Anywhere Real Estate Inc.
11/07/2024 | Press release | Distributed by Public on 11/07/2024 08:11
ANYWHERE REAL ESTATE INC. REPORTS THIRD QUARTER 2024 FINANCIAL RESULTS
MADISON, N.J., Nov. 7, 2024/PRNewswire/ - Anywhere Real Estate Inc. (NYSE: HOUS) ("Anywhere" or the "Company"), a global leader in residential real estate services, today reported financial results for the third quarter ended September 30, 2024.
"I am proud of our third quarter performance as Anywhere delivered strong Operating EBITDA and free cash flow, invested meaningfully in the business for future growth, gained luxury share, and strengthened our balance sheet," said Ryan Schneider, Anywhere president and CEO. "Anywhere stands out because of our strategic strengths and profitability, along with our outstanding affiliated agents, franchisees, and employees who continue to deliver great value to consumers as we move real estate to what's next."
"Anywhere delivered differentiated profitability, optimized our balance sheet, and drove efficiencies to fuel even greater financial octane and flexibility for the future," said Charlotte Simonelli, Anywhere executive vice president, chief financial officer, and treasurer. "We are capitalizing on this moment to accelerate our strategic progress, invest in our future, and set Anywhere up for growth and further competitive differentiation as the housing market improves."
Third Quarter 2024 Highlights
- Generated Revenue of $1.5 billion, a decrease of 3% year-over-year.
- Combined closed transaction volume remained flat year-over-year in the third quarter with units down about 5% and price up 6%.
- Our strength in luxury continued as our Corcoran and Sotheby's International Realty brands outperformed the market, with 5% transaction volume growth in the third quarter, including growing our luxury unit share year-over-year.
- Reported Net Income of $7 milliondecreased $122 millionprimarily driven by lapping gains on the early extinguishment of debt which were $7 millionduring the third quarter of 2024 compared to $169 millionduring the same period last year. Adjusted Net Income of $6 milliondecreased $11 millionversus 2023 (See Table 1a).
- Operating EBITDA of $94 million, a $13 milliondecrease year-over-year (See Table 5a).
- Realized cost savings of approximately $30 millionand on track to realize full year cost savings of $120 million.
- Agent commission splits in the third quarter were up 15 basis points year-over-year to 80.4%, but down versus the prior quarter. It is the 10th straight quarter of stable commission splits at approximately 80%.
- Free Cash Flow of $99 millionversus $95 millionfor the corresponding quarter last year (See Table 7).
- The Company repaid its $196 millionTerm Loan A and repurchased $26 millionof unsecured notes for $19 million, capturing $7 millionof discount.
- The Company's preliminary October 2024closed transaction volume was up approximately 9% year-over-year and October open transaction volume, which represents new contracts and future closings, was up approximately 16% year-over-year. These preliminary October results on open and closed volumes have been adjusted to reflect like-for-like number of business days. October 2024included one more business day than October 2023.
- The Anywhere AI-enhanced marketing platform, Listing Concierge, won the Inman AI Award for Best Use of AI by a Brokerage in October 2024.
- Anywhere was recognized in October 2024by Forbes as a World's Best Employer for the fourth consecutive year.
Third Quarter 2024 Financial Highlights
The following table sets forth the Company's financial highlights for the periods presented (in millions, except per share data) (unaudited):
|
Three Months Ended September 30, |
||||
|
2024 |
2023 |
Change |
% Change |
|
|
Revenue |
$ 1,535 |
$ 1,584 |
$ (49) |
(3) % |
|
Operating EBITDA 1 |
94 |
107 |
(13) |
(12) |
|
Net income attributable to Anywhere |
7 |
129 |
(122) |
(95) |
|
Adjusted net income 2 |
6 |
17 |
(11) |
(65) |
|
Earnings per share |
0.06 |
1.17 |
(1.11) |
(95) |
|
Free Cash Flow 3 |
99 |
95 |
4 |
4 |
|
Net cash provided by operating activities |
$ 120 |
$ 145 |
$ (25) |
(17) % |
|
Select Key Drivers |
||||
|
Anywhere Brands - Franchise Group 4 5 |
||||
|
Closed homesale sides |
189,833 |
200,619 |
(5) % |
|
|
Average homesale price |
$ 502,512 |
$ 470,818 |
7 % |
|
|
Anywhere Advisors - Owned Brokerage Group 5 |
||||
|
Closed homesale sides |
67,625 |
71,794 |
(6) % |
|
|
Average homesale price |
$ 741,623 |
$ 712,232 |
4 % |
|
|
Anywhere Integrated Services - Title Group |
||||
|
Purchase title and closing units |
27,631 |
28,453 |
(3) % |
|
|
Refinance title and closing units |
2,661 |
2,304 |
15 % |
|
Footnotes: |
|
1 See Table 5a for a reconciliation of Net income attributable to Anywhere to Operating EBITDA. Operating EBITDA is defined as net income (loss) adjusted for depreciation and amortization, interest expense, net (excluding relocation services interest for securitization assets and securitization obligations), income taxes, and certain non-core items. Non-core items include restructuring charges, former parent legacy items, gains or losses on the early extinguishment of debt, impairments, and gains or losses on discontinued operations or the sale of businesses, investments or other assets. |
|
2 See Table 1a for a reconciliation of Net income attributable to Anywhere to Adjusted net income. Adjusted net income (loss) is defined as net income (loss) before mark-to-market interest rate swap adjustments, former parent legacy items, restructuring charges, (gain) loss on the early extinguishment of debt, impairments, (gain) loss on the sale of businesses, investments or other assets and the tax effect of the foregoing adjustments. |
|
3 See Table 7 for a reconciliation of Net income attributable to Anywhere to Free Cash Flow. Free Cash Flow is defined as net income (loss) attributable to Anywhere before income tax expense (benefit), income tax payments, net interest expense, cash interest payments, depreciation and amortization, capital expenditures, restructuring costs and former parent legacy costs (benefits), net of payments, impairments, (gain) loss on the sale of businesses, investments or other assets, (gain) loss on the early extinguishment of debt, working capital adjustments and relocation receivables (assets), net of change in securitization obligations. |
|
4 Includes all franchisees except for Owned Brokerage Group. |
|
5 In the quarter ended September 30, 2024, the Company's combined homesale transaction volume (transaction sides multiplied by average sale price) remained flat compared with the third quarter of 2023. |
2024 Financial Estimates
The Company is expecting to realize $120 millionin cost savings in 2024.
The Company expects its Free Cash Flow excluding one-time items to be approximately $100 millionin 2024. The one-time items are estimated to be approximately $60 million, and consist of a $20 million payment towards our antitrust litigation settlement and approximately $39 millionfor a 1999 Cendant legacy tax matter.
The antitrust litigation settlement totaled $83.5 million, $10 millionof which was paid in the fourth quarter of 2023 and $20 million of which was paid in the second quarter of 2024. The remaining $53.5 millionwill be due when appeals are resolved, the timing of which is uncertain. We currently expect the payment to occur no earlier than mid-2025.
The approximately $39 million1999 Cendant legacy tax matter will be due once statutory notice is received, which we have assumed will occur in 2024.
For further discussion of these matters, see our SEC periodic reports, including the Form 10-Q we filed this morning.
These estimates are subject to, among other things, macroeconomic and housing market uncertainties, including those related to rising inflation, declining affordability and constrained inventory as well as competitive, litigation and regulatory uncertainties. In addition, our free cash flow estimates do not include any potential financial impact relating to the implementation of industry settlement practice changes, which remain uncertain.
Balance Sheet
Total corporate debt, including the short-term portion, net of cash and cash equivalents (net corporate debt), totaled $2.5 billionat September 30, 2024. The Company ended the quarter with cash and cash equivalents of $102 million. The Company's Senior Secured Leverage Ratio was 1.32x at September 30, 2024 (see Table 8a). The Company's Net Debt Leverage Ratio was 7.4x at September 30, 2024 (see Table 8b).
On August 30, 2024, the Company repaid the entire outstanding principal amount of approximately $196 millionalong with accrued interest under the Term Loan A Facility, as amended, with a combination of cash on hand and borrowings from our Revolving Credit Facility.
During the third quarter of 2024, the Company repurchased a total of $26 millionof its Unsecured Notes at an aggregate purchase price of $19 million, plus accrued interest to the respective repurchase dates.
As of November 5, 2024 the Company had $555 millionof outstanding borrowings under its Revolving Credit Facility.
A consolidated balance sheet is included as Table 2 of this press release.
Investor Conference Call
Today, November 7, at 8:30 a.m. (ET), Anywhere will hold a conference call via webcast to review its Q3 2024 results and provide a business update. The webcast will be hosted by Ryan Schneider, chief executive officer and president, and Charlotte Simonelli, chief financial officer, and will conclude with an investor Q&A period with management.
Investors may access the conference call live via webcast at ir.anywhere.re or by dialing (800) 715-9871 (toll free); international participants should dial (646) 307-1963. Please dial in at least 5 to 10 minutes prior to start time. A webcast replay also will be available on the website.
About Anywhere Real Estate Inc.
Anywhere Real Estate Inc. (NYSE: HOUS) is moving the real estate industry to what's next. A leader of integrated residential real estate services, Anywhere includes franchise, brokerage, relocation, and title and settlement businesses, as well as mortgage and title insurance underwriter minority owned joint ventures. The diverse Anywhere brand portfolio includes some of the most recognized names in real estate: Better Homes and Gardens® Real Estate, CENTURY 21®, Coldwell Banker®, Coldwell Banker Commercial®, Corcoran®, ERA®, and Sotheby's International Realty®. Using innovative technology, data and marketing products, high-quality lead generation programs, and best-in-class learning and support services, Anywhere fuels the productivity of its approximately 182,100 independent sales agents in the U.S. and approximately 131,600 independent sales agents in 118 other countries and territories, helping them build stronger businesses and best serve today's consumers. Recognized for 13 consecutive years as one of the World's Most Ethical Companies, Anywhere has also been designated a Great Place to Work six years in a row, honored on the Forbes list of World's Best Employers for four years, named one of America's Most Innovative Companies by Fortune for two years, and featured by Newsweek as one of the World's Most Trustworthy Companies.
Forward-Looking Statements
This press release contains "forward-looking statements," within the meaning of the safe harbor provisions of the U.S. Private Securities Litigation Reform Act of 1995. Forward-looking statements can be identified by words such as: "believes", "expects", "anticipates", "intends", "projects", "estimates", "potential" and "plans" and similar expressions or future or conditional verbs such as "will", "should", "would", "may" and "could", and include statements that refer to expectations or other characterizations of future events, circumstances or results. Examples of forward-looking statements include the information appearing under 2024 Financial Estimates.
Forward-looking statements are neither historical facts nor assurances of future performance. Instead, they are based only on our current beliefs, expectations and assumptions regarding the future of our business, future plans and strategies, projections, anticipated events and trends, the economy and other future conditions. Such forward-looking statements involve known and unknown risks, uncertainties and other factors which may cause the actual results, performance or achievements of Anywhere Real Estate Inc. to be materially different from any future results, performance or achievements expressed or implied by such forward-looking statements.
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 the U.S. residential real estate markets, either regionally or nationally, which could include, but are not limited to, factors that impact homesale transaction volume, such as: prolonged periods of a high mortgage rate environment, high rates of inflation, reduced housing affordability and increasing costs of home ownership, a lack of housing inventory and a continued low number of home sales; adverse developments or the absence of sustained improvement in macroeconomic conditions (such as business, economic or political conditions) on a global, domestic or local basis, which could include, but are not limited to, contraction or stagnation in the U.S. economy, geopolitical and economic instability, including as related to foreign conflicts and supply chain disruptions, continued or accelerated increases in inflation and fiscal and monetary policies of the federal government; continued or expanded scrutiny from the Department of Justice (DOJ) on broker commissions, offers of compensation and various other industry rules and practices; industry structure changes (including as a result of litigation, legislative or regulatory developments and/or consumer behavior changes) that disrupt the functioning of the residential real estate market, including the manner in which any broker commissions are communicated, negotiated or paid; the impact of evolving competitive and consumer dynamics, including meaningful decreases in the average broker commission rate, continued erosion of the Company's share of the commission income generated by homesale transactions, our ability to compete against traditional and non-traditional competitors, including those that grow via acquisition, our ability to adapt our business to changing consumer preferences and lessening of multiple listing services obligations that may result in more unlisted properties and less inventory broadly available for sale; our ability to execute our business strategy and achieve growth, including with respect to the recruitment and retention of productive independent sales agents, attraction and retention of franchisees, development or procurement of products, services and technology, including the integration of Artificial Intelligence (AI) and other machine learning, achievement or maintenance of a beneficial cost structure and our ability to realize the expected benefits from our existing or future joint ventures or strategic partnerships; adverse developments or outcomes in current or future litigation, in particular pending antitrust litigation and litigation related to the Telephone Consumer Protection Act (TCPA); risks related to our substantial indebtedness, particularly heightened during industry downturns or broader recessions, which could adversely limit our operations, including our ability to grow our business, whether organically or via acquisitions, adversely impact our liquidity and/or and our ability, and any actions we may take, to refinance, restructure or repay our indebtedness; risks related to our business structure, including our geographic and high-end market concentration, the operating results of our affiliated franchisees, their ability to pay franchise and related fees and potential claims we could face due to their actions, the continued consolidation among our top 250 franchisees, and risks related to our reliance on information technology to operate our business and maintain our competitiveness; disruption in the residential real estate brokerage industry related to listing aggregator market power and concentration; our failure or alleged failure to comply with laws, regulations and regulatory interpretations and any changes or stricter interpretations of any of the foregoing, including but not limited to (1) antitrust laws and regulations, (2) the Real Estate Settlement Procedures Act or other federal or state consumer protection or similar laws, (3) state or federal employment laws or regulations that would require reclassification of independent contractor sales agents to employee status, (4) the TCPA, and (5) privacy or data security laws and regulations; cybersecurity incidents; impairment of our goodwill and other long-lived assets; the accuracy of market forecasts and estimates; and significant fluctuation in the price of our common stock.
Consideration should be given to the areas of risk described above, as well as those risks set forth under the headings "Forward-Looking Statements," "Summary of Risk Factors," "Risk Factors" and "Legal Proceedings" in our filings with the Securities and Exchange Commission, including our Quarterly Reports on Form 10-Q for the quarters ended March 31, 2024, June 30, 2024and September 30, 2024 and our Annual Report on Form 10-K for the year ended December 31, 2023, 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. 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 except as required by law.
Non-GAAP Financial Measures
This release includes certain non-GAAP financial measures as defined under SEC rules. As required by SEC rules, important information regarding such measures is contained in the Tables attached to this release. See Tables8a, 8band 9 for definitions of these non-GAAP financial measures and Tables 1a, 5a, 5b, 6a, 6b, 7, 8a and 8bfor reconciliations of the historical non-GAAP financial measures to their most comparable GAAP terms.
A reconciliation of the Company's estimate of full-year Free Cash Flow excluding one-time items, which is a non-GAAP financial measure, to Net income attributable to Anywhere is not provided because of the difficulty in forecasting and quantifying the items that would be necessary for such reconciliation. The Company also believes that providing estimates of the amounts that would be required to provide a reconciliation would imply a degree of precision that would be confusing or misleading to investors. These items are uncertain, depend on various factors and may have a material impact on GAAP results.
|
Investor Contacts: |
Media Contacts: |
|
Alicia Swift |
Trey Sarten |
|
(973) 407-4669 |
(973) 407-2162 |
|
Tim Swanson |
Gabriella Chiera |
|
(973) 407-2612 |
(973) 407-5236 |
|
Table 1 |
||||
|
ANYWHERE REAL ESTATE INC. CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (In millions, except per share data) (Unaudited) |
||||
|
Three Months Ended |
Nine Months Ended |
|||
|
2024 |
2023 |
2024 |
2023 |
|
|
Revenues |
||||
|
Gross commission income |
$ 1,242 |
$ 1,293 |
$ 3,525 |
$ 3,559 |
|
Service revenue |
156 |
155 |
434 |
445 |
|
Franchise fees |
98 |
99 |
269 |
270 |
|
Other |
39 |
37 |
102 |
112 |
|
Net revenues |
1,535 |
1,584 |
4,330 |
4,386 |
|
Expenses |
||||
|
Commission and other agent-related costs |
998 |
1,037 |
2,832 |
2,852 |
|
Operating |
287 |
284 |
845 |
869 |
|
Marketing |
51 |
56 |
143 |
161 |
|
General and administrative |
111 |
104 |
303 |
331 |
|
Former parent legacy (benefit) cost, net |
(1) |
- |
1 |
17 |
|
Restructuring costs, net |
6 |
9 |
24 |
40 |
|
Impairments |
1 |
3 |
9 |
11 |
|
Depreciation and amortization |
48 |
50 |
151 |
149 |
|
Interest expense, net |
38 |
37 |
117 |
114 |
|
Gain on the early extinguishment of debt |
(7) |
(169) |
(7) |
(169) |
|
Other expense (income), net |
- |
3 |
(1) |
1 |
|
Total expenses |
1,532 |
1,414 |
4,417 |
4,376 |
|
Income (loss) before income taxes, equity in earnings and noncontrolling interests |
3 |
170 |
(87) |
10 |
|
Income tax expense (benefit) |
2 |
45 |
(15) |
7 |
|
Equity in earnings of unconsolidated entities |
(6) |
(4) |
(8) |
(7) |
|
Net income (loss) |
7 |
129 |
(64) |
10 |
|
Less: Net income attributable to noncontrolling interests |
- |
- |
- |
- |
|
Net income (loss) attributable to Anywhere |
$ 7 |
$ 129 |
$ (64) |
$ 10 |
|
Earnings (loss) per share attributable to Anywhere shareholders: |
||||
|
Basic earnings (loss) per share |
$ 0.06 |
$ 1.17 |
$ (0.58) |
$ 0.09 |
|
Diluted earnings (loss) per share |
$ 0.06 |
$ 1.15 |
$ (0.58) |
$ 0.09 |
|
Weighted average common and common equivalent shares of Anywhere outstanding: |
||||
|
Basic |
111.3 |
110.5 |
111.1 |
110.2 |
|
Diluted |
112.2 |
112.1 |
111.1 |
111.6 |
|
Table 1a |
||||
|
ANYWHERE REAL ESTATE INC. NON-GAAP RECONCILIATION ADJUSTED NET INCOME (LOSS) (In millions, except per share data) |
||||
|
Set forth in the table below is a reconciliation of Net income (loss) attributable to Anywhere to Adjusted net income (loss) as defined in Table 9 for the three and nine months ended September 30, 2024 and 2023: |
||||
|
Three Months Ended |
Nine Months Ended |
|||
|
2024 |
2023 |
2024 |
2023 |
|
|
Net income (loss) attributable to Anywhere |
$ 7 |
$ 129 |
$ (64) |
$ 10 |
|
Addback: |
||||
|
Former parent legacy (benefit) cost, net (a) |
(1) |
- |
1 |
17 |
|
Restructuring costs, net |
6 |
9 |
24 |
40 |
|
Impairments |
1 |
3 |
9 |
11 |
|
Gain on the early extinguishment of debt (b) |
(7) |
(169) |
(7) |
(169) |
|
Loss on the sale of businesses, investments or other assets, net |
- |
3 |
- |
2 |
|
Adjustments for tax effect (c) |
- |
42 |
(7) |
27 |
|
Adjusted net income (loss) attributable to Anywhere |
$ 6 |
$ 17 |
$ (44) |
$ (62) |
|
(a) |
Former parent legacy items relate to a legacy tax matter. |
|
(b) |
The gain on the early extinguishment of debt relates to the repurchases of Unsecured Notes in 2024, as well as the debt exchange transactions and open market debt repurchases in 2023. |
|
(c) |
Reflects tax effect of adjustments at the Company's blended state and federal statutory rate. |
|
Table 2 |
||
|
ANYWHERE REAL ESTATE INC. CONDENSED CONSOLIDATED BALANCE SHEETS (In millions, except share data) (Unaudited) |
||
|
September 30, |
December 31, |
|
|
ASSETS |
||
|
Current assets: |
||
|
Cash and cash equivalents |
$ 102 |
$ 106 |
|
Restricted cash |
4 |
13 |
|
Trade receivables (net of allowance for doubtful accounts of $17 and $18) |
124 |
105 |
|
Relocation receivables |
199 |
138 |
|
Other current assets |
219 |
218 |
|
Total current assets |
648 |
580 |
|
Property and equipment, net |
248 |
280 |
|
Operating lease assets, net |
346 |
380 |
|
Goodwill |
2,499 |
2,499 |
|
Trademarks |
586 |
586 |
|
Franchise agreements, net |
837 |
887 |
|
Other intangibles, net |
111 |
127 |
|
Other non-current assets |
473 |
500 |
|
Total assets |
$ 5,748 |
$ 5,839 |
|
LIABILITIES AND EQUITY |
||
|
Current liabilities: |
||
|
Accounts payable |
$ 102 |
$ 99 |
|
Securitization obligations |
148 |
115 |
|
Current portion of long-term debt |
500 |
307 |
|
Current portion of operating lease liabilities |
114 |
113 |
|
Accrued expenses and other current liabilities |
583 |
573 |
|
Total current liabilities |
1,447 |
1,207 |
|
Long-term debt |
2,030 |
2,235 |
|
Long-term operating lease liabilities |
291 |
333 |
|
Deferred income taxes |
190 |
207 |
|
Other non-current liabilities |
164 |
176 |
|
Total liabilities |
4,122 |
4,158 |
|
Commitments and contingencies |
||
|
Equity: |
||
|
Anywhere preferred stock: $0.01 par value; 50,000,000 shares authorized, none issued |
- |
- |
|
Anywhere common stock: $0.01 par value; 400,000,000 shares authorized, 111,258,655 |
1 |
1 |
|
Additional paid-in capital |
4,822 |
4,813 |
|
Accumulated deficit |
(3,155) |
(3,091) |
|
Accumulated other comprehensive loss |
(44) |
(44) |
|
Total stockholders' equity |
1,624 |
1,679 |
|
Noncontrolling interests |
2 |
2 |
|
Total equity |
1,626 |
1,681 |
|
Total liabilities and equity |
$ 5,748 |
$ 5,839 |
|
Table 3 |
||
|
ANYWHERE REAL ESTATE INC. CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (In millions) (Unaudited) |
||
|
Nine Months Ended September 30, |
||
|
2024 |
2023 |
|
|
Operating Activities |
||
|
Net (loss) income |
$ (64) |
$ 10 |
|
Adjustments to reconcile net (loss) income to net cash provided by operating activities: |
||
|
Depreciation and amortization |
151 |
149 |
|
Deferred income taxes |
(17) |
(30) |
|
Impairments |
9 |
11 |
|
Amortization of deferred financing costs and debt premium |
6 |
6 |
|
Gain on the early extinguishment of debt |
(7) |
(169) |
|
Loss on the sale of businesses, investments or other assets, net |
- |
2 |
|
Equity in earnings of unconsolidated entities |
(8) |
(7) |
|
Stock-based compensation |
12 |
12 |
|
Other adjustments to net (loss) income |
(3) |
(3) |
|
Net change in assets and liabilities, excluding the impact of acquisitions and dispositions: |
||
|
Trade receivables |
(19) |
65 |
|
Relocation receivables |
(61) |
6 |
|
Other assets |
69 |
71 |
|
Accounts payable, accrued expenses and other liabilities |
(18) |
12 |
|
Dividends received from unconsolidated entities |
2 |
3 |
|
Other, net |
(15) |
(13) |
|
Net cash provided by operating activities |
37 |
125 |
|
Investing Activities |
||
|
Property and equipment additions |
(54) |
(52) |
|
Payments for acquisitions, net of cash acquired |
- |
(1) |
|
Net proceeds from the sale of businesses |
- |
8 |
|
Investment in unconsolidated entities |
- |
(1) |
|
Proceeds from the sale of investments in unconsolidated entities |
- |
6 |
|
Other, net |
- |
1 |
|
Net cash used in investing activities |
(54) |
(39) |
|
Financing Activities |
||
|
Net change in Revolving Credit Facility |
215 |
(50) |
|
Repayment of Term Loan A Facility |
(194) |
- |
|
Proceeds from issuance of Senior Secured Second Lien Notes |
- |
640 |
|
Repurchases and redemption of Senior Notes |
(19) |
(688) |
|
Amortization payments on term loan facilities |
(12) |
(11) |
|
Net change in securitization obligations |
33 |
7 |
|
Debt issuance costs |
- |
(13) |
|
Cash paid for fees associated with early extinguishment of debt |
- |
(2) |
|
Taxes paid related to net share settlement for stock-based compensation |
(3) |
(4) |
|
Other, net |
(17) |
(25) |
|
Net cash provided by (used in) financing activities |
3 |
(146) |
|
Effect of changes in exchange rates on cash, cash equivalents and restricted cash |
1 |
- |
|
Net decrease in cash, cash equivalents and restricted cash |
(13) |
(60) |
|
Cash, cash equivalents and restricted cash, beginning of period |
119 |
218 |
|
Cash, cash equivalents and restricted cash, end of period |
$ 106 |
$ 158 |
|
Supplemental Disclosure of Cash Flow Information |
||
|
Interest payments (including securitization interest of $8 and $10 respectively) |
$ 111 |
$ 135 |
|
Income tax payments, net |
1 |
4 |
|
Table 4a |
||||||
|
ANYWHERE REAL ESTATE INC. 2024 vs. 2023 KEY DRIVERS |
||||||
|
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||
|
2024 |
2023 |
% Change |
2024 |
2023 |
% Change |
|
|
Anywhere Brands - Franchise Group (a) |
||||||
|
Closed homesale sides |
189,833 |
200,619 |
(5) % |
528,980 |
555,038 |
(5) % |
|
Average homesale price |
$ 502,512 |
$ 470,818 |
7 % |
$ 495,176 |
$ 462,826 |
7 % |
|
Average homesale broker commission rate |
2.41 % |
2.45 % |
(4) bps |
2.42 % |
2.45 % |
(3) bps |
|
Net royalty per side |
$ 456 |
$ 442 |
3 % |
$ 448 |
$ 432 |
4 % |
|
Anywhere Advisors - Owned Brokerage Group |
||||||
|
Closed homesale sides |
67,625 |
71,794 |
(6) % |
190,033 |
201,097 |
(6) % |
|
Average homesale price |
$ 741,623 |
$ 712,232 |
4 % |
$ 745,884 |
$ 698,195 |
7 % |
|
Average homesale broker commission rate |
2.36 % |
2.41 % |
(5) bps |
2.37 % |
2.42 % |
(5) bps |
|
Gross commission income per side |
$ 18,376 |
$ 18,013 |
2 % |
$ 18,551 |
$ 17,699 |
5 % |
|
Anywhere Integrated Services - Title Group |
||||||
|
Purchase title and closing units |
27,631 |
28,453 |
(3) % |
78,772 |
80,338 |
(2) % |
|
Refinance title and closing units |
2,661 |
2,304 |
15 % |
7,080 |
6,810 |
4 % |
|
Average fee per closing unit |
$ 3,361 |
$ 3,187 |
5 % |
$ 3,313 |
$ 3,176 |
4 % |
|
(a) |
Includes all franchisees except for Owned Brokerage Group. |
|
Table 4b |
|||||
|
ANYWHERE REAL ESTATE INC. 2023 KEY DRIVERS |
|||||
|
Quarter Ended |
Year Ended |
||||
|
March 31, |
June 30, |
September 30, |
December 31, |
December 31, |
|
|
Anywhere Brands - Franchise Group (a) |
|||||
|
Closed homesale sides |
150,491 |
203,928 |
200,619 |
165,815 |
720,853 |
|
Average homesale price |
$ 437,964 |
$ 473,312 |
$ 470,818 |
$ 460,438 |
$ 462,277 |
|
Average homesale broker commission rate |
2.46 % |
2.46 % |
2.45 % |
2.45 % |
2.45 % |
|
Net royalty per side |
$ 392 |
$ 451 |
$ 442 |
$ 429 |
$ 431 |
|
Anywhere Advisors - Owned Brokerage Group |
|||||
|
Closed homesale sides |
53,797 |
75,506 |
71,794 |
57,546 |
258,643 |
|
Average homesale price |
$ 663,223 |
$ 709,764 |
$ 712,232 |
$ 692,791 |
$ 696,992 |
|
Average homesale broker commission rate |
2.41 % |
2.43 % |
2.41 % |
2.42 % |
2.42 % |
|
Gross commission income per side |
$ 16,776 |
$ 18,059 |
$ 18,013 |
$ 17,558 |
$ 17,668 |
|
Anywhere Integrated Services - Title Group |
|||||
|
Purchase title and closing units |
21,749 |
30,136 |
28,453 |
22,629 |
102,967 |
|
Refinance title and closing units |
2,198 |
2,308 |
2,304 |
2,040 |
8,850 |
|
Average fee per closing unit |
$ 3,129 |
$ 3,202 |
$ 3,187 |
$ 3,216 |
$ 3,185 |
|
(a) |
Includes all franchisees except for Owned Brokerage Group. |
|
Table 5a |
||
|
ANYWHERE REAL ESTATE INC. NON-GAAP RECONCILIATION - OPERATING EBITDA THREE MONTHS ENDED SEPTEMBER 30, 2024 AND 2023 (In millions) |
||
|
Set forth in the table below is a reconciliation of Net income attributable to Anywhere to Operating EBITDA as defined in Table 9 for the three-month periods ended September 30, 2024 and 2023: |
||
|
Three Months Ended September 30, |
||
|
2024 |
2023 |
|
|
Net income attributable to Anywhere |
$ 7 |
$ 129 |
|
Income tax expense |
2 |
45 |
|
Income before income taxes |
9 |
174 |
|
Add: Depreciation and amortization |
48 |
50 |
|
Interest expense, net |
38 |
37 |
|
Restructuring costs, net (a) |
6 |
9 |
|
Impairments (b) |
1 |
3 |
|
Former parent legacy benefit, net (c) |
(1) |
- |
|
Gain on the early extinguishment of debt (d) |
(7) |
(169) |
|
Loss on the sale of businesses, investments or other assets, net |
- |
3 |
|
Operating EBITDA |
$ 94 |
$ 107 |
|
The following table reflects Revenue, Operating EBITDA and Operating EBITDA margin, both as defined in Table 9, by reportable segments: |
|||||||||||
|
Revenues (e) |
$ |
% Change |
Operating |
$ |
% |
Operating |
Change |
||||
|
2024 |
2023 |
2024 |
2023 |
2024 |
2023 |
||||||
|
Franchise Group |
$ 267 |
$ 271 |
$ (4) |
(1) % |
$ 151 |
$ 155 |
$ (4) |
(3) % |
57 % |
57 % |
- |
|
Owned Brokerage Group |
1,258 |
1,309 |
(51) |
(4) |
(11) |
(8) |
(3) |
(38) |
(1) |
(1) |
- |
|
Title Group |
96 |
93 |
3 |
3 |
1 |
2 |
(1) |
(50) |
1 |
2 |
(1) |
|
Corporate and Other |
(86) |
(89) |
3 |
(e) |
(47) |
(42) |
(5) |
(12) |
|||
|
Total Company |
$ 1,535 |
$ 1,584 |
$ (49) |
(3) % |
$ 94 |
$ 107 |
$ (13) |
(12) % |
6 % |
7 % |
(1) |
|
(a) |
Restructuring charges incurred for the three months ended September 30, 2024 include $1 million at Franchise Group, $3 million at Owned Brokerage Group and $2 million at Corporate and Other. Restructuring charges incurred for the three months ended September 30, 2023 include $2 million at Franchise Group, $5 million at Owned Brokerage Group, $1 million at Title Group and $1 million at Corporate and Other. |
|
(b) |
Non-cash impairments primarily related to leases. |
|
(c) |
Former parent legacy items are recorded in Corporate and Other. |
|
(d) |
Gain on the early extinguishment of debt is recorded in Corporate and Other. The gain on the early extinguishment of debt relates to the repurchases of Unsecured Notes that occurred during the third quarter of 2024, as well as the debt exchange transactions and open market repurchases that occurred during the third quarter of 2023. |
|
(e) |
Revenues include the elimination of transactions between segments, which consists of intercompany royalties and marketing fees paid by Owned Brokerage Group of $86 million and $89 million during the three months ended September 30, 2024 and 2023, respectively, and are eliminated through the Corporate and Other line. |
|
Table 5b |
||
|
ANYWHERE REAL ESTATE INC. NON-GAAP RECONCILIATION - OPERATING EBITDA NINE MONTHS ENDED SEPTEMBER 30, 2024 AND 2023 (In millions) |
||
|
Set forth in the table below is a reconciliation of Net (loss) income attributable to Anywhere to Operating EBITDA as defined in Table 9 for the nine-month periods ended September 30, 2024 and 2023: |
||
|
Nine Months Ended September 30, |
||
|
2024 |
2023 |
|
|
Net (loss) income attributable to Anywhere |
$ (64) |
$ 10 |
|
Income tax (benefit) expense |
(15) |
7 |
|
(Loss) income before income taxes |
(79) |
17 |
|
Add: Depreciation and amortization |
151 |
149 |
|
Interest expense, net |
117 |
114 |
|
Restructuring costs, net (a) |
24 |
40 |
|
Impairments (b) |
9 |
11 |
|
Former parent legacy cost, net (c) |
1 |
17 |
|
Gain on the early extinguishment of debt (d) |
(7) |
(169) |
|
Loss on the sale of businesses, investments or other assets, net |
- |
2 |
|
Operating EBITDA |
$ 216 |
$ 181 |
|
The following table reflects Revenue, Operating EBITDA and Operating EBITDA margin, both as defined in Table 9, by reportable segments: |
|||||||||||
|
Revenues (e) |
$ |
% Change |
Operating |
$ |
% |
Operating |
Change |
||||
|
2024 |
2023 |
2024 |
2023 |
2024 |
2023 |
||||||
|
Franchise Group |
$ 732 |
$ 762 |
$ (30) |
(4) % |
$ 399 |
$ 416 |
$ (17) |
(4) % |
55 % |
55 % |
- |
|
Owned Brokerage Group |
3,570 |
3,604 |
(34) |
(1) |
(66) |
(93) |
27 |
29 |
(2) |
(3) |
1 |
|
Title Group |
270 |
265 |
5 |
2 |
(5) |
(5) |
- |
- |
(2) |
(2) |
- |
|
Corporate and Other |
(242) |
(245) |
3 |
(e) |
(112) |
(137) |
25 |
18 |
|||
|
Total Company |
$ 4,330 |
$ 4,386 |
$ (56) |
(1) % |
$ 216 |
$ 181 |
$ 35 |
19 % |
5 % |
4 % |
1 |
|
(a) |
Restructuring charges incurred for the nine months ended September 30, 2024 include $4 million at Franchise Group, $10 million at Owned Brokerage Group, $1 million at Title Group and $9 million at Corporate and Other. Restructuring charges incurred for the nine months ended September 30, 2023 include $8 million at Franchise Group, $23 million at Owned Brokerage Group, $2 million at Title Group and $7 million at Corporate and Other. |
|
(b) |
Non-cash impairments primarily related to leases and other assets. |
|
(c) |
Former parent legacy items are recorded in Corporate and Other and relate to a legacy tax matter. |
|
(d) |
Gain on the early extinguishment of debt is recorded in Corporate and Other. The gain on the early extinguishment of debt relates to the repurchases of Unsecured Notes that occurred during the third quarter of 2024, as well as the debt exchange transactions and open market repurchases that occurred during the third quarter of 2023. |
|
(e) |
Revenues include the elimination of transactions between segments, which consists of intercompany royalties and marketing fees paid by Owned Brokerage Group of $242 million and $245 million during the nine months ended September 30, 2024 and 2023, respectively, and are eliminated through the Corporate and Other line. |
|
Table 6a |
|||
|
ANYWHERE REAL ESTATE INC. SELECTED 2024 FINANCIAL DATA (In millions) |
|||
|
Three Months Ended |
|||
|
March 31, |
June 30, |
September 30, |
|
|
2024 |
2024 |
2024 |
|
|
Net revenues (a) |
|||
|
Franchise Group |
$ 200 |
$ 265 |
$ 267 |
|
Owned Brokerage Group |
919 |
1,393 |
1,258 |
|
Title Group |
71 |
103 |
96 |
|
Corporate and Other |
(64) |
(92) |
(86) |
|
Total Company |
$ 1,126 |
$ 1,669 |
$ 1,535 |
|
Operating EBITDA |
|||
|
Franchise Group |
$ 89 |
$ 159 |
$ 151 |
|
Owned Brokerage Group |
(59) |
4 |
(11) |
|
Title Group |
(15) |
9 |
1 |
|
Corporate and Other |
(32) |
(33) |
(47) |
|
Total Company |
$ (17) |
$ 139 |
$ 94 |
|
Non-GAAP Reconciliation - Operating EBITDA |
|||
|
Total Company Operating EBITDA |
$ (17) |
$ 139 |
$ 94 |
|
Less: Depreciation and amortization |
55 |
48 |
48 |
|
Interest expense, net |
39 |
40 |
38 |
|
Income tax (benefit) expense |
(28) |
11 |
2 |
|
Restructuring costs, net (b) |
11 |
7 |
6 |
|
Impairments (c) |
6 |
2 |
1 |
|
Former parent legacy cost (benefit), net (d) |
1 |
1 |
(1) |
|
Gain on the early extinguishment of debt (e) |
- |
- |
(7) |
|
Net (loss) income attributable to Anywhere |
$ (101) |
$ 30 |
$ 7 |
|
(a) |
Transactions between segments are eliminated in consolidation. Revenues for Franchise Group include intercompany royalties and marketing fees paid by Owned Brokerage Group of $64 million, $92 million and $86 million for the three months ended March 31, 2024, June 30, 2024 and September 30, 2024, respectively. Such amounts are eliminated through the Corporate and Other line. |
|
(b) |
Includes restructuring charges broken down by business unit as follows: |
|
Three Months Ended |
|||
|
March 31, |
June 30, |
September 30, |
|
|
2024 |
2024 |
2024 |
|
|
Franchise Group |
$ 1 |
$ 2 |
$ 1 |
|
Owned Brokerage Group |
6 |
1 |
3 |
|
Title Group |
- |
1 |
- |
|
Corporate and Other |
4 |
3 |
2 |
|
Total Company |
$ 11 |
$ 7 |
$ 6 |
|
(c) |
Non-cash impairments primarily related to leases and other assets. |
|
(d) |
Former parent legacy items are recorded in Corporate and Other and relate to a legacy tax matter. |
|
(e) |
Gain on the early extinguishment of debt is recorded in Corporate and Other and relates to the repurchases of Unsecured Notes. |
|
Table 6b |
|||||
|
ANYWHERE REAL ESTATE INC. SELECTED 2023 FINANCIAL DATA (In millions) |
|||||
|
Three Months Ended |
Year Ended |
||||
|
March 31, |
June 30, |
September 30, |
December 31, |
December 31, |
|
|
2023 |
2023 |
2023 |
2023 |
2023 |
|
|
Net revenues (a) |
|||||
|
Franchise Group |
$ 207 |
$ 284 |
$ 271 |
$ 221 |
$ 983 |
|
Owned Brokerage Group |
915 |
1,380 |
1,309 |
1,024 |
4,628 |
|
Title Group |
72 |
100 |
93 |
75 |
340 |
|
Corporate and Other |
(63) |
(93) |
(89) |
(70) |
(315) |
|
Total Company |
$ 1,131 |
$ 1,671 |
$ 1,584 |
$ 1,250 |
$ 5,636 |
|
Operating EBITDA |
|||||
|
Franchise Group |
$ 97 |
$ 164 |
$ 155 |
$ 111 |
$ 527 |
|
Owned Brokerage Group |
(75) |
(10) |
(8) |
(51) |
(144) |
|
Title Group |
(17) |
10 |
2 |
(12) |
(17) |
|
Corporate and Other |
(57) |
(38) |
(42) |
(29) |
(166) |
|
Total Company |
$ (52) |
$ 126 |
$ 107 |
$ 19 |
$ 200 |
|
Non-GAAP Reconciliation - Operating EBITDA |
|||||
|
Total Company Operating EBITDA |
$ (52) |
$ 126 |
$ 107 |
$ 19 |
$ 200 |
|
Less: Depreciation and amortization |
50 |
49 |
50 |
47 |
196 |
|
Interest expense, net |
38 |
39 |
37 |
37 |
151 |
|
Income tax (benefit) expense |
(46) |
8 |
45 |
(22) |
(15) |
|
Restructuring costs, net (b) |
25 |
6 |
9 |
9 |
49 |
|
Impairments (c) |
4 |
4 |
3 |
54 |
65 |
|
Former parent legacy cost, net (d) |
16 |
1 |
- |
1 |
18 |
|
Gain on the early extinguishment of debt (d) |
- |
- |
(169) |
- |
(169) |
|
(Gain) loss on the sale of businesses, investments or other assets, net |
(1) |
- |
3 |
- |
2 |
|
Net (loss) income attributable to Anywhere |
$ (138) |
$ 19 |
$ 129 |
$ (107) |
$ (97) |
|
(a) |
Transactions between segments are eliminated in consolidation. Revenues for Franchise Group include intercompany royalties and marketing fees paid by Owned Brokerage Group of $63 million, $93 million, $89 million and $70 million for the three months ended March 31, 2023, June 30, 2023, September 30, 2023 and December 31, 2023, respectively. Such amounts are eliminated through the Corporate and Other line. |
|
(b) |
Includes restructuring charges broken down by business unit as follows: |
|
Three Months Ended |
Year Ended |
||||
|
March 31, |
June 30, |
September 30, |
December 31, |
December 31, |
|
|
2023 |
2023 |
2023 |
2023 |
2023 |
|
|
Franchise Group |
$ 6 |
$ - |
$ 2 |
$ 3 |
$ 11 |
|
Owned Brokerage Group |
14 |
4 |
5 |
2 |
25 |
|
Title Group |
- |
1 |
1 |
2 |
4 |
|
Corporate and Other |
5 |
1 |
1 |
2 |
9 |
|
Total Company |
$ 25 |
$ 6 |
$ 9 |
$ 9 |
$ 49 |
|
(c) |
Impairments for the three months ended March 31, 2023, June 30 2023 and September 30, 2023 primarily relate to non-cash lease asset impairments. Non-cash impairments for the three months ended December 31, 2023 include $25 million at Franchise Group to reduce goodwill related to Cartus, $25 million related to franchise trademarks and $4 million related to leases and other assets. |
|
(d) |
Former parent legacy cost and Gain on the early extinguishment of debt are recorded in Corporate and Other. Former parent legacy cost relates to a legacy tax matter. Gain on the early extinguishment of debt relates to the debt exchange transactions and open market repurchases that occurred during the third quarter of 2023. |
|
Table 6c |
|||||
|
ANYWHERE REAL ESTATE INC. 2023 CONSOLIDATED STATEMENTS OF OPERATIONS (In millions, except per share data) |
|||||
|
Three Months Ended |
Year Ended |
||||
|
March 31, |
June 30, |
September 30, |
December 31, |
December 31, |
|
|
2023 |
2023 |
2023 |
2023 |
2023 |
|
|
Revenues |
|||||
|
Gross commission income |
$ 903 |
$ 1,363 |
$ 1,293 |
$ 1,011 |
$ 4,570 |
|
Service revenue |
127 |
163 |
155 |
124 |
569 |
|
Franchise fees |
69 |
102 |
99 |
81 |
351 |
|
Other |
32 |
43 |
37 |
34 |
146 |
|
Net revenues |
1,131 |
1,671 |
1,584 |
1,250 |
5,636 |
|
Expenses |
|||||
|
Commission and other agent-related costs |
723 |
1,092 |
1,037 |
812 |
3,664 |
|
Operating |
286 |
299 |
284 |
278 |
1,147 |
|
Marketing |
49 |
56 |
56 |
54 |
215 |
|
General and administrative |
123 |
104 |
104 |
91 |
422 |
|
Former parent legacy cost, net |
16 |
1 |
- |
1 |
18 |
|
Restructuring costs, net |
25 |
6 |
9 |
9 |
49 |
|
Impairments |
4 |
4 |
3 |
54 |
65 |
|
Depreciation and amortization |
50 |
49 |
50 |
47 |
196 |
|
Interest expense, net |
38 |
39 |
37 |
37 |
151 |
|
Gain on the early extinguishment of debt |
- |
- |
(169) |
- |
(169) |
|
Other (income) expense, net |
(1) |
(1) |
3 |
(1) |
- |
|
Total expenses |
1,313 |
1,649 |
1,414 |
1,382 |
5,758 |
|
(Loss) income before income taxes, equity in losses (earnings) |
(182) |
22 |
170 |
(132) |
(122) |
|
Income tax (benefit) expense |
(46) |
8 |
45 |
(22) |
(15) |
|
Equity in losses (earnings) of unconsolidated entities |
2 |
(5) |
(4) |
(2) |
(9) |
|
Net (loss) income |
(138) |
19 |
129 |
(108) |
(98) |
|
Less: Net loss attributable to noncontrolling interests |
- |
- |
- |
1 |
1 |
|
Net (loss) income attributable to Anywhere |
$ (138) |
$ 19 |
$ 129 |
$ (107) |
$ (97) |
|
(Loss) earnings per share attributable to Anywhere shareholders: |
|||||
|
Basic (loss) earnings per share |
$ (1.26) |
$ 0.17 |
$ 1.17 |
$ (0.97) |
$ (0.88) |
|
Diluted (loss) earnings per share |
$ (1.26) |
$ 0.17 |
$ 1.15 |
$ (0.97) |
$ (0.88) |
|
Weighted average common and common equivalent shares of Anywhere outstanding: |
|||||
|
Basic |
109.8 |
110.4 |
110.5 |
110.5 |
110.3 |
|
Diluted |
109.8 |
111.3 |
112.1 |
110.5 |
110.3 |
|
Table 7 |
||||
|
ANYWHERE REAL ESTATE INC. NON-GAAP RECONCILIATION - FREE CASH FLOW THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2024 AND 2023 (In millions) |
||||
|
A reconciliation of Net income (loss) attributable to Anywhere to Free Cash Flow as defined in Table 9 is set forth in the following table: |
||||
|
Three Months Ended |
Nine Months Ended |
|||
|
2024 |
2023 |
2024 |
2023 |
|
|
Net income (loss) attributable to Anywhere |
$ 7 |
$ 129 |
$ (64) |
$ 10 |
|
Income tax expense (benefit) |
2 |
45 |
(15) |
7 |
|
Income tax payments |
- |
(1) |
(1) |
(4) |
|
Interest expense, net |
38 |
37 |
117 |
114 |
|
Cash interest payments |
(32) |
(53) |
(111) |
(135) |
|
Depreciation and amortization |
48 |
50 |
151 |
149 |
|
Capital expenditures |
(18) |
(18) |
(54) |
(52) |
|
Restructuring costs and former parent legacy items, net of payments |
(2) |
1 |
2 |
25 |
|
Impairments |
1 |
3 |
9 |
11 |
|
Gain on the early extinguishment of debt |
(7) |
(169) |
(7) |
(169) |
|
Loss on the sale of businesses, investments or other assets, net |
- |
3 |
- |
2 |
|
Working capital adjustments |
56 |
47 |
18 |
109 |
|
Relocation receivables (assets), net of securitization obligations |
6 |
21 |
(28) |
13 |
|
Free Cash Flow |
$ 99 |
$ 95 |
$ 17 |
$ 80 |
|
A reconciliation of Net cash provided by operating activities to Free Cash Flow is set forth in the following table: |
||||
|
Three Months Ended |
Nine Months Ended |
|||
|
2024 |
2023 |
2024 |
2023 |
|
|
Net cash provided by operating activities |
$ 120 |
$ 145 |
$ 37 |
$ 125 |
|
Property and equipment additions |
(18) |
(18) |
(54) |
(52) |
|
Net change in securitization obligations |
(4) |
(31) |
33 |
7 |
|
Effect of exchange rates on cash, cash equivalents and restricted cash |
1 |
(1) |
1 |
- |
|
Free Cash Flow |
$ 99 |
$ 95 |
$ 17 |
$ 80 |
|
Net cash used in investing activities |
$ (19) |
$ (19) |
$ (54) |
$ (39) |
|
Net cash (used in) provided by financing activities |
$ (133) |
$ (155) |
$ 3 |
$ (146) |
|
Table 8a |
|
|
NON-GAAP RECONCILIATION - SENIOR SECURED LEVERAGE RATIO FOR THE FOUR-QUARTER PERIOD ENDED SEPTEMBER 30, 2024 (In millions) |
|
|
The senior secured leverage ratio is tested quarterly pursuant to the terms of the senior secured credit facilities*. For the trailing four-quarter period ended September 30, 2024, Anywhere Real Estate Group LLC ("Anywhere Group") was required to maintain a senior secured leverage ratio not to exceed 4.75 to 1.00. The senior secured leverage ratio is measured by dividing Anywhere Group's total senior secured net debt by the trailing four-quarter EBITDA calculated on a Pro Forma Basis, as those terms are defined in the Senior Secured Credit Agreement. Total senior secured net debt does not include the 7.00% Senior Secured Second Lien Notes*, our unsecured indebtedness, including the Unsecured Notes* and Exchangeable Senior Notes*, or the securitization obligations. EBITDA calculated on a Pro Forma Basis, as defined in the Senior Secured Credit Agreement, includes the bank adjustments set forth below. The Company was in compliance with the senior secured leverage ratio covenant at September 30, 2024 with a ratio of 1.32x to 1.00. |
|
|
A reconciliation of Net loss attributable to Anywhere Group to EBITDA calculated on a Pro Forma Basis, as those terms are defined in the Senior Secured Credit Agreement, for the four-quarter period ended September 30, 2024 is set forth in the following table: |
|
|
Four-Quarter Period Ended |
|
|
September 30, 2024 |
|
|
Net loss attributable to Anywhere Group (a) |
$ (171) |
|
Bank covenant adjustments: |
|
|
Income tax benefit |
(37) |
|
Depreciation and amortization |
198 |
|
Interest expense, net |
154 |
|
Restructuring costs, net |
33 |
|
Impairments |
63 |
|
Former parent legacy cost, net |
2 |
|
Gain on the early extinguishment of debt |
(7) |
|
Gain on asset dispositions, net |
(2) |
|
Pro forma effect of business optimization initiatives (b) |
24 |
|
Non-cash stock compensation expense, other non-cash charges and extraordinary, nonrecurring |
63 |
|
Pro forma effect of acquisitions and new franchisees (d) |
2 |
|
Incremental securitization interest costs (e) |
9 |
|
EBITDA as defined by the Senior Secured Credit Agreement* |
$ 331 |
|
Total senior secured net debt (f) |
$ 437 |
|
Senior secured leverage ratio* |
1.32 x |
|
(a) |
Net loss attributable to Anywhere Group consists of: (i) loss of $107 million for the fourth quarter of 2023, (ii) loss of $101 million for the first quarter of 2024, (iii) income of $30 million for the second quarter of 2024 and (iv) income of $7 million for the third quarter of 2024. |
|
(b) |
Represents the four-quarter pro forma effect of business optimization initiatives. |
|
(c) |
Represents non-cash long term incentive compensation charges, other non-cash charges and extraordinary, nonrecurring or unusual litigation charges. |
|
(d) |
Represents the estimated impact of acquisitions and franchise sales activity, net of brokerages that exited our franchise system, as if these changes had occurred at the beginning of the trailing twelve-month period. Franchisee sales activity is comprised of new franchise agreements as well as growth through acquisitions and independent sales agent recruitment by existing franchisees with our assistance. We have made a number of assumptions in calculating such estimates and there can be no assurance that we would have generated the projected levels of Operating EBITDA had we owned the acquired entities or entered into the franchise contracts as of the beginning of the trailing twelve-month period. |
|
(e) |
Incremental borrowing costs incurred as a result of the securitization facilities refinancing for the four-quarter period ended September 30, 2024. |
|
(f) |
Represents total borrowings secured by a first priority lien on our assets of $500 million under the Revolving Credit Facility plus $17 million of finance lease obligations less $80 million of readily available cash as of September 30, 2024. Pursuant to the terms of our senior secured credit facilities, total senior secured net debt does not include our securitization obligations, 7.00% Senior Secured Second Lien Notes or unsecured indebtedness, including the Unsecured Notes and Exchangeable Senior Notes. |
|
* |
Our senior secured credit facilities include the facilities under our Amended and Restated Credit Agreement dated as of March 5, 2013, as amended from time to time (the "Senior Secured Credit Agreement"). Our Senior Secured Second Lien Notes include our 7.00% Senior Secured Second Lien Notes due in 2030. Our Unsecured Notes include our 5.75% Senior Notes due 2029 and 5.25% Senior Notes due 2030. Exchangeable Senior Notes refers to our 0.25% Exchangeable Senior Notes due 2026. |
|
Table 8b |
|
|
NET DEBT LEVERAGE RATIO FOR THE FOUR-QUARTER PERIOD ENDED SEPTEMBER 30, 2024 (In millions) |
|
|
Net corporate debt (excluding securitizations) divided by EBITDA calculated on a Pro Forma Basis, as those terms are defined in the Senior Secured Credit Agreement, for the four-quarter period ended September 30, 2024 (referred to as net debt leverage ratio) is set forth in the following table: |
|
|
As of September 30, 2024 |
|
|
Revolving Credit Facility |
$ 500 |
|
7.00% Senior Secured Second Lien Notes |
640 |
|
5.75% Senior Notes |
558 |
|
5.25% Senior Notes |
449 |
|
0.25% Exchangeable Senior Notes |
403 |
|
Finance lease obligations |
17 |
|
Corporate Debt (excluding securitizations) |
2,567 |
|
Less: Cash and cash equivalents |
102 |
|
Net Corporate Debt (excluding securitizations) |
$ 2,465 |
|
EBITDA as defined by the Senior Secured Credit Agreement (a) |
$ 331 |
|
Net Debt Leverage Ratio |
7.4 x |
|
(a) |
See Table 8a for a reconciliation of Net loss attributable to Anywhere Group to EBITDA as defined by the Senior Secured Credit Agreement. |
Table 9
Non-GAAP Definitions
Adjusted net income (loss) is defined by us as net income (loss) before: (a) mark-to-market interest rate swap adjustments; (b) former parent legacy items, which pertain to liabilities of the former parent for matters prior to mid-2006 and are non-operational in nature; (c) restructuring charges as a result of initiatives currently in progress; (d) impairments; (e) the (gain) loss on the early extinguishment of debt that results from refinancing and deleveraging debt initiatives; (f) the (gain) loss on the sale of businesses, investments or other assets and (g) the tax effect of the foregoing adjustments. We present Adjusted net income (loss) because we believe this measure is useful as a supplemental measure in evaluating the performance of our operating businesses and provides greater transparency into our operating results.
Operating EBITDA is defined as net income (loss) adjusted for depreciation and amortization, interest expense, net (excluding relocation services interest for securitization assets and securitization obligations), income taxes, and certain non-core items. Non-core items include restructuring charges, former parent legacy items, gains or losses on the early extinguishment of debt, impairments, and gains or losses on discontinued operations or the sale of businesses, investments or other assets. Operating EBITDA is our primary non-GAAP measure. Operating EBITDA Margin is defined as Operating EBITDA as a percentage of revenues.
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, gains or losses on the early extinguishment of debt, former parent legacy items, impairments, gains or losses on discontinued operations and gains or losses on the sale of businesses, investments or other assets, which may vary for different companies for reasons unrelated to operating performance. We further believe that Operating EBITDA is frequently used by securities analysts, investors and other interested parties in their evaluation of companies, many of which present an Operating EBITDA measure when reporting their results.
Operating EBITDA has limitations as an analytical tool, and you should not consider Operating EBITDA either in isolation or as a substitute for analyzing our results as reported under GAAP. Some of these limitations are:
- this measure does not reflect changes in, or cash required for, our working capital needs;
- this measure does not reflect our interest expense (except for interest related to our securitization obligations), or the cash requirements necessary to service interest or principal payments on our debt;
- this measure does not reflect our income tax expense or the cash requirements to pay our taxes;
- this measure does not reflect historical cash expenditures or future requirements for capital expenditures or contractual commitments;
- although depreciation and amortization are non-cash charges, the assets being depreciated and amortized will often require replacement in the future, and this measure does not reflect any cash requirements for such replacements; and
- other companies may calculate this measure differently so they may not be comparable.
Free Cash Flow is defined as net income (loss) attributable to Anywhere before income tax expense (benefit), income tax payments, interest expense, net, cash interest payments, depreciation and amortization, capital expenditures, restructuring costs and former parent legacy costs (benefits), net of payments, impairments, (gain) loss on the sale of businesses, investments or other assets, (gain) loss on the early extinguishment of debt, working capital adjustments and relocation receivables (assets), net of change in securitization obligations. We use Free Cash Flow in our internal evaluation of operating effectiveness and decisions regarding the allocation of resources, as well as measuring the Company's ability to generate cash. Since Free Cash Flow can be viewed as both a performance measure and a cash flow measure, the Company has provided a reconciliation to both net income attributable to Anywhere and net cash provided by operating activities. Free Cash Flow is not defined by GAAP and should not be considered in isolation or as an alternative to net income (loss), net cash provided by (used in) operating, investing and financing activities or other financial data prepared in accordance with GAAP or as an indicator of the Company's operating performance or liquidity. Free Cash Flow may differ from similarly titled measures presented by other companies.
SOURCE Anywhere Real Estate Inc.