QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
(State or Other Jurisdiction of Incorporation or Organization) |
(I.R.S. Employer Identification No.) | |
(Address of Principal Executive Offices) |
(Zip Code) |
Title of each class |
Trading Symbol(s) |
Name of each exchange on which registered | ||
☒ |
Accelerated filer |
☐ | ||||
Non-accelerated filer |
☐ |
Smaller reporting company |
||||
Emerging growth company |
Page |
||||
3 |
||||
4 |
||||
5 |
||||
7 |
||||
8 |
||||
25 |
||||
38 |
||||
38 |
||||
39 |
||||
39 |
||||
39 |
||||
39 |
||||
39 |
||||
39 |
||||
40 |
||||
41 |
September 30, 2019 (Unaudited) |
December 31, 2018 |
|||||||
Assets |
||||||||
Current assets: |
||||||||
Cash and cash equivalents |
$ | $ | ||||||
Commissions receivable |
||||||||
Prepaid expenses |
||||||||
Income tax receivable |
||||||||
Marketable securities, available-for-sale |
||||||||
Other assets, net |
||||||||
Total current assets |
||||||||
Prepaid rent |
||||||||
Property and equipment, net |
||||||||
Operating lease right-of-use assets, net |
||||||||
Marketable securities, available-for-sale |
||||||||
Assets held in rabbi trust |
||||||||
Deferred tax assets, net |
||||||||
Goodwill and other intangible assets, net |
||||||||
Other assets |
||||||||
Total assets |
$ | $ | ||||||
Liabilities and stockholders’ equity |
||||||||
Current liabilities: |
||||||||
Accounts payable and other liabilities |
$ | $ | ||||||
Notes payable to former stockholders |
||||||||
Deferred compensation and commissions |
||||||||
Income tax payable |
||||||||
Operating lease liabilities |
||||||||
Accrued bonuses and other employee related expenses |
||||||||
Total current liabilities |
||||||||
Deferred compensation and commissions |
||||||||
Notes payable to former stockholders |
||||||||
Operating lease liabilities |
||||||||
Deferred rent and other liabilities |
||||||||
Total liabilities |
||||||||
Commitments and contingencies |
||||||||
Stockholders’ equity: |
||||||||
Preferred stock, $ |
||||||||
Authorized shares – |
||||||||
Common stock, $ |
||||||||
Authorized shares – |
||||||||
Additional paid-in capital |
||||||||
Stock notes receivable from employees |
( |
) | ( |
) | ||||
Retained earnings |
||||||||
Accumulated other comprehensive income |
||||||||
Total stockholders’ equity |
||||||||
Total liabilities and stockholders’ equity |
$ | $ | ||||||
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||
2019 |
2018 |
2019 |
2018 |
|||||||||||||
Revenues: |
||||||||||||||||
Real estate brokerage commissions |
$ | |
$ | |
$ | |
$ | |
||||||||
Financing fees |
|
|
|
|
||||||||||||
Other revenues |
|
|
|
|
||||||||||||
Total revenues |
|
|
|
|
||||||||||||
Operating expenses: |
||||||||||||||||
Cost of services |
|
|
|
|
||||||||||||
Selling, general and administrative expense |
|
|
|
|
||||||||||||
Depreciation and amortization expense |
|
|
|
|
||||||||||||
Total operating expenses |
|
|
|
|
||||||||||||
Operating income |
|
|
|
|
||||||||||||
Other income (expense), net |
|
|
|
|
||||||||||||
Interest expense |
( |
) | ( |
) | ( |
) | ( |
) | ||||||||
Income before provision for income taxes |
|
|
|
|
||||||||||||
Provision for income taxes |
|
|
|
|
||||||||||||
Net income |
|
|
|
|
||||||||||||
Other comprehensive income (loss): |
||||||||||||||||
Marketable securities, available-for-sale: |
||||||||||||||||
Change in unrealized gains (losses) |
|
( |
) | |
( |
) | ||||||||||
Less: reclassification adjustment for net (gains) losses included in other income (expense), net |
( |
) | |
( |
) | |
||||||||||
Net change, net of tax of $ ended September 30, 2019 and 2018, respectively |
|
( |
) | |
( |
) | ||||||||||
Foreign currency translation gain (loss), net of tax of $ months ended September 30, 2019 and 2018 |
|
( |
) | ( |
) | |
||||||||||
Total other comprehensive income (loss) |
|
( |
) | |
( |
) | ||||||||||
Comprehensive income |
$ | |
$ | |
$ | |
$ | |
||||||||
Earnings per share: |
||||||||||||||||
Basic |
$ | |
$ | |
$ | |
$ | |
||||||||
Diluted |
$ | |
$ | |
$ | |
$ | |
||||||||
Weighted average common shares outstanding: |
||||||||||||||||
Basic |
|
|
|
|
||||||||||||
Diluted |
|
|
|
|
Three Months Ended September 30, 2019 |
||||||||||||||||||||||||||||||||||||
|
|
Additional Paid-In |
Stock Notes Receivable From |
Retained |
Accumulated Other Comprehensive |
|
||||||||||||||||||||||||||||||
Preferred Stock |
Common Stock |
|||||||||||||||||||||||||||||||||||
|
Shares |
|
|
Amount |
|
|
Shares |
|
|
Amount |
|
|
Capital |
|
|
Employees |
|
|
Earnings |
|
|
Income |
|
|
Total |
| ||||||||||
Balance at June 30, 2019 |
|
$ |
|
|
$ |
|
$ |
|
$ |
( |
) |
$ |
|
$ |
|
$ |
|
|||||||||||||||||||
Net and comprehensive income |
— |
|
— |
|
|
|
|
|
|
|||||||||||||||||||||||||||
Stock-based award activity |
||||||||||||||||||||||||||||||||||||
Stock-based compensation |
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
Shares issued pursuant to employee stock purchase plan |
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
Issuance of common stock for vesting of restricted stock units |
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
Issuance of common stock for unvested restricted stock awards |
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
Shares withheld related to net share settlement of stock-based awards |
|
|
( |
) |
|
( |
) |
|
|
|
( |
) | ||||||||||||||||||||||||
Balance as of September 30, 2019 |
|
$ |
|
|
$ |
|
$ |
|
$ |
( |
) |
$ |
|
$ |
|
$ |
|
Three Months Ended September 30, 2018 |
||||||||||||||||||||||||||||||||||||
Preferred Stock |
Common Stock |
Additional Paid-In |
Stock Notes Receivable From |
Retain ed |
Accumulated Other Comprehensive |
|
||||||||||||||||||||||||||||||
|
Shares |
|
|
Amount |
|
|
Shares |
|
|
Amount |
|
|
Capital |
|
|
Employees |
|
|
Earnings |
|
|
Income (Loss) |
|
|
Total |
| ||||||||||
Balance at June 30, 2018 |
|
$ |
|
|
$ |
|
$ |
|
$ |
( |
) |
$ |
|
$ |
|
$ |
|
|||||||||||||||||||
Net and comprehensive income |
— |
|
— |
|
|
|
|
( |
) |
|
||||||||||||||||||||||||||
Stock-based award activity |
||||||||||||||||||||||||||||||||||||
Stock-based compensation |
|
| |
|
| |
| |
|
|||||||||||||||||||||||||||
Issuance of common stock for vesting of restricted stock units |
|
|
|
|
| |
|
|
|
|||||||||||||||||||||||||||
Shares withheld related to net share settlement of stock-based awards |
|
|
( |
) |
|
( |
) |
|
|
|
( |
) | ||||||||||||||||||||||||
Balance as of September 30, 2018 |
|
$ |
|
|
$ |
|
$ |
|
$ |
( |
) |
$ |
|
$ |
|
$ |
|
|||||||||||||||||||
Nine Months Ended September 30, 2019 |
||||||||||||||||||||||||||||||||||||
|
|
|
Stock Notes |
|
Accumulated |
|||||||||||||||||||||||||||||||
Preferred Stock |
Common Stock |
Additional Paid-I n |
Receivable From |
Retained |
Other Comprehensive |
|
||||||||||||||||||||||||||||||
|
Shares |
|
|
Amount |
|
|
Shares |
|
|
Amount |
|
|
Capital |
|
|
Employees |
|
|
Earnings |
|
|
Income |
|
|
Total |
| ||||||||||
Balance at December 31, 2018 |
|
$ |
|
|
$ |
|
$ |
|
$ |
( |
) |
$ |
|
$ |
|
$ |
|
|||||||||||||||||||
Net and comprehensive income |
— |
|
— |
|
|
|
|
|
|
|||||||||||||||||||||||||||
Stock-based award activity |
||||||||||||||||||||||||||||||||||||
Stock-based compensation |
|
| |
|
| |
|
|
|
|||||||||||||||||||||||||||
Shares issued pursuant to employee stock purchase plan |
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
Issuance of common stock for vesting of restricted stock units |
|
|
|
|
| |
|
|
|
|||||||||||||||||||||||||||
Issuance of common stock for unvested restricted stock awards |
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
Shares withheld related to net share settlement of stock-based awards |
|
|
( |
) |
|
( |
) |
|
|
|
( |
) | ||||||||||||||||||||||||
Balance as of September 30, 2019 |
|
$ |
|
|
$ |
|
$ |
|
$ |
( |
) |
$ |
|
$ |
|
$ |
|
|||||||||||||||||||
Nine Months Ended September 30, 2018 |
||||||||||||||||||||||||||||||||||||
|
|
Additional Paid-In |
Stock Notes Receivable |
|
Accumulated Other |
|||||||||||||||||||||||||||||||
Preferred Stock |
Common Stock |
From |
Retained |
Comprehensive |
|
|||||||||||||||||||||||||||||||
|
Shares |
|
|
Amount |
|
|
Shares |
|
|
Amount |
|
|
Capital |
|
|
Employees |
|
|
Earnings |
|
|
Income (Loss) |
|
|
Total |
| ||||||||||
Balance at December 31, 2017 |
|
$ |
|
|
$ |
|
$ |
|
$ |
( |
) |
$ |
|
$ |
|
$ |
|
|||||||||||||||||||
Cumulative effect of a change in accounting principle |
— |
|
— |
|
|
|
|
( |
) |
|
||||||||||||||||||||||||||
Balance at January 1, 2018, as adjusted |
| |
|
|
|
( |
) |
|
|
|
||||||||||||||||||||||||||
Net and comprehensive income |
— |
|
— |
|
|
|
|
( |
) |
|
||||||||||||||||||||||||||
Stock-based award activity |
||||||||||||||||||||||||||||||||||||
Stock-based compensation |
|
| |
|
| |
| |
|
|||||||||||||||||||||||||||
Shares issued pursuant to employee stock purchase plan |
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
Issuance of common stock for vesting of restricted stock units |
|
|
|
|
| |
|
|
|
|||||||||||||||||||||||||||
Issuance of common stock for unvested restricted stock awards |
|
|
|
|
|
|
|
| |
|||||||||||||||||||||||||||
Shares withheld related to net share settlement of stock-based awards |
|
|
( |
) |
|
( |
) |
|
|
|
( |
) | ||||||||||||||||||||||||
Balance as of September 30, 2018 |
|
$ |
|
|
$ |
|
$ |
|
$ |
( |
) |
$ |
|
$ |
|
$ |
|
|||||||||||||||||||
Nine Months Ended September 30, |
||||||||
2019 |
2018 |
|||||||
Cash flows from operating activities |
||||||||
Net income |
$ | $ | ||||||
Adjustments to reconcile net income to net cash (used in) provided by operating activities: |
||||||||
Depreciation and amortization expense |
||||||||
Amortization of right-of-use assets |
||||||||
Provision of bad debt expense |
||||||||
Stock-based compensation |
||||||||
Deferred taxes, net |
( |
) | ||||||
Net realized gains on marketable securities, available-for-sale |
( |
) | ( |
) | ||||
Other non-cash items |
( |
) | ||||||
Changes in operating assets and liabilities: |
||||||||
Commissions receivable |
( |
) | ||||||
Prepaid expenses |
( |
) | ||||||
Prepaid rent |
||||||||
Other assets, net |
( |
) | ( |
) | ||||
Accounts payable and other liabilities |
( |
) | ||||||
Income tax receivable/payable |
( |
) | ||||||
Accrued bonuses and other employee related expenses |
( |
) | ( |
) | ||||
Deferred compensation and commissions |
( |
) | ( |
) | ||||
Operating lease liabilities |
( |
) | ||||||
Deferred rent and other liabilities |
( |
) | ||||||
Net cash (used in) provided by operating activities |
( |
) | ||||||
Cash flows from investing activities |
||||||||
Acquisition, net of cash received |
( |
) | ||||||
Purchases of marketable securities, available-for-sale |
( |
) | ( |
) | ||||
Proceeds from sales and maturities of marketable securities, available-for-sale |
||||||||
Issuances of employee notes receivable |
( |
) | ( |
) | ||||
Payments received on employee notes receivable |
||||||||
Purchase of property and equipment |
( |
) | ( |
) | ||||
Net cash provided by (used in) investing activities |
( |
) | ||||||
Cash flows from financing activities |
||||||||
Taxes paid related to net share settlement of stock-based awards |
( |
) | ( |
) | ||||
Proceeds from issuance of shares pursuant to employee stock purchase plan |
||||||||
Principal payments on notes payable to former stockholders |
( |
) | ( |
) | ||||
Principal payments on stock appreciation rights liability |
( |
) | ||||||
Net cash used in financing activities |
( |
) | ( |
) | ||||
Net increase (decrease) in cash and cash equivalents |
( |
) | ||||||
Cash and cash equivalents at beginning of period |
||||||||
Cash and cash equivalents at end of period |
$ | $ | ||||||
Supplemental disclosures of cash flow information |
||||||||
Interest paid during the period |
$ | $ | ||||||
Income taxes paid, net |
$ | $ | ||||||
1. |
Description of Business and Basis of Presentation |
2. |
Accounting Policies and Recent Accounting Pronouncements |
3. |
Property and Equipment, Net |
September 30, |
December 31, |
|||||||
Computer software and hardware equipment |
$ | $ | ||||||
Furniture, fixtures, and equipment |
||||||||
Less: accumulated depreciation and amortization |
( |
) | ( |
) | ||||
$ | $ | |||||||
4. |
Operating Leases |
Three Months Ended September 30, 2019 |
Nine Months Ended September 30, 2019 |
|||||||
Operating lease cost: |
||||||||
Lease cost (1) |
$ | $ | ||||||
Variable lease cost (2) |
||||||||
Sublease income |
( |
) | ( |
) | ||||
$ | $ | |||||||
(1) |
Includes short-term lease cost and ROU asset amortization. |
(2) |
Primarily relates to common area maintenance, property taxes, insurance, utilities and parking. |
September 30, |
||||
Remainder of 2019 |
$ | |||
2020 |
||||
2021 |
||||
2022 |
||||
2023 |
||||
Thereafter |
||||
Total future minimum lease payments |
||||
Less imputed interest |
( |
) | ||
Present value of operating lease liabilities |
$ | |||
Nine Months Ended September 30, 2019 |
||||
Operating cash flow information: |
||||
Cash paid for amounts included in the measurement of operating lease liabilities |
$ |
|
||
Noncash activity: |
||||
ROU assets obtained in exchange for operating lease liabilities |
$ |
|
||
Tenant improvements owned by lessor related to ROU assets (1) |
$ |
|
(1) |
Reclassification from other assets current. |
September 30, 2019 |
||||
Weighted average remaining operating lease term |
|
|||
Weighted average discount rate |
|
% |
December 31, |
||||
2019 |
$ | |
||
2020 |
|
|||
2021 |
|
|||
2022 |
|
|||
2023 |
|
|||
Thereafter |
|
|||
$ | |
|||
5. |
Investments in Marketable Securities |
September 30, 2019 |
December 31, 2018 |
|||||||||||||||||||||||||||||||
Amortized Cost |
Gross Unrealized Gains |
Gross Unrealized Losses |
Fair Value |
Amortized Cost |
Gross Unrealized Gains |
Gross Unrealized Losses |
Fair Value |
|||||||||||||||||||||||||
Short-term investments: |
||||||||||||||||||||||||||||||||
U.S. treasuries |
$ |
|
$ |
|
$ |
( |
) |
$ |
|
$ |
|
$ |
|
$ |
( |
) |
$ |
|
||||||||||||||
U.S. government sponsored entities |
|
|
|
|
|
|
( |
) |
|
|||||||||||||||||||||||
Corporate debt securities |
|
|
|
|
|
|
( |
) |
|
|||||||||||||||||||||||
Asset-backed securities and other |
|
|
|
|
|
|
( |
) |
|
|||||||||||||||||||||||
$ |
|
$ |
|
$ |
( |
) |
$ |
|
$ |
|
$ |
|
$ |
( |
) |
$ |
|
|||||||||||||||
Long-term investments: |
||||||||||||||||||||||||||||||||
U.S. treasuries |
$ |
|
$ |
|
$ |
( |
) |
$ |
|
$ |
|
$ |
|
$ |
( |
) |
$ |
|
||||||||||||||
U.S. government sponsored entities |
|
|
( |
) |
|
|
|
( |
) |
|
||||||||||||||||||||||
Corporate debt securities |
|
|
( |
) |
|
|
|
( |
) |
|
||||||||||||||||||||||
Asset-backed securities and other |
|
|
( |
) |
|
|
|
( |
) |
|
||||||||||||||||||||||
$ |
|
$ |
|
$ |
( |
) |
$ |
|
$ |
|
$ |
|
$ |
( |
) |
$ |
|
|||||||||||||||
September 30, 2019 |
December 31, 2018 |
|||||||||||||||
Unrealized Loss |
Fair Value |
Unrealized Loss |
Fair Value |
|||||||||||||
Less than 12 months |
$ |
( |
) | $ | |
$ | ( |
) | $ | |
||||||
12 months or longer |
$ | ( |
) | $ | |
$ | ( |
) | $ | |
||||||
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||
2019 |
2018 |
2019 |
2018 |
|||||||||||||
Gross realized gains (1) |
$ | |
$ | |
$ | |
$ | |
||||||||
Gross realized losses (1) |
$ | |
$ | |
$ | ( |
) | $ | |
|||||||
(1) |
Recorded in other income (expense), net in the condensed consolidated statements of net and comprehensive income. The cost basis of securities sold were determined based on the specific identification method. |
September 30, 2019 |
December 31, 2018 |
|||||||||||||||
Amortized |
Fair Value |
Amortized |
Fair Value |
|||||||||||||
Due in one year or less |
$ | |
$ | |
$ | |
$ | |
||||||||
Due after one year through five years |
|
|
|
|
||||||||||||
Due after five years through ten years |
|
|
|
|
||||||||||||
Due after ten years |
|
|
|
|
||||||||||||
$ | |
$ | |
$ | |
$ | |
|||||||||
Weighted average contractual maturity |
|
|
6. |
Goodwill and Other Intangible Assets |
September 30, 2019 |
December 31, 2018 |
|||||||||||||||||||||||
Gross Amount |
Accumulated Amortization |
Net Book Value |
Gross Amount |
Accumulated Amortization |
Net Book Value |
|||||||||||||||||||
Goodwill and intangible assets: |
||||||||||||||||||||||||
Goodwill (1) |
$ | |
$ | |
$ | |
$ | |
$ | |
$ | |
||||||||||||
Intangible assets (1) |
|
( |
) | |
|
( |
) | |
||||||||||||||||
$ | |
$ | ( |
) | $ | |
$ | |
$ | ( |
) | $ | |
|||||||||||
(1) |
Represents additions from acquisitions. |
Nine Months Ended September 30, |
||||||||
2019 |
2018 |
|||||||
Beginning balance |
$ | $ | ||||||
Additions from acquisitions |
||||||||
Impairment losses |
||||||||
Ending balance |
$ | $ | ||||||
September 30, 2019 |
||||
Remainder of 2019 |
$ | |||
2020 |
||||
2021 |
||||
2022 |
||||
2023 |
||||
Thereafter |
||||
$ | ||||
7. |
Selected Balance Sheet Data |
Current |
Non-Current |
|||||||||||||||
September 30, 2019 |
December 31, 2018 |
September 30, 2019 |
December 31, 2018 |
|||||||||||||
MSRs, net of amortization |
$ | $ | $ | $ | ||||||||||||
Due from independent contractors, net (1) (2) |
||||||||||||||||
Security deposits |
||||||||||||||||
Employee notes receivable (3) |
||||||||||||||||
Customer trust accounts and other |
||||||||||||||||
$ | $ | $ | $ | |||||||||||||
(1) |
Represents amounts advanced, notes receivable and other receivables due from the Company’s investment sales and financing professionals. The notes receivable along with interest are typically collected from future commissions and are generally due in | to
(2) |
Includes allowance for doubtful accounts related to current receivables of $ wrote-off $wrote-off $ |
(3) |
Reduction of accrued bonuses and other employee related expenses in settlement of employee notes receivable were $ |
September 30, 2019 |
December 31, 2018 |
|||||||
Beginning balance |
$ | $ | ||||||
Additions from acquisition |
||||||||
Additions |
||||||||
Amortization |
( |
) | ( |
) | ||||
Ending balance |
$ | $ | ||||||
Current |
Non-Current |
|||||||||||||||
September 30, 2019 |
December 31, 2018 |
September 30, 2019 |
December 31, 2018 |
|||||||||||||
Stock appreciation rights (“SARs”) liability (1) |
$ | $ | $ | $ | ||||||||||||
Commissions payable to investment sales and financing professionals |
||||||||||||||||
Deferred compensation liability (1) |
||||||||||||||||
$ | $ | $ | $ | |||||||||||||
(1) |
The SARs and deferred compensation liability become subject to payout as a result of a participant no longer being considered as a service provider. As a result of the retirement of certain participants, estimated amounts to be paid to the participants within the next twelve months have been classified as current. |
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||
2019 |
2018 |
2019 |
2018 |
|||||||||||||
Increase in the carrying value of the assets held in the rabbi trust (1) |
$ | |
$ | |
$ | |
$ | |
||||||||
Increase in the net carrying value of the deferred compensation obligation (2) |
$ | |
$ | |
$ | |
$ | |
||||||||
(1) |
Recorded in other income (expense), net in the condensed consolidated statements of net and comprehensive income. |
(2) |
Recorded in selling, general and administrative expense in the condensed consolidated statements of net and comprehensive income. |
Non-Current |
||||||||
September 30, 2019 |
December 31, 2018 |
|||||||
Deferred rent (1) |
$ | |
$ | |
||||
Contingent consideration and other (2) |
|
|
||||||
$ | |
$ | |
|||||
(1) |
The Company does not have deferred rent in 2019 due to adoption of the new lease standard on January 1, 2019. |
(2) |
The current portions of contingent consideration in the amounts of $ |
8. |
Notes Payable to Former Stockholders |
9. |
Related-Party Transactions |
10. |
Fair Value Measurements |
September 30, 2019 |
December 31, 2018 |
|||||||||||||||||||||||||||||||
Fair Value |
Level 1 |
Level 2 |
Level 3 |
Fair Value |
Level 1 |
Level 2 |
Level 3 |
|||||||||||||||||||||||||
Assets: |
||||||||||||||||||||||||||||||||
Assets held in rabbi trust |
$ | |
$ | |
$ | |
$ |
|
$ | |
$ | |
$ | |
$ | |
||||||||||||||||
Cash equivalents (1) : |
||||||||||||||||||||||||||||||||
Commercial paper and other |
$ | |
$ | |
$ | |
$ | |
$ | |
$ | |
$ | |
$ | |
||||||||||||||||
Money market funds |
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
$ | |
$ | |
$ | |
$ | |
$ | |
$ | |
$ | |
$ | |
|||||||||||||||||
Marketable securities, available-for-sale: |
||||||||||||||||||||||||||||||||
Short-term investments: |
||||||||||||||||||||||||||||||||
U.S. treasuries |
$ | |
$ | |
$ | |
$ | |
$ | |
$ | |
$ | |
$ | |
||||||||||||||||
U.S. government sponsored entities |
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
Corporate debt securities |
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
Asset-backed securities and other |
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
$ | |
$ | |
$ | |
$ | |
$ | |
$ | |
$ | |
$ | |
|||||||||||||||||
Long-term investments: |
||||||||||||||||||||||||||||||||
U.S. treasuries |
$ | |
$ | |
$ | |
$ | |
$ | |
$ | |
$ | |
$ | |
||||||||||||||||
U.S. government sponsored entities |
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
Corporate debt securities |
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
Asset-backed securities and other |
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
$ | |
$ | |
$ | |
$ | |
$ | |
$ | |
$ | |
$ | |
|||||||||||||||||
Liabilities: |
||||||||||||||||||||||||||||||||
Contingent consideration (2) |
$ | |
$ | |
$ | |
$ | |
$ | |
$ | |
$ | |
$ | |
||||||||||||||||
Deferred compensation liability |
$ | |
$ | |
$ | |
$ | |
$ | |
$ | |
$ | |
$ | |
||||||||||||||||
(1) |
Included in cash and cash equivalents on the accompanying condensed consolidated balance sheets. |
(2) |
As of September 30, 2019, contingent consideration has a maximum undiscounted payment of $ Assuming the achievement of the applicable performance criteria, the Company anticipates these earn-out payments will be made over the next to period. A reconciliation of contingent consideration measured at fair value on a recurring basis consisted of the following (in thousands): |
September 30, 2019 |
December 31, 2018 |
|||||||
Beginning balance |
$ | |
$ | |
||||
Contingent consideration in connection with acquisitions |
|
|
||||||
Change in fair value of contingent consideration |
( |
) | |
|||||
Payments of contingent consideration |
|
|
||||||
Ending balance |
$ | |
$ | |
||||
11. |
Stockholders’ Equity |
12. |
Stock-Based Compensation Plans |
RSA Grants to Non-employee Directors |
RSU Grants to Employees |
RSU Grants to Independent Contractors |
Total |
Weighted- Average Grant Date Fair Value Per Share |
||||||||||||||||
Nonvested shares at December 31, 2018 |
$ | |||||||||||||||||||
Granted |
||||||||||||||||||||
Vested |
( |
) | ( |
) | ( |
) | ( |
) | ||||||||||||
Transferred |
( |
) | ||||||||||||||||||
Forfeited/canceled |
( |
) | ( |
) | ( |
) | ||||||||||||||
Nonvested shares at September 30, 2019 (1) |
$ | |||||||||||||||||||
Unrecognized stock-based compensation expense as of September 30, 2019 (2) |
$ | $ | $ | $ | ||||||||||||||||
Weighted average remaining vesting period (years) as of September 30, 2019 |
||||||||||||||||||||
(1) |
Nonvested RSUs will be settled through the issuance of new shares of common stock. |
(2) |
The total unrecognized compensation expense is expected to be recognized over a weighted-average period of approximately |
September 30, 2019 |
||||
2021 |
||||
2022 |
||||
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||
2019 |
2018 |
2019 |
2018 |
|||||||||||||
ESPP |
$ | $ | $ | $ | ||||||||||||
RSAs – non-employee directors |
||||||||||||||||
RSUs – employees (1) |
||||||||||||||||
RSUs – independent contractors (2) |
||||||||||||||||
$ | $ | $ | $ | |||||||||||||
(1) |
2019 includes expense related to the acceleration of vesting of certain RSUs. |
(2) |
The Company grants RSUs to independent contractors (i.e. investment sales and financing professionals), who are considered non-employees. Prior to the adoption of ASU No. 2018-07 on July 1, 2018, such awards were required to be measured at fair value at the end of each reporting period until settlement. Stock-based compensation expense was therefore impacted by the changes in the Company’s common stock price during each reporting period prior to the date of adoption. New awards after the date of adoption are measured based on the grant date closing price of the Company’s common stock consistent with awards made to the Company’s employees and non-employee directors. |
13. |
Income Taxes |
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||||||||||||||||||
2019 |
2018 |
2019 |
2018 |
|||||||||||||||||||||||||||||
Amount |
Rate |
Amount |
Rate |
Amount |
Rate |
Amount |
Rate |
|||||||||||||||||||||||||
Income tax expense at the federal statutory rate |
$ | % | $ | % | $ | % | $ | % | ||||||||||||||||||||||||
State income tax expense, net of federal benefit |
% | % | % | % | ||||||||||||||||||||||||||||
Windfall (shortfall) tax benefits, net related to stock-based compensation |
% | ( |
) | ( |
)% | ( |
) | ( |
)% | ( |
) | ( |
)% | |||||||||||||||||||
Change in valuation allowance |
% | % | % | % | ||||||||||||||||||||||||||||
Permanent and other items (1) |
( |
) | ( |
)% | % | % | % | |||||||||||||||||||||||||
$ | % | $ | % | $ | % | $ | % | |||||||||||||||||||||||||
(1) |
Permanent items relate principally to compensation charges, qualified transportation fringe benefits, reversal of uncertain tax positions and meals and entertainment. |
14. |
Earnings per Share |
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||
2019 |
2018 |
2019 |
2018 |
|||||||||||||
Numerator (Basic and Diluted): |
||||||||||||||||
Net income |
$ | $ | $ | $ | ||||||||||||
Denominator: |
||||||||||||||||
Basic |
||||||||||||||||
Weighted average common shares issued and outstanding |
||||||||||||||||
Deduct: Unvested RSAs (1) |
( |
) | ( |
) | ( |
) | ( |
) | ||||||||
Add: Fully vested DSUs (2) |
||||||||||||||||
Weighted Average Common Shares Outstanding |
||||||||||||||||
Basic earnings per common share |
$ | $ | $ | $ | ||||||||||||
Diluted |
||||||||||||||||
Weighted Average Common Shares Outstanding from above |
||||||||||||||||
Add: Dilutive effect of RSUs, RSAs & ESPP |
||||||||||||||||
Weighted Average Common Shares Outstanding |
||||||||||||||||
Diluted earnings per common share |
$ | $ | $ | $ | ||||||||||||
Antidilutive shares excluded from diluted earnings per common share (3) |
||||||||||||||||
(1) |
RSAs were issued and outstanding to the non-employee directors and have a |
(2) |
Shares are included in weighted average common shares outstanding as the shares are fully vested but have not yet been delivered. See Note 12 – “Stock-Based Compensation Plans” for additional information. |
(3) |
Primarily pertaining to RSU grants to the Company’s employees and independent contractors . |
15. |
Commitments and Contingencies |
16. |
Subsequent Events |
• | Properties priced less than $1 million; |
• | Private client market: |
• | Middle market: |
• | Larger transaction market: |
Three Months Ended September 30, |
||||||||||||||||||||||||||||||||||||
2019 |
2018 |
Change |
||||||||||||||||||||||||||||||||||
Real Estate Brokerage |
Number |
Volume |
Revenues |
Number |
Volume |
Revenues |
Number |
Volume |
Revenues |
|||||||||||||||||||||||||||
(in millions) |
(in thousands) |
(in millions) |
(in thousands) |
(in millions) |
(in thousands) |
|||||||||||||||||||||||||||||||
<$1 million |
274 |
$ | 173 |
$ | 7,182 |
268 |
$ | 166 |
$ | 7,224 |
6 |
$ | 7 |
$ | (42 |
) | ||||||||||||||||||||
Private client market ($1 - $10 million) |
1,301 |
4,257 |
121,228 |
1,352 |
4,382 |
125,898 |
(51 |
) | (125 |
) | (4,670 |
) | ||||||||||||||||||||||||
Middle market ( ≥ $10 - $20 million) |
109 |
1,466 |
25,997 |
119 |
1,581 |
31,158 |
(10 |
) | (115 |
) | (5,161 |
) | ||||||||||||||||||||||||
Larger transaction market ( ≥ $20 million) |
69 |
3,675 |
25,791 |
70 |
3,169 |
27,700 |
(1 |
) | 506 |
(1,909 |
) | |||||||||||||||||||||||||
1,753 |
$ | 9,571 |
$ | 180,198 |
1,809 |
$ | 9,298 |
$ | 191,980 |
(56 |
) | $ | 273 |
$ | (11,782 |
) | ||||||||||||||||||||
Nine Months Ended September 30, |
||||||||||||||||||||||||||||||||||||
2019 |
2018 |
Change |
||||||||||||||||||||||||||||||||||
Real Estate Brokerage |
Number |
Volume |
Revenues |
Number |
Volume |
Revenues |
Number |
Volume |
Revenues |
|||||||||||||||||||||||||||
(in millions) |
(in thousands) |
(in millions) |
(in thousands) |
(in millions) |
(in thousands) |
|||||||||||||||||||||||||||||||
<$1 million |
733 |
$ | 474 |
$ | 19,607 |
764 |
$ | 489 |
$ | 20,819 |
(31 |
) | $ | (15 |
) | $ | (1,212 |
) | ||||||||||||||||||
Private client market ($1 - $10 million) |
3,753 |
12,160 |
345,812 |
3,819 |
12,038 |
350,062 |
(66 |
) | 122 |
(4,250 |
) | |||||||||||||||||||||||||
Middle market ( ≥ $10 - $20 million) |
312 |
4,234 |
76,521 |
350 |
4,789 |
85,984 |
(38 |
) | (555 |
) | (9,463 |
) | ||||||||||||||||||||||||
Larger transaction market ( ≥ $20 million) |
194 |
9,040 |
71,875 |
213 |
8,846 |
79,280 |
(19 |
) | 194 |
(7,405 |
) | |||||||||||||||||||||||||
4,992 |
$ | 25,908 |
$ | 513,815 |
5,146 |
$ | 26,162 |
$ | 536,145 |
(154 |
) | $ | (254 |
) | $ | (22,330 |
) | |||||||||||||||||||
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||
Real Estate Brokerage |
2019 |
2018 |
2019 |
2018 |
||||||||||||
Average Number of Investment Sales Professionals |
1,837 |
1,738 |
1,829 |
1,701 |
||||||||||||
Average Number of Transactions per Investment Sales Professional |
0.95 |
1.04 |
2.73 |
3.03 |
||||||||||||
Average Commission per Transaction |
$ | 102,794 |
$ | 106,125 |
$ | 102,928 |
$ | 104,187 |
||||||||
Average Commission Rate |
1.88 |
% | 2.06 |
% | 1.98 |
% | 2.05 |
% | ||||||||
Average Transaction Size (in thousands) |
$ | 5,460 |
$ | 5,140 |
$ | 5,190 |
$ | 5,084 |
||||||||
Total Number of Transactions |
1,753 |
1,809 |
4,992 |
5,146 |
||||||||||||
Total Sales Volume (in millions) |
$ | 9,571 |
$ | 9,298 |
$ | 25,908 |
$ | 26,162 |
||||||||
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||
Financing (1) |
2019 |
2018 |
2019 |
2018 |
||||||||||||
Average Number of Financing Professionals |
98 |
104 |
103 |
97 |
||||||||||||
Average Number of Transactions per Financing Professional |
5.01 |
4.17 |
13.23 |
12.28 |
||||||||||||
Average Fee per Transaction |
$ | 31,203 |
$ | 34,733 |
$ | 33,361 |
$ | 33,326 |
||||||||
Average Fee Rate |
0.90 |
% | 0.84 |
% | 0.91 |
% | 0.90 |
% | ||||||||
Average Transaction Size (in thousands) |
$ | 3,460 |
$ | 4,112 |
$ | 3,685 |
$ | 3,717 |
||||||||
Total Number of Transactions |
491 |
434 |
1,363 |
1,191 |
||||||||||||
Total Financing Volume (in millions) |
$ | 1,699 |
$ | 1,785 |
$ | 5,023 |
$ | 4,427 |
(1) Operating metrics calculated excluding certain financing fees not directly associated with transactions. |
Three Months Ended September 30, 2019 |
Percentage of Revenue |
Three Months Ended September 30, 2018 |
Percentage of Revenue |
Change |
||||||||||||||||||||
Dollar |
Percentage |
|||||||||||||||||||||||
Revenues: |
||||||||||||||||||||||||
Real estate brokerage commissions |
$ | 180,198 |
90.9 |
% | $ | 191,980 |
91.2 |
% | $ | (11,782 |
) | (6.1 |
)% | |||||||||||
Financing fees |
16,013 |
8.1 |
15,947 |
7.6 |
66 |
0.4 |
% | |||||||||||||||||
Other revenues |
2,009 |
1.0 |
2,663 |
1.2 |
(654 |
) | (24.6 |
)% | ||||||||||||||||
Total revenues |
198,220 |
100.0 |
210,590 |
100.0 |
(12,370 |
) | (5.9 |
)% | ||||||||||||||||
Operating expenses: |
||||||||||||||||||||||||
Cost of services |
124,147 |
62.6 |
132,896 |
63.1 |
(8,749 |
) | (6.6 |
)% | ||||||||||||||||
Selling, general and administrative expense |
48,091 |
24.3 |
48,659 |
23.1 |
(568 |
) | (1.2 |
)% | ||||||||||||||||
Depreciation and amortization expense |
1,910 |
1.0 |
1,651 |
0.8 |
259 |
15.7 |
% | |||||||||||||||||
Total operating expenses |
174,148 |
87.9 |
183,206 |
87.0 |
(9,058 |
) | (4.9 |
)% | ||||||||||||||||
Operating income |
24,072 |
12.1 |
27,384 |
13.0 |
(3,312 |
) | (12.1 |
)% | ||||||||||||||||
Other income (expense), net |
2,573 |
1.4 |
2,127 |
1.0 |
446 |
21.0 |
% | |||||||||||||||||
Interest expense |
(329 |
) | (0.2 |
) | (342 |
) | (0.2 |
) | 13 |
(3.8 |
)% | |||||||||||||
Income before provision for income taxes |
26,316 |
13.3 |
29,169 |
13.8 |
(2,853 |
) | (9.8 |
)% | ||||||||||||||||
Provision for income taxes |
7,024 |
3.6 |
8,315 |
3.9 |
(1,291 |
) | (15.5 |
)% | ||||||||||||||||
Net income |
$ | 19,292 |
9.7 |
% | $ | 20,854 |
9.9 |
% | $ | (1,562 |
) | (7.5 |
)% | |||||||||||
Adjusted EBITDA (1) |
$ | 27,865 |
14.1 |
% | $ | 32,155 |
15.3 |
% | $ | (4,290 |
) | (13.3 |
)% | |||||||||||
Earnings per share: |
||||||||||||||||||||||||
Basic |
$ | 0.49 |
$ | 0.53 |
||||||||||||||||||||
Diluted |
$ | 0.49 |
$ | 0.53 |
||||||||||||||||||||
Weighted average common shares outstanding: |
||||||||||||||||||||||||
Basic |
39,441 |
39,191 |
||||||||||||||||||||||
Diluted |
39,550 |
39,484 |
(1) |
Adjusted EBITDA is not a measurement of our financial performance under U.S. generally accepted accounting principles (“U.S. GAAP”) and should not be considered as an alternative to net income, operating income or any other measures derived in accordance with U.S. GAAP. For a definition of Adjusted EBITDA and a reconciliation of Adjusted EBITDA to net income, see “Non-GAAP Financial Measure.” |
Nine Months Ended September 30, 2019 |
Percentage of Revenue |
Nine Months Ended September 30, 2018 |
Percentage of Revenue |
Change |
||||||||||||||||||||
Dollar |
Percentage |
|||||||||||||||||||||||
Revenues: |
||||||||||||||||||||||||
Real estate brokerage commissions |
$ | 513,815 |
90.4 |
% | $ | 536,145 |
91.7 |
% | $ | (22,330 |
) | (4.2 |
)% | |||||||||||
Financing fees |
47,487 |
8.4 |
41,234 |
7.1 |
6,253 |
15.2 |
% | |||||||||||||||||
Other revenues |
7,218 |
1.2 |
7,154 |
1.2 |
64 |
0.9 |
% | |||||||||||||||||
Total revenues |
568,520 |
100.0 |
584,533 |
100.0 |
(16,013 |
) | (2.7 |
)% | ||||||||||||||||
Operating expenses: |
||||||||||||||||||||||||
Cost of services |
343,682 |
60.5 |
354,414 |
60.6 |
(10,732 |
) | (3.0 |
)% | ||||||||||||||||
Selling, general, and administrative expense |
149,845 |
26.3 |
145,792 |
24.9 |
4,053 |
2.8 |
% | |||||||||||||||||
Depreciation and amortization expense |
5,674 |
1.0 |
4,529 |
0.8 |
1,145 |
25.3 |
% | |||||||||||||||||
Total operating expenses |
499,201 |
87.8 |
504,735 |
86.3 |
(5,534 |
) | (1.1 |
)% | ||||||||||||||||
Operating income |
69,319 |
12.2 |
79,798 |
13.7 |
(10,479 |
) | (13.1 |
)% | ||||||||||||||||
Other income (expense), net |
9,067 |
1.6 |
5,060 |
0.8 |
4,007 |
79.2 |
% | |||||||||||||||||
Interest expense |
(1,018 |
) | (0.2 |
) | (1,054 |
) | (0.2 |
) | 36 |
(3.4 |
)% | |||||||||||||
Income before provision for income taxes |
77,368 |
13.6 |
83,804 |
14.3 |
(6,436 |
) | (7.7 |
)% | ||||||||||||||||
Provision for income taxes |
21,159 |
3.7 |
22,772 |
3.9 |
(1,613 |
) | (7.1 |
)% | ||||||||||||||||
Net income |
56,209 |
9.9 |
% | $ | 61,032 |
10.4 |
% | $ | (4,823 |
) | (7.9 |
)% | ||||||||||||
Adjusted EBITDA (1) |
$ | 83,040 |
14.6 |
% | $ | 93,309 |
16.0 |
% | $ | (10,269 |
) | (11.0 |
)% | |||||||||||
Earnings per share: |
||||||||||||||||||||||||
Basic |
$ | 1.43 |
$ | 1.56 |
||||||||||||||||||||
Diluted |
$ | 1.42 |
$ | 1.55 |
||||||||||||||||||||
Weighted average common shares outstanding: |
||||||||||||||||||||||||
Basic |
39,383 |
39,147 |
||||||||||||||||||||||
Diluted |
39,527 |
39,359 |
(1) |
Adjusted EBITDA is not a measurement of our financial performance under U.S. GAAP and should not be considered as an alternative to net income, operating income or any other measures derived in accordance with U.S. GAAP. For a definition of Adjusted EBITDA and a reconciliation of Adjusted EBITDA to net income, see “Non-GAAP Financial Measure.” |
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||
2019 |
2018 |
2019 |
2018 |
|||||||||||||
Net income |
$ | 19,292 |
$ | 20,854 |
$ | 56,209 |
$ | 61,032 |
||||||||
Adjustments: |
||||||||||||||||
Interest income and other (1) |
(2,725 |
) | (1,824 |
) | (7,828 |
) | (4,626 |
) | ||||||||
Interest expense |
329 |
342 |
1,018 |
1,054 |
||||||||||||
Provision for income taxes |
7,024 |
8,315 |
21,159 |
22,772 |
||||||||||||
Depreciation and amortization |
1,910 |
1,651 |
5,674 |
4,529 |
||||||||||||
Stock-based compensation |
2,114 |
3,147 |
7,040 |
8,919 |
||||||||||||
Non-cash MSR activity (2) |
(79 |
) | (330 |
) | (232 |
) | (371 |
) | ||||||||
Adjusted EBITDA (3) |
$ | 27,865 |
$ | 32,155 |
$ | 83,040 |
$ | 93,309 |
||||||||
(1) |
Other for the three and nine months ended September 30, 2019 and 2018 includes net realized gains (losses) on marketable securities, available-for-sale. |
(2) |
Non-cash MSR activity relates to the assumption of servicing obligations. |
(3) |
The decrease in Adjusted EBITDA for the three and nine months ended September 30, 2019 compared to the same periods in 2018 is primarily due to lower total revenues and a higher proportion of operating expenses compared to total revenues. |
Nine Months Ended September 30, |
||||||||
2019 |
2018 |
|||||||
Net cash (used in) provided by operating activities |
$ | (6,053) |
$ | 55,013 |
||||
Net cash provided by (used in) investing activities |
21,079 |
(92,323 |
) | |||||
Net cash used in financing activities |
(3,628 |
) | (2,456 |
) | ||||
Net increase (decrease) in cash and cash equivalents |
11,398 |
(39,766 |
) | |||||
Cash and cash equivalents at beginning of period |
214,683 |
220,786 |
||||||
Cash and cash equivalents at end of period |
$ | 226,081 |
$ | 181,020 |
||||
Change in Interest Rates |
Approximate Change in Fair Value of Investments Increase (Decrease) |
|||
2% Decrease |
$ | 4,587 |
||
1% Decrease |
$ | 2,404 |
||
1% Increase |
$ | (2,404) |
||
2% Increase |
$ | (4,807) |
Exhibit No. |
Description | |||
31.1* |
||||
31.2* |
||||
32.1** |
||||
101 |
The following financial statements from the Company’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2019, formatted in Inline XBRL: (i) Condensed Consolidated Balance Sheets, (ii) Condensed Consolidated Statements of Net and Comprehensive Income, (iii) Condensed Consolidated Statements of Stockholders’ Equity, (iv) Condensed Consolidated Statements of Cash Flows, and (v) Notes to Condensed Consolidated Financial Statements, tagged as blocks of text and including detailed tags. | |||
104 |
Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101) |
* |
Filed herewith. |
** |
Furnished, not filed. |
Marcus & Millichap, Inc . | ||||||
Date: |
November 8, 2019 |
By: |
/s/ Hessam Nadji | |||
Hessam Nadji President and Chief Executive Officer (Principal Executive Officer) | ||||||
Date: |
November 8, 2019 |
By: |
/s/ Martin E. Louie | |||
Martin E. Louie Chief Financial Officer (Principal Financial Officer) |