Realogy Reports Financial Results For Full Year 2013
Company Added
Company Removed
Apply to Request List

Realogy Reports Financial Results For Full Year 2013

Real Estate Leader Reports Revenue of $5.3 Billion, Net Income of $438 Million and Adjusted EBITDA of $796 Million in 2013
Company's Homesale Transaction Volume Increases 18% Year-over-Year

MADISON, N.J. - Feb. 25, 2014 // PRNewswire // - Realogy Holdings Corp. (NYSE: RLGY), a global leader in residential real estate franchising and provider of real estate brokerage, relocation, and title and settlement services, today reported financial results for the year ended December 31, 2013, including the following highlights:

  • Realogy's net revenue for full year 2013 was $5.3 billion, a 13% increase compared to 2012.
  • Realogy's Adjusted EBITDA1 for 2013 was $796 million, an increase of 18% year-over-year.
  • Net income for full year 2013 was $438 million, which includes an income tax benefit of $242 million that was primarily due to a $341 million release of the domestic deferred tax valuation allowance offset by approximately $100 million for current year book tax expense.
  • Basic earnings per share was $3.01 for the full year.
  • Realogy free cash flow1 totaled $421 million for the full year, or $2.89 per share.
  • The Company reduced its annualized run-rate cash interest expense to approximately $240 million and decreased its total net debt to trailing 12-month Adjusted EBITDA leverage ratio to 4.6 times as of December 31, 2013.

"Realogy posted strong revenue and Adjusted EBITDA gains in 2013," said Richard A. Smith, Realogy's chairman, chief executive officer and president. "This past year, we continued to position the Company for growth by adding franchisees to our brands and closing and successfully integrating accretive acquisitions, while closely managing operating expenses and reducing our debt by approximately $460 million since December 31, 2012."

For 2013, combined full-year homesale transaction volume (transaction sides times average sale price) increased by 18%, as compared to 2012. The Realogy Franchise Group (RFG), our franchise segment, and NRT, the operator of our company-owned brokerage offices, reported closed homesale transaction gains of 10% and 9%, respectively, in 2013. Average homesale price improved 9% at RFG and 6% at NRT compared to the prior year. NRT's 2013 average homesale price of approximately $471,000 is nearly double the national average of $245,500.

"For the first quarter of 2014, we expect to see our homesale transaction volume increase by 8% to 12%," said Anthony E. Hull, Realogy's executive vice president, chief financial officer and treasurer. "Based on closed activity in January and month-to-date in February, along with January and February open contracts, we expect homesale sides to be down 3% to 5% year-over-year for RFG and NRT combined this quarter due primarily to inventory constraints and the impact of weather in certain markets, and average sale price to be up 13% to 15% on a combined basis."

Balance Sheet Information as of December 31, 2013

The Company ended the year with a cash and cash equivalents balance of $236 million and no outstanding borrowings on its revolving credit facility under its senior secured credit agreement. Total long term corporate debt, including the short term portion, declined to $3.9 billion at December 31, 2013, from $4.4 billion at December 31, 2012. A consolidated balance sheet is included as Table 2 of this press release.

Corporate Governance

The Board made certain changes in corporate governance. It amended the Company's Bylaws to change the standard for the election of directors in uncontested elections from a plurality voting standard to a majority voting standard and adopted a related Director Resignation Policy. The Board also approved a proposed amendment to its Amended and Restated Certificate of Incorporation ("Charter Amendment") to eliminate the classification of the Board, with a three year phase out commencing in 2015. The proposed Charter Amendment is subject to stockholder approval at the 2014 annual meeting of stockholders.

Investor Conference Call

Today, February 25, at 8:30 a.m. (EST), Realogy will hold a conference call via webcast to review its full year 2013 results. The call will be hosted by Richard A. Smith, chairman, chief executive officer and president, and Anthony E. Hull, executive vice president, chief financial officer and treasurer, and will conclude with an investor Q&A period with management.

Investors may access the conference call live via webcast at www.realogy.com under "Investors" or by dialing (888) 895-3527 (toll free); international participants should dial (706) 679-2250. Please dial in at least 5 to 10 minutes prior to start time. A webcast replay also will be available from February 26 through March 12, 2014.

In addition, Realogy expects to file its annual report on Form 10-K with the Securities and Exchange Commission on February 27, 2014.

About Realogy Holdings Corp.

Realogy Holdings Corp. (NYSE: RLGY) is a global leader in real estate franchising with company-owned real estate brokerage operations doing business under its franchise systems as well as relocation and title services. Realogy's brands and business units include Better Homes and Gardens® Real Estate, CENTURY 21®, Coldwell Banker®, Coldwell Banker Commercial®, The Corcoran Group®, ERA®, Sotheby's International Realty®, NRT LLC, Cartus and Title Resource Group. Collectively, Realogy's franchise system members operate approximately 13,700 offices with 247,800 independent sales associates doing business in 103 countries around the world. Realogy is headquartered in Madison, N.J.

Forward-Looking Statements

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

Various factors that could cause actual future results and other future events to differ materially from those estimated by management include, but are not limited to: adverse developments or the absence of sustained improvement in general business, economic and political conditions; adverse developments or the absence of improvement in the residential real estate markets including but not limited to the lack of sustained improvement in the number of home sales and/or stagnant or declining home prices, low levels of consumer confidence, the impact of slow economic growth or future recessions and related high levels of unemployment in the U.S. and abroad, continued low inventory levels, renewed high levels of foreclosures, seasonal fluctuations in the residential real estate brokerage business, and increasing mortgage rates and down payment requirements and/or constraints on the availability of mortgage financing; the Company's geographic and high-end market concentration, particularly with respect to its Company-owned brokerage operations; the Company's failure to enter into or renew franchise agreements or maintain its brands; risks relating to our outstanding debt and interest obligations; variable rate indebtedness which subjects the Company to interest rate risk; the Company's inability to access capital; any outbreak or escalation of hostilities on a national, regional or international basis; government regulation as well as legislative, tax or regulatory changes that would adversely impact the residential real estate market, including but not limited to potential reform of the financing of the U.S. housing and mortgage markets and/or the Internal Revenue Code and changes in state or federal employment laws or regulations that would require classification of independent contractor sales associates to employee status, and wage and hour regulations; the Company's inability to realize benefits from future acquisitions; the Company's inability to sustain improvements in its operating efficiency; and the final resolution or outcomes with respect to Cendant's (our former parent) remaining contingent liabilities.

Consideration should be given to the areas of risk described above, as well as those risks set forth under the headings "Forward-Looking Statements" and "Risk Factors" in our filings with the Securities and Exchange Commission, including our Annual Report on Form 10-K for the year ended December 31, 2012, our 2013 Quarterly Reports filed on Form 10-Q, and our other filings made from time to time, in connection with considering any forward-looking statements that may be made by us and our businesses generally. Except for our ongoing obligations to disclose material information under the federal securities laws, we undertake no obligation to release publicly any revisions to any forward-looking statements, to report events or to report the occurrence of unanticipated events unless we are required to do so by law.

This release includes certain non-GAAP financial measures as defined under SEC rules. As required by SEC rules, important information regarding such measures is contained in the Tables attached to this release.

1 See Table 9 for definitions of these non-GAAP financial measures and Tables 6a, 6b, 7 and 8 for reconciliations of these non-GAAP financial measures to their most comparable GAAP terms.

Contacts:

Investor

Alicia Swift
(973) 407-4669
alicia.swift@realogy.com

Jennifer Pepper
(973) 407-7487
jennifer.pepper@realogy.com

Media

Mark Panus
(973) 407-7215
mark.panus@realogy.com


Table 1

 

REALOGY HOLDINGS CORP.
CONSOLIDATED STATEMENTS OF OPERATIONS
(In millions, except per share data)

   
 

Year Ended December 31,

 

2013

 

2012

 

2011

Revenues

         

Gross commission income

$

3,946

   

$

3,428

   

$

2,926

 

Service revenue

867

   

821

   

752

 

Franchise fees

322

   

271

   

256

 

Other

154

   

152

   

159

 

Net revenues

5,289

   

4,672

   

4,093

 

Expenses

         

Commission and other agent-related costs

2,691

   

2,319

   

1,932

 

Operating

1,371

   

1,313

   

1,270

 

Marketing

199

   

190

   

185

 

General and administrative

327

   

327

   

254

 

Former parent legacy costs (benefit), net

(4)

   

(8)

   

(15)

 

Restructuring costs

4

   

12

   

11

 

Depreciation and amortization

176

   

173

   

186

 

Interest expense, net

281

   

528

   

666

 

Loss on the early extinguishment of debt

68

   

24

   

36

 

IPO related costs for Convertible Notes

   

361

   

 

Other (income)/expense, net

1

   

(4)

   

1

 

Total expenses

5,114

   

5,235

   

4,526

 

Income (loss) before income taxes, equity in earnings and noncontrolling interests

175

   

(563)

   

(433)

 

Income tax (benefit) expense

(242)

   

39

   

32

 

Equity in earnings of unconsolidated entities

(26)

   

(62)

   

(26)

 

Net income (loss)

443

   

(540)

   

(439)

 

Less: Net income attributable to noncontrolling interests

(5)

   

(3)

   

(2)

 

Net income (loss) attributable to Realogy Holdings

$

438

   

$

(543)

   

$

(441)

 
           

Earnings (loss) per share attributable to Realogy Holdings:

         

Basic earnings (loss) per share:

$

3.01

   

$

(14.41)

   

$

(55.01)

 

Diluted earnings (loss) per share:

$

2.99

   

$

(14.41)

   

$

(55.01)

 

Weighted average common and common 
equivalent shares outstanding:

Basic:

145.4

   

37.7

   

8.0

 

Diluted:

146.6

   

37.7

   

8.0

 

 

 

Table 2

     

REALOGY HOLDINGS CORP.
CONSOLIDATED BALANCE SHEETS
(In millions, except share data)

   
       
 

December 31,
 2013

 

December 31,
 2012

   

ASSETS

     

Current assets:

     

Cash and cash equivalents

$

236

   

$

376

 

Trade receivables (net of allowance for doubtful accounts of $37 and $51)

121

   

122

 

Relocation receivables

270

   

324

 

Deferred income taxes

186

   

54

 

Other current assets

104

   

102

 

Total current assets

917

   

978

 

Property and equipment, net

205

   

188

 

Goodwill

3,335

   

3,304

 

Trademarks

732

   

732

 

Franchise agreements, net

1,562

   

1,629

 

Other intangibles, net

365

   

399

 

Other non-current assets

210

   

215

 

Total assets

$

7,326

   

$

7,445

 
       

LIABILITIES AND EQUITY

     

Current liabilities:

     

Accounts payable

$

123

   

$

148

 

Securitization obligations

252

   

261

 

Due to former parent

63

   

69

 

Revolving credit facilities and current portion of long-term debt

19

   

110

 

Accrued expenses and other current liabilities

454

   

427

 

Total current liabilities

911

   

1,015

 

Long-term debt

3,886

   

4,256

 

Deferred income taxes

337

   

444

 

Other non-current liabilities

179

   

211

 

Total liabilities

5,313

   

5,926

 

Commitments and contingencies

     

Equity:

     

Realogy Holdings preferred stock: $.01 par value; 50,000,000 shares authorized, none issued and outstanding at December 31, 2013 and December 31, 2012

   

 

Realogy Holdings common stock: $.01 par value; 400,000,000 shares authorized, 146,125,337 shares outstanding at December 31, 2013 and 145,369,453 shares outstanding at December 31, 2012

1

   

1

 

Additional paid-in capital

5,635

   

5,591

 

Accumulated deficit

(3,607)

   

(4,045)

 

Accumulated other comprehensive loss

(19)

   

(31)

 

Total stockholders' equity

2,010

   

1,516

 

Noncontrolling interests

3

   

3

 

Total equity

2,013

   

1,519

 

Total liabilities and equity

$

7,326

   

$

7,445

 

 

Table 3

       

REALOGY HOLDINGS CORP

2013 KEY DRIVERS

 
         
   

Quarter Ended

 

Year Ended

   

March 31,
 2013

 

June 30,
 2013

 

September 30,
 2013

 

December 31,
 2013

 

December 31,
 2013

Real Estate Franchise Services(a)

                   

Closed homesale sides

 

209,779

   

302,420

   

315,432

   

255,793

   

1,083,424

 

Average homesale price

 

$

210,919

   

$

236,590

   

$

240,408

   

$

237,776

   

$

233,011

 

Average homesale broker commission rate

 

2.56

%

 

2.55

%

 

2.53

%

 

2.53

%

 

2.54

%

Net effective royalty rate

 

4.57

%

 

4.51

%

 

4.46

%

 

4.44

%

 

4.49

%

Royalty per side

 

$

258

   

$

281

   

$

281

   

$

278

   

$

276

 

Company Owned Real Estate Brokerage Services

               

Closed homesale sides

 

58,060

   

92,878

   

93,083

   

72,619

   

316,640

 

Average homesale price

 

$

427,812

   

$

478,280

   

$

475,823

   

$

490,666

   

$

471,144

 

Average homesale broker commission rate

 

2.52

%

 

2.49

%

 

2.49

%

 

2.49

%

 

2.50

%

Gross commission income per side

 

$

11,630

   

$

12,598

   

$

12,527

   

$

12,856

   

$

12,459

 

Relocation Services

                   

Initiations

 

35,951

   

51,311

   

42,788

   

35,655

   

165,705

 

Referrals

 

15,677

   

26,258

   

28,406

   

21,032

   

91,373

 

Title and Settlement Services

                   

Purchase title and closing units

 

21,506

   

34,157

   

33,540

   

26,369

   

115,572

 

Refinance title and closing units

 

24,500

   

23,123

   

17,625

   

10,948

   

76,196

 

Average price per closing unit

 

$

1,322

   

$

1,490

   

$

1,579

   

$

1,649

   

$

1,504

 

_______________

(a)         Includes all franchisees except for our Company Owned Real Estate Brokerage Services segment.

  

Table 4

       

REALOGY HOLDINGS CORP

2012 KEY DRIVERS

   
         
   

Quarter Ended

 

Year Ended

   

March 31,
 2012

 

June 30,
 2012

 

September 30,
 2012

 

December 31,
 2012

 

December 31,
 2012

Real Estate Franchise Services(a)

                   

Closed homesale sides

 

197,458

      

273,771

      

265,828

      

251,567

      

988,624

 

Average homesale price

 

$

194,071

   

$

214,547

   

$

218,866

   

$

222,234

   

$

213,575

 

Average homesale broker commission rate

 

2.56

%

 

2.55

%

 

2.53

%

 

2.53

%

 

2.54

%

Net effective royalty rate

 

4.75

%

 

4.64

%

 

4.65

%

 

4.53

%

 

4.63

%

Royalty per side

 

$

248

   

$

263

   

$

268

   

$

265

   

$

262

 

Company Owned Real Estate Brokerage Services

Closed homesale sides

 

55,273

   

82,768

   

79,383

   

71,985

   

289,409

 

Average homesale price

 

$

403,115

   

$

446,732

   

$

442,212

   

$

476,789

   

$

444,638

 

Average homesale broker commission rate

 

2.51

%

 

2.49

%

 

2.50

%

 

2.48

%

 

2.49

%

Gross commission income per side

 

$

10,959

   

$

11,856

   

$

11,786

   

$

12,501

   

$

11,826

 

Relocation Services

                   

Initiations

 

37,470

   

48,698

   

38,696

   

33,298

   

158,162

 

Referrals

 

14,266

   

22,039

   

24,082

   

18,940

   

79,327

 

Title and Settlement Services

                   

Purchase title and closing units

 

20,565

   

29,973

   

28,927

   

25,691

   

105,156

 

Refinance title and closing units

 

22,016

   

17,766

   

24,168

   

25,270

   

89,220

 

Average price per closing unit

 

$

1,237

   

$

1,450

   

$

1,378

   

$

1,366

   

$

1,362

 

_______________

(a)         Includes all franchisees except for our Company Owned Real Estate Brokerage Services segment.

 

Table 5a

     

REALOGY HOLDINGS CORP.
SELECTED 2013 FINANCIAL DATA
(In millions)

 
       
 

For the Three Months Ended

 

For the Year Ended

 

March 31,

 

June 30,

 

September 30,

 

December 31,

 

December 31,

 

2013

 

2013

 

2013

 

2013

 

2013

Net revenues(a)

                 

Real Estate Franchise Services

$

135

   

$

193

   

$

193

   

$

169

   

$

690

 

Company Owned Real Estate Brokerage Services

686

   

1,182

   

1,178

   

944

   

3,990

 

Relocation Services

87

   

108

   

127

   

97

   

419

 

Title and Settlement Services

100

   

130

   

134

   

103

   

467

 

Corporate and Other

(51)

   

(80)

   

(79)

   

(67)

   

(277)

 

Total Company

$

957

   

$

1,533

   

$

1,553

   

$

1,246

   

$

5,289

 
                   

EBITDA(b)

                 

Real Estate Franchise Services

$

72

   

$

133

   

$

133

   

$

110

   

$

448

 

Company Owned Real Estate Brokerage Services

(8)

   

102

   

91

   

21

   

206

 

Relocation Services

10

   

27

   

45

   

22

   

104

 

Title and Settlement Services

4

   

20

   

17

   

9

   

50

 

Corporate and Other

(15)

   

(78)

   

(50)

   

(12)

   

(155)

 

Total Company

$

63

   

$

204

   

$

236

   

$

150

   

$

653

 

Less:

                 

Depreciation and amortization

42

   

44

   

44

   

46

   

176

 

Interest expense, net

89

   

67

   

74

   

51

   

281

 

Income tax expense (benefit)

7

   

9

   

9

   

(267)

   

(242)

 

Net income (loss) attributable to Realogy Holdings

$

(75)

   

$

84

   

$

109

   

$

320

   

$

438

 

_______________

(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$51 million, $80 million, $79 million and $67 million for the three months ended March 31, 2013, June 30, 2013, September 30, 2013 and December 31, 2013, respectively.  Such amounts are eliminated through the Corporate and Other line.

        Revenues for the Relocation Services segment include $8 million, $12 million, $14 million and $9 million of intercompany referral commissions paid by the Company Owned Real Estate Brokerage Services segment during the three months endedMarch 31, 2013, June 30, 2013, September 30, 2013 and December 31, 2013, respectively.  Such amounts are recorded as contra-revenues by the Company Owned Real Estate Brokerage Services segment.

(b)    The three months ended March 31, 2013 includes $3 million related to the loss on early extinguishment of debt and $1 million of former parent legacy costs. 

        The three months ended June 30, 2013 includes $43 million related to the loss on early extinguishment of debt, $26 million related to the Phantom Value Plan and $4 million restructuring costs, partially offset by a net benefit of $2 million of former parent legacy items. 

        The three months ended September 30, 2013 includes $22 million related to the loss on early extinguishment of debt, $19 million related to the Phantom Value Plan and a net cost of $1 million of former parent legacy items.

        The three months ended December 31, 2013 includes $2 million related to the Phantom Value Plan and a net benefit of $4 million of former parent legacy items.

 

Table 5b

 

REALOGY HOLDINGS CORP.
SELECTED 2012 FINANCIAL DATA
(In millions)

 
 

For the Three Months Ended

 

For the Year Ended

 

March 31,

 

June 30,

 

September 30,

 

December 31,

 

December 31,

 

2012

 

2012

 

2012

 

2012

 

2012

Net revenues(a)

                 

Real Estate Franchise Services

$

129

   

$

170

   

$

161

   

$

144

   

$

604

 

Company Owned Real Estate Brokerage Services

617

   

994

   

948

   

910

   

3,469

 

Relocation Services

88

   

109

   

124

   

102

   

423

 

Title and Settlement Services

88

   

106

   

114

   

113

   

421

 

Corporate and Other

(47)

   

(70)

   

(66)

   

(62)

   

(245)

 

Total Company

$

875

   

$

1,309

   

$

1,281

   

$

1,207

   

$

4,672

 
                   

EBITDA(b) (c)

                 

Real Estate Franchise Services

$

61

   

$

99

   

$

107

   

$

97

   

$

364

 

Company Owned Real Estate Brokerage Services

(17)

   

78

   

67

   

37

   

165

 

Relocation Services

4

   

30

   

45

   

24

   

103

 

Title and Settlement Services

2

   

14

   

12

   

10

   

38

 

Corporate and Other

(20)

   

(18)

   

(18)

   

(417)

   

(473)

 

Total Company

$

30

   

$

203

   

$

213

   

$

(249)

   

$

197

 

Less:

                 

Depreciation and amortization

45

   

44

   

42

   

42

   

173

 

Interest expense, net

170

   

176

   

187

   

(5)

   

528

 

Income tax expense

7

   

8

   

18

   

6

   

39

 

Net loss attributable to Realogy

$

(192)

   

$

(25)

   

$

(34)

   

$

(292)

   

$

(543)

 

_______________

(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$47 million, $70 million, $66 million and $62 million for the three months ended March 31, 2012, June 30, 2012, September 30, 2012 and December 31, 2012, respectively. Such amounts are eliminated through the Corporate and Other line.

        Revenues for the Relocation Services segment include $7 million, $11 million, $12 million and $9 million of intercompany referral commission paid by the Company Owned Real Estate Brokerage Services segment during the three months ended March 31, 2012, June 30, 2012, September 30, 2012 and December 31, 2012, respectively.  Such amounts are recorded as contra-revenues by the Company Owned Real Estate Brokerage Services segment.

(b)    The three months ended March 31, 2012 includes $3 million of restructuring costs and $6 million related to loss on the early extinguishment of debt, partially offset by $3 million of former parent legacy benefits. 

        The three months ended June 30, 2012 includes $2 million of restructuring costs. 

        The three months ended September 30, 2012 includes $2 million of restructuring costs, partially offset by $1 million of former parent legacy benefits. 

        The three months ended December 31, 2012 includes $361 million of IPO related costs (of which $256 million was non-cash and related to the issuance of additional shares and $105 million was a cash fee payment), $39 million expense for the Apollo management fee termination agreement, $18 million loss on the early extinguishment of debt and $5 million of restructuring costs, partially offset by a net benefit of $4 million of former parent legacy items. 

        The amounts broken down by business units as follows:

 

For the Three Months Ended

 

For the Year Ended

 

March 31,

 

June 30,

 

September 30,

 

December 31,

 

December 31,

 

2012

 

2012

 

2012

 

2012

 

2012

Company Owned Real Estate Brokerage
Services

1

   

2

   

2

   

2

   

7

 

Relocation Services

1

   

   

   

2

   

3

 

Title and Settlement Services

1

   

   

   

1

   

2

 

Corporate and Other

3

   

   

(1)

   

414

   

416

 

Total Company

6

   

2

   

1

   

419

   

428

 

(c)    The three months ended March 31, 2012 reflects the incremental employee-related costs that were primarily due to $13 million of expense for the 2012 bonus plan, which is in addition to $11 million of expense being recognized for the retention plan that was implemented in November 2010, whereas in the first quarter of 2011 only $11 million of expense was recognized for the retention plan. The retention plan was put in place to retain key employees during a period when there was not an annual bonus plan.  As a result, there is $13 million of incremental employee related costs in the first quarter of 2012 compared to the first quarter of 2011.

        The three months ended June 30, 2012 reflects the incremental employee-related costs that were primarily due to $15 million of expense for the 2012 bonus plan, which is in addition to $10 million of expense being recognized for the November 2010retention plan, whereas in the second quarter of 2011 only $10 million of expense was recognized for the retention plan.  As a result, there is $15 million of incremental employee related costs in the second quarter of 2012 compared to the second quarter of 2011.

        The three months ended September 30, 2012 reflects the incremental employee-related costs that were primarily due to $20 million of expense for the 2012 bonus plan, which is in addition to $6 million of expense being recognized for the November 2010 retention plan, whereas in the third quarter of 2011 only $9 million of expense was recognized for the retention plan.  As a result, there is $17 million of incremental employee related costs in the third quarter of 2012 compared to the third quarter of 2011.

        The three months ended December 31, 2012 reflects the incremental employee-related costs that were primarily due to $19 million of expense for the 2012 bonus plan, whereas in the fourth quarter of 2011 only $10 million of expense was recognized for the retention plan.  As a result, there is $9 million of incremental employee related costs in the fourth quarter of 2012 compared to the fourth quarter of 2011.

  

Table 6a

 

REALOGY HOLDINGS CORP

2013 EBITDA AND ADJUSTED EBITDA

(In millions)

   

A reconciliation of net income attributable to Realogy Holdings to EBITDA and Adjusted EBITDA for the year ended December 31, 2013 is set forth in the following table:

   
 

For the Year Ended December 31, 2013

Net income attributable to Realogy Holdings

$

438

 

Income tax benefit

(242)

 

Income before income taxes

196

 

Interest expense, net

281

 

Depreciation and amortization

176

 

EBITDA

653

 

Covenant calculation adjustments:

 

Restructuring costs and former parent legacy costs (benefit), net(a)

 

Loss on the early extinguishment of debt

68

 

Pro forma cost savings for 2013 restructuring initiatives (b)

1

 

Pro forma effect of business optimization initiatives(c)

16

 

Non-cash charges (d)

39

 

Non-recurring fair value adjustments for purchase accounting(e)

1

 

Pro forma effect of acquisitions and new franchisees (f)

11

 

Fees for secondary equity offerings

2

 

Incremental securitization interest costs(g)

5

 

Adjusted EBITDA

$

796

 

Total senior secured net debt (h)

$

2,346

 

Senior secured leverage ratio

 

2.95x

 
   

_______________

 

(a)      Consists of $4 million of restructuring costs offset by a benefit of $4 million of former parent legacy items.

(b)     Represents incremental costs incurred for the corporate headquarters that are not expected to recur in subsequent periods.

(c)      Represents the twelve-month pro forma effect of business optimization initiatives including $9 million related to business cost cutting initiatives, $2 million related to our Relocation Services integration costs, $3 million related to vendor renegotiations, and $2 million of other items.

(d)     Represents the elimination of non-cash expenses, including $61 million of stock-based compensation expense and $1 million of other items less $23 million for the change in the allowance for doubtful accounts and notes reserves from January 1, 2013 through December 31, 2013.

(e)      Reflects the adjustment for the negative impact of fair value adjustments for purchase accounting at the operating business segments primarily related to deferred rent.

(f)      Represents the estimated impact of acquisitions and new franchisees as if they had been acquired or signed on January 1, 2013.  Franchisee sales activity is comprised of new franchise agreements as well as growth acquired by existing franchisees with our assistance.  We have made a number of assumptions in calculating such estimate and there can be no assurance that we would have generated the projected levels of EBITDA had we owned the acquired entities or entered into the franchise contracts as of January 1, 2013.

(g)      Incremental borrowing costs incurred as a result of the securitization facilities refinancing for the twelve months ended December 31, 2013.

(h)     Represents total borrowings under the senior secured credit facility and borrowings secured by a first priority lien on our assets of $2,498 million plus $19 million of capital lease obligations less $171 million of readily available cash as of December 31, 2013.  Pursuant to the terms of our senior secured credit facility, total senior secured net debt does not include the First and a Half Lien Notes, other indebtedness secured by a lien on our assets that is pari passu or junior in priority to the First and a Half Lien Notes, our securitization obligations or unsecured indebtedness, including the 3.375% Senior Notes.

 

 

Table 6b

 

REALOGY HOLDINGS CORP

2012 EBITDA AND ADJUSTED EBITDA

(In millions)

   

A reconciliation of net loss attributable to Realogy to EBITDA and Adjusted EBITDA for the year ended December 31, 2012 is set forth in the following table:

   
 

For the Year Ended

December 31, 2012

Net loss attributable to Realogy Holdings

$

(543)

 

Income tax expense

39

 

Loss before income taxes

(504)

 

Interest expense, net

528

 

Depreciation and amortization

173

 

EBITDA

197

 

Covenant calculation adjustments:

 

Restructuring costs and former parent legacy costs (benefit), net(a)

4

 

IPO related costs for the Convertible Notes

361

 

Loss on the early extinguishment of debt

24

 

Pro forma cost savings for 2012 restructuring initiatives(b)

7

 

Pro forma effect of business optimization initiatives(c)

31

 

Non-cash charges (d)

(3)

 

Non-recurring fair value adjustments for purchase accounting(e)

3

 

Pro forma effect of acquisitions and new franchisees (f)

5

 

Apollo management fees (g)

39

 

Incremental securitization interest costs(h)

6

 

Adjusted EBITDA

$

674

 

Total senior secured net debt (i)

$

2,224

 

Senior secured leverage ratio

3.30

x

_______________

 

(a)      Consists of $12 million of restructuring costs offset by a benefit of $8 million of former parent legacy items.

(b)     Represents actual costs incurred that are not expected to recur in subsequent periods due to restructuring activities initiated during 2012.  From this restructuring, we expect to reduce our operating costs by approximately $14 million on a twelve-month run-rate basis and estimate that $7 million of such savings were realized from the time they were put in place.  The adjustment shown represents the impact the savings would have had on the period from January 1, 2012 through the time they were put in place, had those actions been effected on January 1, 2012.

(c)      Represents the twelve-month pro forma effect of business optimization initiatives including $3 million related to our Relocation Services integration costs, $3 million related to vendor renegotiations, $26 million for employee retention accruals and $2 million of other items less a $3 million adjustment for the at risk homesale reserves.  The employee retention accruals reflect the employee retention plans that were implemented in lieu of our customary bonus plans in 2010 and 2011, due to the ongoing and prolonged downturn in the housing market in order to ensure the retention of executive officers and other key personnel, principally within our corporate services unit and the corporate offices of our four business units.

(d)     Represents the elimination of non-cash expenses, including $5 million of stock-based compensation expense and $2 million of other items less $10 million for the change in the allowance for doubtful accounts and notes reserves from January 1, 2012through December 31, 2012.

(e)     Reflects the adjustment for the negative impact of fair value adjustments for purchase accounting at the operating business segments primarily related to deferred rent.

(f)      Represents the estimated impact of acquisitions and new franchisees as if they had been acquired or signed on January 1, 2012.  Franchisee sales activity is comprised of new franchise agreements as well as growth acquired by existing franchisees with our assistance.  We have made a number of assumptions in calculating such estimate and there can be no assurance that we would have generated the projected levels of EBITDA had we owned the acquired entities or entered into the franchise contracts as of January 1, 2012.

(g)     Represents the fee paid to Apollo for termination of the management agreement.

(h)     Reflects the incremental borrowing costs incurred as a result of the 2011 securitization facilities refinancing for the twelve months ended December 31, 2012.

(i)      Represents total borrowings under the senior secured credit facility which are secured by a first priority lien on our assets of $2,525 million plus $12 million of capital lease obligations less $313 million of readily available cash as of December 31, 2012.  Pursuant to the terms of the senior secured credit facility, senior secured net debt does not include First and a Half Lien Notes and other indebtedness that is secured by a lien that is pari passu or junior to the First and a Half Lien Notes or securitization obligations.

  

Table 7

 

REALOGY HOLDINGS CORP

EBITDA AND ADJUSTED EBITDA

THREE MONTHS ENDED DECEMBER 31

(In millions)

   

Set forth in the table below is a reconciliation of net income (loss) attributable to Realogy Holdings to EBITDA and Adjusted EBITDA for the three month periods ended December 31, 2013 and 2012:

   
 

Three Months Ended

 

December 31,
 2013

 

December 31,
 2012

Net income (loss) attributable to Realogy Holdings

$

320

   

(292)

 

Income tax (benefit) expense

(267)

   

6

 

Income (loss) before income taxes

53

   

(286)

 

Interest expense (income), net

51

   

(5)

 

Depreciation and amortization

46

   

42

 

EBITDA

150

   

(249)

 

Restructuring costs and former parent legacy costs (benefit), net

(4)

   

1

 

  IPO related costs for the Convertible Notes

   

361

 

  Apollo management fee termination

   

39

 

Apollo management fees

   

(11)

 

Loss on the early extinguishment of debt

   

18

 

Non-cash charges

2

   

3

 

Pro forma cost savings for restructuring initiatives

   

1

 

Pro forma effect of business optimization initiatives

1

   

1

 

Non-recurring fair value adjustments for purchase accounting

   

1

 

Pro forma effect of acquisitions and new franchisees

1

   

1

 

Incremental securitization interest costs

1

   

1

 

Adjusted EBITDA

151

   

167

 

 

Table 8

 

 

REALOGY HOLDINGS CORP

FREE CASH FLOW

 

   

A reconciliation of net income attributable to Realogy Holdings to free cash flow is set forth in the following table:

   
 

For the year ended

 

December 31, 2013

 

($ in millions)

 

($ per share)

Net income attributable to Realogy Holdings / Basic earnings per share

$

438

   

$

3.01

 

Income tax benefit, net of payments

(258)

   

(1.77)

 

Interest expense, net

281

   

1.93

 

Cash interest payments

(312)

   

(2.15)

 

Depreciation and amortization

176

   

1.21

 

Capital expenditures

(62)

   

(0.43)

 

Restructuring costs and legacy, net of payments

(11)

   

(0.08)

 

Cash payment related to Apollo management fee termination

(15)

   

(0.10)

 

Loss on the early extinguishment of debt

68

   

0.47

 

Working capital adjustments

70

   

0.48

 

Relocation assets, net of securitization

46

   

0.32

 

Free Cash Flow / Cash Earnings Per Share

$

421

   

$

2.89

 
       

Basic weighted average number of common shares outstanding (in millions)

   

145.4

 

 

Table 9

                                                                                                                                                                                                           

Non-GAAP Definitions

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) and income taxes.  Adjusted EBITDA calculated for a twelve-month period is presented to demonstrate our compliance with the senior secured leverage ratio covenant in the senior secured credit facility.  Adjusted EBITDA calculated for a twelve-month period corresponds to the definition of "EBITDA," calculated on a "pro forma basis," used in the senior secured credit facility to calculate the senior secured leverage ratio.  Adjusted EBITDA includes adjustments to EBITDA for restructuring costs, former parent legacy cost (benefit) items, net, IPO related costs for the Convertible Notes, loss on the early extinguishment of debt, non-cash charges, non-recurring fair value adjustments for purchase accounting, Apollo management fees, fees for the secondary equity offerings and incremental securitization interest costs, as well as pro forma cost savings for restructuring initiatives, the pro forma effect of business optimization initiatives and the pro forma effect of acquisitions and new franchisees, in each case calculated as of the beginning of the twelve-month period.  Adjusted EBITDA calculated for a three-month period adjusts for the same items as for a twelve-month period, except that the pro forma effect of cost savings, business optimizations and acquisitions and new franchisees are calculated as of the beginning of the three-month period instead of the twelve-month period.

We present EBITDA and Adjusted EBITDA because we believe EBITDA and Adjusted EBITDA are useful as supplemental measures in evaluating the performance of our operating businesses and provide greater transparency into our results of operations.  Our management, including our chief operating decision maker, uses EBITDA as a factor in evaluating the performance of our business.  EBITDA and Adjusted 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 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, which may vary for different companies for reasons unrelated to operating performance.  We further believe that EBITDA is frequently used by securities analysts, investors and other interested parties in their evaluation of companies, many of which present an EBITDA measure when reporting their results.

EBITDA and Adjusted EBITDA have limitations as analytical tools, and you should not consider EBITDA or Adjusted EBITDA either in isolation or as substitutes for analyzing our results as reported under GAAP.  Some of these limitations are:

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

In addition to the limitations described above, Adjusted EBITDA includes pro forma cost savings, the pro forma effect of business optimization initiatives and the pro forma full period effect of acquisitions and new franchisees.  These adjustments may not reflect the actual cost savings or pro forma effect recognized in future periods.

Free Cash Flow is defined as net income (loss) attributable to Realogy before income tax (benefit) expense, net of payments, interest expense, net, depreciation and amortization, capital expenditures, restructuring costs and former parent legacy costs (benefits), net of payments, loss on the early extinguishment of debt, working capital adjustments and relocation assets, net of change in securitization obligations.  Cash Earnings Per Share is defined as Free Cash Flow divided by the weighted average basic shares outstanding.  We use Free Cash Flow and Cash Earnings Per Share in our internal evaluation of operating effectiveness and decisions regarding the allocation of resources.  Free Cash Flow and Cash Earnings Per Share are not defined by GAAP and should not be considered in isolation or as an alternative to net income (loss), net cash provided by (used in) operating, investing and financing activities or other financial data prepared in accordance with GAAP or as an indicator of the Company's operating performance. Free Cash Flow and Cash Earnings Per Share may differ from similarly titled measures presented by other companies.

Logo: http://photos.prnewswire.com/prnh/20140110/NY44427LOGO

SOURCE Realogy Holdings Corp.

###

Comments:

comments powered by Disqus
Share This Page

Subscribe to our Newsletters