we used
$24 million
less cash for investing activities compared to the same period in
2017
primarily due to
$19 million
of net cash proceeds received from the dissolution of our interest in PHH Home Loans, LLC and
$3 million
less cash used for property and equipment additions.
43
For the three months ended
March 31, 2018
,
$93 million
of cash was provided by financing activities compared to
$27 million
of cash used during the same period in
2017
.
For the three months ended
March 31, 2018
,
$93 million
of cash was provided by additional borrowings under the Revolving Credit Facility of
$232 million
, partially offset by:
|
•
|
$94 million
for the repurchase of our common stock;
|
|
•
|
$12 million
of dividend payments;
|
|
•
|
an
$11 million
net decrease in securitization borrowings;
|
|
•
|
$9 million
of tax payments related to net share settlement for stock-based compensation;
|
|
•
|
$7 million
of other financing payments primarily related to capital leases;
|
|
•
|
$3 million
for cash paid as a result of the refinancing transactions in February 2018 related to
$16 million
of debt issuance costs and
$4 million
repayment of borrowings under the Term Loan B Facility, partially offset by
$17 million
of proceeds received under the Term Loan A Facility; and
|
|
•
|
$3 million
of quarterly amortization payments on the term loan facilities.
|
For the
three months ended
March 31, 2017
,
$27 million
of cash was used for:
|
•
|
$57 million
for the repurchase of our common stock;
|
|
•
|
$33 million
net decrease in securitization borrowings;
|
|
•
|
$13 million
of dividend payments;
|
|
•
|
$10 million
of quarterly amortization payments on the term loan facilities;
|
|
•
|
$10 million
of tax payments related to net share settlement for stock-based compensation;
|
|
•
|
$6 million
of debt issuance costs;
|
|
•
|
$5 million
of other financing payments primarily related to capital leases and interest rate swaps; and
|
|
•
|
$4 million
for payments of contingent consideration;
|
partially offset by,
|
•
|
$110 million
of additional borrowings under the Revolving Credit Facility.
|
Financial Obligations
Indebtedness Table
As of
March 31, 2018
, the Company’s borrowing arrangements were as follows:
|
Interest
Rate |
Expiration
Date |
Principal Amount
|
Unamortized Discount and Debt Issuance Costs
|
Net Amount
|
|||||||||||
|
Senior Secured Credit Facility:
|
|||||||||||||||
|
Revolving Credit Facility (1)
|
(2)
|
February 2023
|
$
|
302
|
|
$ *
|
|
$
|
302
|
|
|||||
|
Term Loan B
|
(3)
|
February 2025
|
1,077
|
|
17
|
|
1,060
|
|
|||||||
|
Term Loan A Facility:
|
|||||||||||||||
|
Term Loan A
|
(4)
|
February 2023
|
750
|
|
5
|
|
745
|
|
|||||||
|
Senior Notes
|
4.50%
|
April 2019
|
450
|
|
5
|
|
445
|
|
|||||||
|
Senior Notes
|
5.25%
|
December 2021
|
550
|
|
4
|
|
546
|
|
|||||||
|
Senior Notes
|
4.875%
|
June 2023
|
500
|
|
3
|
|
497
|
|
|||||||
|
Securitization obligations: (5)
|
|||||||||||||||
|
Apple Ridge Funding LLC (6)
|
June 2018
|
170
|
|
*
|
|
170
|
|
||||||||
|
Cartus Financing Limited (7)
|
August 2018
|
14
|
|
*
|
|
14
|
|
||||||||
|
Total (8)
|
$
|
3,813
|
|
$
|
34
|
|
$
|
3,779
|
|
||||||
_______________
|
*
|
The debt issuance costs related to our Revolving Credit Facility and securitization obligations are classified as a deferred financing asset within other assets.
|
|
(1)
|
As of
March 31, 2018
, the Company had
$1,400 million
of borrowing capacity under its Revolving Credit Facility leaving
$1,098 million
of available capacity. The Revolving Credit Facility expires in
February 2023
, but is classified on the balance sheet as current due to the revolving nature of the facility. On
May 1, 2018
, the Company had
$372 million
in outstanding borrowings under the Revolving Credit Facility, leaving
$1,028 million
of available capacity.
|
|
(2)
|
Interest rates with respect to revolving loans under the Senior Secured Credit Facility at
March 31, 2018
were based on, at the Company's option, (a) adjusted London Interbank Offering Rate ("
LIBOR
") plus an additional margin or (b) JP Morgan Chase Bank, N.A.'s prime rate ("
ABR
") plus an additional margin, in each case subject to adjustment based on the then current senior secured leverage ratio. Based on the previous quarter senior secured leverage ratio, the
LIBOR
margin was
2.00%
and the
ABR
margin was
1.00%
for the three months ended
March 31, 2018
.
|
|
(3)
|
The Term Loan B provides for quarterly amortization payments totaling
1%
per annum of the original principal amount. The interest rate with respect to term loans under the Term Loan B is based on, at the Company’s option, (a) adjusted
LIBOR
plus
2.25%
(with a
LIBOR
floor of
0.75%
) or (b)
ABR
plus
1.25%
(with an
ABR
floor of
1.75%
).
|
|
(4)
|
The Term Loan A provides for quarterly amortization payments, which commence on June 30, 2018, totaling per annum
2.5%
,
2.5%
,
5.0%
,
7.5%
and
10.0%
of the original principal amount of the Term Loan A, with the last amortization payment to be made on February 8, 2023. The interest rates with respect to term loans under the Term Loan A are based on, at the Company's option, (a) adjusted
LIBOR
plus an additional margin or (b)
ABR
plus an additional margin, in each case subject to adjustment based on the
|
44
then current senior secured leverage ratio. Based on the previous quarter senior secured leverage ratio, the
LIBOR
margin was
2.00%
and the
ABR
margin was
1.00%
for the three months ended
March 31, 2018
.
|
(5)
|
Available capacity is subject to maintaining sufficient relocation related assets to collateralize these securitization obligations.
|
|
(6)
|
As of
March 31, 2018
, the Company had
$250 million
of borrowing capacity under the Apple Ridge Funding LLC securitization program leaving
$80 million
of available capacity.
|
|
(7)
|
Consists of a
£10 million
revolving loan facility and a
£5 million
working capital facility. As of
March 31, 2018
, the Company had
$21 million
of borrowing capacity under the Cartus Financing Limited securitization program leaving
$7 million
of available capacity.
|
|
(8)
|
Not included in this table is the Company's Unsecured Letter of Credit Facility which had a capacity of
$74 million
with
$66 million
utilized at a weighted average rate of
3.24%
at
March 31, 2018
.
|
Covenants under the Senior Secured Credit Facility, Term Loan A Facility and Indentures
The Senior Secured Credit Facility, Term Loan A Facility, the Unsecured Letter of Credit Facility and the indentures governing the Unsecured Notes contain various covenants that limit (subject to certain exceptions) Realogy Group’s ability to, among other things:
|
•
|
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.
|
As a result of the covenants to which we remain subject, we are limited in the manner in which we conduct our business and we may be unable to engage in favorable business activities or finance future operations or capital needs. In addition, the Senior Secured Credit Facility and Term Loan A Facility require us to maintain a senior secured leverage ratio.
The senior secured leverage ratio is tested quarterly and may not exceed 4.75 to 1.00. The senior secured leverage ratio is measured by dividing Realogy Group's total senior secured net debt by the trailing twelve month EBITDA calculated on a Pro Forma Basis, as those terms are defined in the senior secured credit facilities. Total senior secured net debt does not include unsecured indebtedness, including the Unsecured Notes, or the securitization obligations. EBITDA calculated on a Pro Forma Basis, as defined in the senior secured credit facilities, includes adjustments to EBITDA for restructuring costs, former parent legacy cost (benefit) items, net, loss on the early extinguishment of debt, non-cash charges and incremental securitization interest costs, as well as pro forma cost savings for restructuring initiatives, the pro forma effect of business optimization initiatives and the pro forma effect of acquisitions and new franchisees, in each case calculated as of the
45
beginning of the twelve-month period.
The Company was in compliance with the senior secured leverage ratio covenant at
March 31, 2018
.
See Note 5, "Short and Long-Term Debt—Senior Secured Credit Facility" and "Short and Long-Term Debt—Term Loan A Facility" to the Condensed Consolidated Financial Statements for additional information.
Non-GAAP Financial Measures
The SEC has adopted rules to regulate the use in filings with the SEC and in public disclosures of "non-GAAP financial measures," such as Operating EBITDA. These measures are derived on the basis of methodologies other than in accordance with GAAP.
Operating EBITDA is defined by us as net income (loss) before depreciation and amortization, interest expense, net (other than relocation services interest for securitization assets and securitization obligations), income taxes, and other items that are not core to the operating activities of the Company such as restructuring charges, former parent legacy items, losses on the early extinguishment of debt, asset impairments, gains or losses on discontinued operations and gains or losses on the sale of investments or other assets.
Operating EBITDA is our primary non-GAAP measure.
We present Operating EBITDA because we believe it is useful as a supplemental measure in evaluating the performance of our operating businesses and provides greater transparency into our results of operations. Our management, including our chief operating decision maker, uses Operating EBITDA as a factor in evaluating the performance of our business.
Operating EBITDA should not be considered in isolation or as a substitute for net income or other statement of operations data prepared in accordance with GAAP.
We believe Operating EBITDA facilitates company-to-company operating performance comparisons by backing out potential differences caused by variations in capital structures (affecting net interest expense), taxation, the age and book depreciation of facilities (affecting relative depreciation expense) and the amortization of intangibles, as well as other items that are not core to the operating activities of the Company such as restructuring charges, losses on the early extinguishment of debt, former parent legacy items, asset impairments, gains or losses on discontinued operations and gains or losses on the sale of investments or other assets, which may vary for different companies for reasons unrelated to operating performance. We further believe that Operating EBITDA is frequently used by securities analysts, investors and other interested parties in their evaluation of companies, many of which present an Operating EBITDA measure when reporting their results.
Operating EBITDA has limitations as an analytical tool, and you should not consider Operating EBITDA either in isolation or as a substitute for analyzing our results as reported under GAAP. Some of these limitations are:
|
•
|
this measure does not reflect changes in, or cash required for, our working capital needs;
|
|
•
|
this measure does not reflect our interest expense (except for interest related to our securitization obligations), or the cash requirements necessary to service interest or principal payments on our debt;
|
|
•
|
this measure does not reflect our income tax expense or the cash requirements to pay our taxes;
|
|
•
|
this measure does not reflect historical cash expenditures or future requirements for capital expenditures or contractual commitments;
|
|
•
|
although depreciation and amortization are non-cash charges, the assets being depreciated and amortized will often require replacement in the future, and this measure does not reflect any cash requirements for such replacements; and
|
|
•
|
other companies may calculate this measure differently so they may not be comparable.
|
Contractual Obligations
See Note 5, "Short and Long-Term Debt—Senior Secured Credit Facility" and "Short and Long-Term Debt—Term Loan A Facility", to the Condensed Consolidated Financial Statements included elsewhere in this Report for a description of the Company's recent debt transactions. All other future contractual obligations as of
March 31, 2018
have not changed materially from the amounts reported in our
2017
Form 10-K.
Critical Accounting Policies
In presenting our financial statements in conformity with generally accepted accounting principles, we are required to make estimates and assumptions that affect the amounts reported therein. Several of the estimates and assumptions we are required to make relate to matters that are inherently uncertain as they pertain to future events. However, events that are outside of our control cannot be predicted and, as such, they cannot be contemplated in evaluating such estimates and assumptions. If there is a significant unfavorable change to current conditions, it could result in a material adverse impact to
46
our combined results of operations, financial position and liquidity. We believe that the estimates and assumptions we used when preparing our financial statements were the most appropriate at that time.
These Condensed Consolidated Financial Statements should be read in conjunction with the Consolidated Financial Statements included in the Annual Report on Form 10-K for the year ended
December 31, 2017
, which includes a description of our critical accounting policies that involve subjective and complex judgments that could potentially affect reported results.
Recently Issued Accounting Pronouncements
See Note 1, "Basis of Presentation", to the Condensed Consolidated Financial Statements for a discussion of recently issued accounting pronouncements.
We are exposed to market risk from changes in interest rates primarily through our senior secured debt. At
March 31, 2018
, our primary interest rate exposure was to interest rate fluctuations, specifically
LIBOR
, due to its impact on our variable rate borrowings of our Revolving Credit Facility and Term Loan B under the Senior Secured Credit Facility and the Term Loan A Facility. Given that our borrowings under the Senior Secured Credit Facility and Term Loan A Facility are generally based upon
LIBOR
, this rate will be the Company's primary market risk exposure for the foreseeable future. We do not have significant exposure to foreign currency risk nor do we expect to have significant exposure to foreign currency risk in the foreseeable future.
We assess our market risk based on changes in interest rates utilizing a sensitivity analysis. The sensitivity analysis measures the potential impact on earnings, fair values and cash flows based on a hypothetical change (increase and decrease) in interest rates. We exclude the fair values of relocation receivables and advances and securitization borrowings from our sensitivity analysis because we believe the interest rate risk on these assets and liabilities is mitigated as the rate we earn on relocation receivables and advances and the rate we incur on our securitization borrowings are based on similar variable indices.
At
March 31, 2018
, we had variable interest rate long-term debt outstanding under our Senior Secured Credit Facility and Term Loan A Facility of
$2,129 million
, which excludes
$184 million
of securitization obligations. The weighted average interest rate on the outstanding amounts under our Senior Secured Credit Facility and Term Loan A Facility at
March 31, 2018
was
4.13%
. The interest rate with respect to the Term Loan B is based on adjusted
LIBOR
plus
2.25%
(with a
LIBOR
floor of
0.75%
). The interest rates with respect to the Revolving Credit Facility and term loans under the Term Loan A Facility are based on adjusted
LIBOR
plus an additional margin subject to adjustment based on the current senior secured leverage ratio. Based on the
March 31, 2018
senior secured leverage ratio, the
LIBOR
margin was
2.25%
. At
March 31, 2018
, the one-month
LIBOR
rate was
1.88%
; therefore, we have estimated that a 0.25% increase in
LIBOR
would have a
$5 million
impact on our annual interest expense.
As of
March 31, 2018
, we had interest rate swaps with a notional value of
$1,050 million
to manage a portion of our exposure to changes in interest rates associated with our
$2,129 million
of variable rate borrowings. Interest rates swaps with a notional value of
$425 million
expired on February 10, 2018.
Our remaining interest rate swaps are as follows:
|
Notional Value (in millions)
|
Commencement Date
|
Expiration Date
|
|
$600
|
August 2015
|
August 2020
|
|
$450
|
November 2017
|
November 2022
|
The swaps help protect our outstanding variable rate borrowings from future interest rate volatility. The fixed interest rates on the swaps range from
2.07%
to
2.89%
. The Company had an asset of
$9 million
and a liability of
$6 million
for the fair value of the interest rate swaps at
March 31, 2018
. The fair value of these interest rate swaps is subject to movements in
LIBOR
and will fluctuate in future periods. We have estimated that a 0.25% increase in the
LIBOR
yield curve would increase the fair value of our interest rate swaps by
$8 million
and would decrease interest expense. While these results may be used as a benchmark, they should not be viewed as a forecast of future results.
47
Controls and Procedures for Realogy Holdings Corp.
|
(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.
|
Controls and Procedures for Realogy Group LLC
|
(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.
|
Other Financial Information
The Condensed Consolidated Financial Statements as of
March 31, 2018
and for the
three-month
periods ended
March 31, 2018
and
2017
have been reviewed by PricewaterhouseCoopers LLP, an independent registered public accounting firm. Their reports, dated
May 3, 2018
, are included on pages 3 and 4. The reports of PricewaterhouseCoopers LLP state that they did not audit and they do not express an opinion on that unaudited financial information. Accordingly, the degree of reliance on their report on such information should be restricted in light of the limited nature of the review procedures applied. PricewaterhouseCoopers LLP is not subject to the liability provisions of Section 11 of the Securities Act of 1933 (the "Act") for their report on the unaudited financial information because that report is not a "report" or a "part" of the registration statement prepared or certified by PricewaterhouseCoopers LLP within the meaning of Sections 7 and 11 of the Act.
48
See Note 8, "Commitments and Contingencies—Litigation", to the Condensed Consolidated Financial Statements included elsewhere in this Report for additional information on the Company's legal proceedings, including a description of the
Dodge, et al. v. PHH Corporation, et al.
litigation, formerly captioned
Strader, et al. and Hall v. PHH Corporation, et al. and
which we refer to as the
Strader
legal matter.
The Company believes that it has adequately accrued for legal matters as appropriate. The Company records litigation accruals for legal matters which are both probable and estimable.
Litigation and other disputes are inherently unpredictable and subject to substantial uncertainties and unfavorable resolutions could occur. In addition, class action lawsuits or regulatory proceedings challenging practices that have broad impact can be costly to defend and, depending on the class size and claims, could be costly to settle. As such, the Company could incur judgments or enter into settlements of claims with liability that are materially in excess of amounts accrued and these settlements could have a material adverse effect on the Company’s financial condition, results of operations or cash flows in any particular period.
Litigation and claims against other participants in the residential real estate industry may impact the Company when the rulings in those cases cover practices common to the broader industry. Examples may include claims associated with RESPA compliance, broker fiduciary duties, and sales agent classification. The Company also may be impacted by litigation and other claims against companies in other industries. Rulings on matters such as the enforcement of arbitration and class waiver agreements and worker classification may adversely affect the Company and other residential real estate industry participants as a result of the classification of sales agents as independent contractors, irrespective of the fact that the parties subject to the rulings are in a different industry. For example, a recent decision by the California Supreme Court involving delivery workers adopts a more stringent classification test than the multifactor test historically used by the California courts. To the extent the defendants are unsuccessful in these types of litigation matters, and we or our franchisees cannot distinguish our or their practices (or our industry’s practices), we and our franchisees could face significant liability and could be required to modify certain business relationships, either of which could materially and adversely impact our financial condition and results of operations. There also are changing employment-related regulatory interpretations at both the federal and state levels that could create risks around historic practices and that could require changes in business practices, both for us and our franchisees.
Changes in current legislation, regulations or interpretations that are applicable to the residential real estate service industry may also impact the Company. On April 5, 2018, the Federal Trade Commission (“FTC”) and Department of Justice (“DOJ”) announced that they will hold a joint public workshop in June 2018 to explore competition issues in the residential real estate brokerage industry. The workshop is expected to focus on developments since the publication of the FTC and DOJ’s Report on Competition in the Real Estate Brokerage Industry from 2007, including the impact of Internet-enabled technologies on the industry and potential barriers to competition. The Company expects to submit comments and participate in the workshop.
|
(c)
|
The following table sets forth information relating to repurchase of shares of our common stock during the quarter ended
March 31, 2018
:
|
|
Period
|
Total Number of Shares Purchased
|
Average Price Paid per Share
|
Total Number of Shares Purchased as Part of a Publicly Announced Programs
(1)
|
Approximate Dollar Value of Shares that May Yet Be Purchased Under the Programs
(1)
|
||||||||
|
January 1 - 31, 2018
|
1,182,670
|
|
$26.92
|
1,182,670
|
|
$
|
68,640,666
|
|
||||
|
February 1 - 28, 2018
|
308,880
|
|
$26.44
|
308,880
|
|
$
|
410,473,879
|
|
||||
|
March 1 - 31, 2018
(2)
|
2,262,455
|
|
$26.43
|
2,262,455
|
|
$
|
350,677,193
|
|
||||
_______________
|
(1)
|
In February 2018, the Board authorized a new share repurchase program of up to
$350 million
of the Company's common stock, which was in addition to the remaining authorization available under the February 2017 share repurchase program. Repurchases under each program may be made at management's discretion from time to time on the open market, pursuant to Rule 10b5-1 trading plans or through privately negotiated transactions. The size and timing of these repurchases will depend
|
49
on price, market and economic conditions, legal and contractual requirements and other factors, and each share repurchase program has no time limit and may be suspended or discontinued at any time. All of the repurchased common stock has been retired.
|
(2)
|
Includes
202,860
of shares purchased for which the trade date occurred in late March 2018 while settlement occurred in April 2018.
|
During the period April 1, 2018 through
May 1, 2018
, we repurchased an additional
1.4 million
shares at a weighted average market price of
$26.17
per share. Giving effect to these repurchases, all of the remaining capacity under the February 2017 program has been utilized and as of
May 1, 2018
, we had approximately
$316 million
of remaining capacity authorized under the February 2018 share repurchase program.
See Exhibit Index.
50
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrants have duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
REALOGY HOLDINGS CORP.
and
REALOGY GROUP LLC
(Registrants)
Date:
May 3, 2018
/S/ ANTHONY E. HULL
Anthony E. Hull
Executive Vice President and
Chief Financial Officer
Date:
May 3, 2018
/S/ TIMOTHY B. GUSTAVSON
Timothy B. Gustavson
Senior Vice President,
Chief Accounting Officer and
Controller
51
EXHIBIT INDEX
Exhibit
Description
|
4.1 *
|
|
4.2 *
|
|
4.3 *
|
|
10.1
|
Realogy Holdings Corp. 2018 Long-Term Incentive Plan
(Incorporated by reference to Exhibit 10.1 to Registrants' Registration Statement on Form S-8 filed on May 2, 2018).
|
|
10.2 *
|
|
10.3 *
|
|
10.4 *
|
|
10.5 *
|
|
10.6
|
|
10.7
|
|
10.8
|
Second Amendment, dated as of February 8, 2018, to the Term Loan A Agreement, dated as of October 23, 2015, among Realogy Intermediate Holdings LLC, Realogy Group LLC, the lenders party thereto from time to time and JPMorgan Chase Bank, N.A., as administrative agent for the lenders (Incorporated by reference to Exhibit 10.3 to Registrants' Current Report on Form 8-K filed on February 8, 2018).
Note: The Term Loan A Agreement reflecting the cumulative effect of all amendments through February 8, 2018 is attached as Exhibit A to this Exhibit 10.8.
|
|
15.1*
|
|
31.1*
|
|
31.2*
|
|
31.3*
|
|
31.4*
|
|
32.1*
|
|
32.2*
|
|
101.INS ^
|
XBRL Instance Document.
|
52
Exhibit
Description
|
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.
|
53
TABLE OF CONTENTS
Part I - Financial InformationItem 1. Financial StatementsItem 2. Management's Discussion and Analysis Of Financial Condition and Results Of OperationsItem 3. Quantitative and Qualitative Disclosures About Market RisksItem 4. Controls and ProceduresPart II - Other InformationItem 1. Legal ProceedingsItem 2. Unregistered Sales Of Equity Securities and Use Of ProceedsItem 6. Exhibits