ANYWHERE REAL ESTATE INC. REPORTS THIRD QUARTER 2024 FINANCIAL RESULTS
Anywhere Real Estate reported Q3 2024 financial results with revenue of $1.5 billion, down 3% year-over-year. Net income was $7 million, decreasing $122 million primarily due to lower gains on debt extinguishment. Operating EBITDA reached $94 million, down $13 million year-over-year. The company achieved $30 million in cost savings and maintained stable agent commission splits at 80.4%. Combined closed transaction volume remained flat, with units down 5% but prices up 6%. Notably, luxury brands Corcoran and Sotheby's outperformed with 5% transaction volume growth. Free Cash Flow improved to $99 million from $95 million last year. October 2024 showed promising trends with closed transaction volume up 9% and open transaction volume up 16% year-over-year.
Anywhere Real Estate ha riportato i risultati finanziari del terzo trimestre 2024 con un fatturato di 1,5 miliardi di dollari, in calo del 3% rispetto all'anno precedente. L'utile netto è stato di 7 milioni di dollari, in diminuzione di 122 milioni principalmente a causa di minori guadagni dalla estinzione del debito. L'EBITDA operativo ha raggiunto i 94 milioni di dollari, in calo di 13 milioni rispetto all'anno precedente. L'azienda ha ottenuto risparmi sui costi per 30 milioni di dollari e ha mantenuto stabili le commissioni degli agenti al 80,4%. Il volume complessivo delle transazioni chiuse è rimasto invariato, con un calo del 5% nelle unità, ma con un aumento del 6% nei prezzi. Da notare che i marchi di lusso Corcoran e Sotheby's hanno registrato un incremento del 5% nel volume delle transazioni. Il Free Cash Flow è migliorato a 99 milioni di dollari, rispetto ai 95 milioni dell'anno scorso. Ottobre 2024 ha mostrato tendenze promettenti con un aumento del 9% nel volume delle transazioni chiuse e un incremento del 16% nel volume delle transazioni aperte rispetto all'anno precedente.
Anywhere Real Estate reportó los resultados financieros del tercer trimestre de 2024 con ingresos de 1.5 mil millones de dólares, una disminución del 3% en comparación con el año pasado. La ganancia neta fue de 7 millones de dólares, disminuyendo en 122 millones principalmente debido a menores ganancias por la extinción de deudas. El EBITDA operativo alcanzó los 94 millones de dólares, una reducción de 13 millones en comparación con el año anterior. La empresa logró ahorros en costos de 30 millones de dólares y mantuvo estables las comisiones de los agentes en un 80.4%. El volumen total de transacciones cerradas se mantuvo plano, con unidades en descenso del 5% pero precios en aumento del 6%. Cabe señalar que las marcas de lujo Corcoran y Sotheby's superaron las expectativas con un crecimiento del 5% en el volumen de transacciones. El flujo de caja libre mejoró a 99 millones de dólares desde los 95 millones del año pasado. Octubre de 2024 mostró tendencias prometedoras con un incremento del 9% en el volumen de transacciones cerradas y un aumento del 16% en el volumen de transacciones abiertas en comparación con el año anterior.
Anywhere Real Estate는 2024년 3분기 재무 결과를 발표하며 15억 달러의 수익을 기록했으며, 이는 전년 대비 3% 감소한 수치입니다. 순이익은 700만 달러로, 주로 채무 소각으로 인한 이익 감소로 인해 1억 2,200만 달러가 줄어들었습니다. 운영 EBITDA는 9,400만 달러에 도달했으며, 이는 전년 대비 1,300만 달러가 감소한 수치입니다. 이 기업은 3천만 달러의 비용 절감을 이루었고, 에이전트 수수료 분배는 80.4%로 안정적으로 유지되고 있습니다. 총 거래량은 변동이 없었으며, 거래 수는 5% 감소했지만 가격은 6% 증가했습니다. 특히, 고급 브랜드인 Corcoran과 Sotheby's는 거래량이 5% 성장하며 성과를 냈습니다. 자유 현금 흐름은 지난해 9,500만 달러에서 9,900만 달러로 개선되었습니다. 2024년 10월에는 거래가 마감된 물량이 전년 대비 9%, 거래가 열린 물량이 16% 증가하는 유망한 트렌드가 나타났습니다.
Anywhere Real Estate a annoncé ses résultats financiers pour le troisième trimestre 2024, avec un chiffre d'affaires de 1,5 milliard de dollars, en baisse de 3 % par rapport à l'année précédente. Le bénéfice net s'est élevé à 7 millions de dollars, en baisse de 122 millions principalement en raison de gains moindres sur l'extinction de dettes. L'EBITDA opérationnel a atteint 94 millions de dollars, en baisse de 13 millions par rapport à l'année précédente. L'entreprise a réalisé des économies de coûts de 30 millions de dollars et a maintenu des commissions pour les agents stables à 80,4 %. Le volume total des transactions clôturées est resté stable, avec des unités en baisse de 5 %, mais des prix en hausse de 6 %. Il convient de noter que les marques de luxe Corcoran et Sotheby's ont surperformé avec une croissance du volume des transactions de 5 %. Le flux de trésorerie disponible a augmenté à 99 millions de dollars, contre 95 millions l'année précédente. Octobre 2024 a montré des tendances prometteuses avec un volume de transactions clôturées en hausse de 9 % et un volume de transactions ouvertes en hausse de 16 % par rapport à l'année précédente.
Anywhere Real Estate hat die Finanzergebnisse für das dritte Quartal 2024 veröffentlicht, mit einem Umsatz von 1,5 Milliarden Dollar, was einem Rückgang von 3% im Vergleich zum Vorjahr entspricht. Der Nettogewinn betrug 7 Millionen Dollar, was einem Rückgang um 122 Millionen Dollar vor allem aufgrund geringerer Gewinne aus der Schuldenverringerung entspricht. Das operative EBITDA erreichte 94 Millionen Dollar, 13 Millionen Dollar weniger als im Vorjahr. Das Unternehmen erzielte Einsparungen von 30 Millionen Dollar und hielt die Provisionen der Makler stabil bei 80,4%. Das kombinierte Volumen der abgeschlossenen Transaktionen blieb konstant, mit einem Rückgang der Einheiten um 5%, jedoch stiegen die Preise um 6%. Auffällig ist, dass die Luxusmarken Corcoran und Sotheby's mit einem Wachstum des Transaktionsvolumens um 5% überperformten. Der freie Cashflow verbesserte sich auf 99 Millionen Dollar von 95 Millionen Dollar im Vorjahr. Der Oktober 2024 zeigte vielversprechende Trends mit einem Anstieg des abgeschlossenen Transaktionsvolumens um 9% und einem Anstieg des offenen Transaktionsvolumens um 16% im Jahresvergleich.
- Free Cash Flow increased to $99 million from $95 million year-over-year
- Luxury brands achieved 5% transaction volume growth
- Cost savings of $30 million realized, on track for $120 million annual target
- October 2024 showed strong growth with closed transactions up 9% and open transactions up 16%
- Average homesale prices increased 7% for franchise group and 4% for owned brokerage
- Revenue declined 3% to $1.5 billion
- Operating EBITDA decreased 12% to $94 million
- Net income fell 95% to $7 million
- Closed homesale sides decreased 5-6% across segments
- Net Debt Leverage Ratio remained high at 7.4x
Insights
The Q3 results reveal mixed performance with concerning trends. Revenue declined
Notable positives include stable transaction volume, strong luxury segment performance with
October's preliminary data showing
"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
, a decrease of$1.5 billion 3% year-over-year. - Combined closed transaction volume remained flat year-over-year in the third quarter with units down about
5% and price up6% . - 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
decreased$7 million primarily driven by lapping gains on the early extinguishment of debt which were$122 million during the third quarter of 2024 compared to$7 million during the same period last year. Adjusted Net Income of$169 million decreased$6 million versus 2023 (See Table 1a).$11 million - Operating EBITDA of
, a$94 million decrease year-over-year (See Table 5a).$13 million - Realized cost savings of approximately
and on track to realize full year cost savings of$30 million .$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 approximately80% . - Free Cash Flow of
versus$99 million for the corresponding quarter last year (See Table 7).$95 million - The Company repaid its
Term Loan A and repurchased$196 million of unsecured notes for$26 million , capturing$19 million of discount.$7 million - The Company's preliminary October 2024 closed transaction volume was up approximately
9% year-over-year and October open transaction volume, which represents new contracts and future closings, was up approximately16% 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 2024 included 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 2024 by 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
The Company expects its Free Cash Flow excluding one-time items to be approximately
The antitrust litigation settlement totaled
The approximately
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
On August 30, 2024, the Company repaid the entire outstanding principal amount of approximately
During the third quarter of 2024, the Company repurchased a total of
As of November 5, 2024 the Company had
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
Forward-Looking Statements
This press release contains "forward-looking statements," within the meaning of the safe harbor provisions of the
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
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, 2024 and 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 Tables 8a, 8b and 9 for definitions of these non-GAAP financial measures and Tables 1a, 5a, 5b, 6a, 6b, 7, 8a and 8b for 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 |
(973) 407-4669 | (973) 407-2162 |
Alicia.Swift@anywhere.re | Trey.Sarten@anywhere.re |
Tim Swanson | Gabriella Chiera |
(973) 407-2612 | (973) 407-5236 |
Tim.Swanson@anywhere.re | Gabriella.Chiera@anywhere.re |
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 | 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: | — | — | |
Anywhere common stock: | 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 | $ 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 | |||||||||
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 | |||||||||
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 | |||||||
(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 |
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 | |||||||
(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 |
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 | |||||||
(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 | |||||||
(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 |
(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 | $ 1,293 | $ 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 | |
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 | |||||||
(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 | |||||||
* | 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 |
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 | |
640 | ||
558 | ||
449 | ||
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.
View original content to download multimedia:https://www.prnewswire.com/news-releases/anywhere-real-estate-inc-reports-third-quarter-2024-financial-results-302298045.html
SOURCE Anywhere Real Estate Inc.
FAQ
What was Anywhere Real Estate's (HOUS) revenue in Q3 2024?
How much did Anywhere Real Estate (HOUS) save in costs during Q3 2024?
What was Anywhere Real Estate's (HOUS) transaction volume performance in October 2024?