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 |
||||
3 |
||||
4 |
||||
5 |
||||
7 |
||||
8 |
||||
25 |
||||
37 |
||||
38 |
||||
39 |
||||
39 |
||||
39 |
||||
39 |
||||
39 |
||||
39 |
||||
40 |
||||
June 30, 2022 (Unaudited) |
December 31, 2021 |
|||||||
Assets |
||||||||
Current assets: |
||||||||
Cash and cash equivalents |
$ | $ | ||||||
Commissions receivable, net |
||||||||
Prepaid expenses |
||||||||
Marketable debt securities, available-for-sale |
||||||||
Advances and loans, net |
||||||||
Other assets, current |
||||||||
|
|
|
|
|||||
Total current assets |
||||||||
Property and equipment, net |
||||||||
Operating lease right-of-use |
||||||||
Marketable debt securities, available-for-sale |
||||||||
Assets held in rabbi trust |
||||||||
Deferred tax assets, net |
||||||||
Goodwill and other intangible assets, net |
||||||||
Advances and loans, net |
||||||||
Other assets, non-current |
||||||||
|
|
|
|
|||||
Total assets |
$ | $ | ||||||
|
|
|
|
|||||
Liabilities and stockholders’ equity |
||||||||
Current liabilities: |
||||||||
Accounts payable and accrued expenses |
$ | $ | ||||||
Deferred compensation and commissions |
||||||||
Income tax payable |
||||||||
Operating lease liabilities |
||||||||
Accrued bonuses and other employee related expenses |
||||||||
Other liabilities, current |
||||||||
|
|
|
|
|||||
Total current liabilities |
||||||||
Deferred compensation and commissions |
||||||||
Operating lease liabilities |
||||||||
Other liabilities, non-current |
||||||||
|
|
|
|
|||||
Total liabilities |
||||||||
|
|
|
|
|||||
Commitments and contingencies |
||||||||
Stockholders’ equity: |
||||||||
Preferred stock, $ |
||||||||
Authorized shares – |
||||||||
Common stock, $ |
||||||||
Authorized shares – |
||||||||
Additional paid-in capital |
||||||||
Retained earnings |
||||||||
Accumulated other comprehensive income (loss) |
( |
) | ||||||
|
|
|
|
|||||
Total stockholders’ equity |
||||||||
|
|
|
|
|||||
Total liabilities and stockholders’ equity |
$ | $ | ||||||
|
|
|
|
Three Months Ended June 30, |
Six Months Ended June 30, |
|||||||||||||||
2022 |
2021 |
2022 |
2021 |
|||||||||||||
Revenues: |
||||||||||||||||
Real estate brokerage commissions |
$ | $ | $ | $ | ||||||||||||
Financing fees |
||||||||||||||||
Other revenues |
||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total revenues |
||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Operating expenses: |
||||||||||||||||
Cost of services |
||||||||||||||||
Selling, general and administrative |
||||||||||||||||
Depreciation and amortization |
||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total operating expenses |
||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Operating income |
||||||||||||||||
Other (expense) income, net |
( |
) | ( |
) | ||||||||||||
Interest expense |
( |
) | ( |
) | ( |
) | ( |
) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Income before provision for income taxes |
||||||||||||||||
Provision for income taxes |
||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income |
$ | $ | $ | $ |
||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Other comprehensive loss: |
||||||||||||||||
Marketable debt securities, available-for-sale: |
||||||||||||||||
Change in net unrealized gains/losses |
( |
) | ( |
) | ( |
) | ||||||||||
Less: reclassification adjustment for net gains included in other income (expense), net |
( |
) | ||||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net change, net of tax of $ ) and $ |
( |
) | ( |
) | ( |
) | ||||||||||
Foreign currency translation gain (loss), net of tax of $ |
( |
) | ( |
) | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total other comprehensive loss |
( |
) | ( |
) | ( |
) | ( |
) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Comprehensive income |
$ | $ | $ | $ | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Earnings per share: |
||||||||||||||||
Basic |
$ | $ | $ | $ | ||||||||||||
Diluted |
$ | $ | $ | $ | ||||||||||||
Weighted average common shares outstanding: |
||||||||||||||||
Basic |
||||||||||||||||
Diluted |
Three Months Ended June 30, 2022 |
||||||||||||||||||||||||||||||||
Preferred Stock |
Common Stock |
Additional Paid-in Capital |
Retained Earnings |
Accumulated Other Comprehensive Income (Loss) |
Total |
|||||||||||||||||||||||||||
Shares |
Amount |
Shares |
Amount |
|||||||||||||||||||||||||||||
Balance at March 31, 2022 |
$ | |
$ | $ | $ | $ | ( |
) | $ | |||||||||||||||||||||||
Net and comprehensive income (loss) |
— | — | ( |
) | ||||||||||||||||||||||||||||
Stock-based award activity |
||||||||||||||||||||||||||||||||
Stock-based compensation |
||||||||||||||||||||||||||||||||
Shares issued pursuant to employee stock purchase plan |
||||||||||||||||||||||||||||||||
Issuance of common stock for settlement of deferred stock units |
||||||||||||||||||||||||||||||||
Issuance of common stock for vesting of restricted stock units |
||||||||||||||||||||||||||||||||
Issuance of common stock for stock settled deferred consideration |
||||||||||||||||||||||||||||||||
Issuance of common stock for unvested restricted stock awards |
||||||||||||||||||||||||||||||||
Shares withheld related to net share settlement of stock-based awards |
( |
) | ( |
) | ( |
) | ||||||||||||||||||||||||||
Balance as of June 30, 2022 |
$ | $ | $ | $ | $ | ( |
) | $ | ||||||||||||||||||||||||
Three Months Ended June 30, 2021 |
||||||||||||||||||||||||||||||||
Preferred Stock |
Common Stock |
Additional Paid-In Capital |
Retained Earnings |
Accumulated Other Comprehensive Income (Loss) |
Total |
|||||||||||||||||||||||||||
Shares |
Amount |
Shares |
Amount |
|||||||||||||||||||||||||||||
Balance at Mach 31, 2021 |
$ | |
$ | $ | $ | $ | $ | |||||||||||||||||||||||||
Net and comprehensive income (loss) |
— | — | ( |
) | ||||||||||||||||||||||||||||
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 |
||||||||||||||||||||||||||||||||
Issuance of common stock for stock settled deferred consideration |
||||||||||||||||||||||||||||||||
Shares withheld related to net share settlement of stock-based awards |
( |
) | ( |
) | ( |
) | ||||||||||||||||||||||||||
Balance as of June 30, 2021 |
$ | $ | $ | $ | $ | $ | ||||||||||||||||||||||||||
Six Months Ended June 30, 2022 |
||||||||||||||||||||||||||||||||
Preferred Stock |
Common Stock |
Additional Paid-in Capital |
Retained Earnings |
Accumulated Other Comprehensive Income (Loss) |
Total |
|||||||||||||||||||||||||||
Shares |
Amount |
Shares |
Amount |
|||||||||||||||||||||||||||||
Balance at December 31, 2021 |
$ | $ | $ | $ | $ | $ | ||||||||||||||||||||||||||
Net and comprehensive income (loss) |
— | — | ( |
) | ||||||||||||||||||||||||||||
Dividends |
— | — | — | — | ( |
) | — | ( |
) | |||||||||||||||||||||||
Stock-based award activity |
||||||||||||||||||||||||||||||||
Stock-based compensation |
||||||||||||||||||||||||||||||||
Shares issued pursuant to employee stock purchase plan |
||||||||||||||||||||||||||||||||
Issuance of common stock for settlement of deferred stock units |
||||||||||||||||||||||||||||||||
Issuance of common stock for vesting of restricted stock units |
||||||||||||||||||||||||||||||||
Issuance of common stock for stock settled deferred consideration |
||||||||||||||||||||||||||||||||
Issuance of common stock for unvested restricted stock awards |
||||||||||||||||||||||||||||||||
Shares withheld related to net share settlement of stock-based awards |
( |
) | ( |
) | ( |
) | ||||||||||||||||||||||||||
Balance as of June 30, 2022 |
$ | $ | $ | $ | $ | ( |
) | $ | ||||||||||||||||||||||||
Six Months Ended June 30, 2021 |
||||||||||||||||||||||||||||||||
Preferred Stock |
Common Stock |
Additional Paid-In Capital |
Retained Earnings |
Accumulated Other Comprehensive Income (Loss) |
Total |
|||||||||||||||||||||||||||
Shares |
Amount |
Shares |
Amount |
|||||||||||||||||||||||||||||
Balance at December 31, 2020 |
$ | $ | $ | $ | $ | $ | ||||||||||||||||||||||||||
Net and comprehensive income (loss) |
— | — | ( |
) | ||||||||||||||||||||||||||||
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 |
||||||||||||||||||||||||||||||||
Issuance of common stock for stock settled deferred consideration |
||||||||||||||||||||||||||||||||
Shares withheld related to net share settlement of stock-based awards |
( |
) | ( |
) | ( |
) | ||||||||||||||||||||||||||
Balance as of June 30, 2021 |
$ | $ | $ | $ | $ | $ | ||||||||||||||||||||||||||
Six Months E nded June 30, |
||||||||
2022 |
2021 |
|||||||
Cash flows from operating activities |
||||||||
Net income |
$ | $ | ||||||
Adjustments to reconcile net income to net cash (used in) provided by operating activities: |
||||||||
Depreciation and amortization |
||||||||
Noncash lease expense |
||||||||
Credit loss recovery |
( |
) | ( |
) | ||||
Stock-based compensation |
||||||||
Deferred taxes, net |
( |
) | ||||||
Unrealized foreign exchange losses (gains) |
( |
) | ||||||
Net realized gains on marketable debt securities, available-for-sale |
( |
) | ( |
) | ||||
Other non-cash items |
( |
) | ||||||
Changes in operating assets and liabilities: |
||||||||
Commissions receivable |
( |
) | ||||||
Prepaid expenses |
( |
) | ||||||
Advances and loans |
( |
) | ( |
) | ||||
Other assets |
( |
) | ( |
) | ||||
Accounts payable and accrued expenses |
( |
) | ||||||
Income tax receivable/payable |
( |
) | ( |
) | ||||
Accrued bonuses and other employee related expenses |
( |
) | ||||||
Deferred compensation and commissions |
( |
) | ( |
) | ||||
Operating lease liabilities |
( |
) | ( |
) | ||||
Other liabilities |
( |
) | ( |
) | ||||
|
|
|
|
|||||
Net cash (used in) provided by operating activities |
( |
) | ||||||
Cash flows from investing activities |
||||||||
Acquisition of businesses, net of cash received |
( |
) | ||||||
Purchases of marketable debt securities, available-for-sale |
( |
) | ( |
) | ||||
Proceeds from sales and maturities of marketable debt securities, available-for-sale |
||||||||
Issuances of employee notes receivable |
( |
) | ( |
) | ||||
Payments received on employee notes receivable |
||||||||
Purchase of property and equipment |
( |
) | ( |
) | ||||
|
|
|
|
|||||
Net cash 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 |
||||||||
Dividends paid |
( |
) | ||||||
Principal payments on stock appreciation rights liability |
( |
) | ( |
) | ||||
Principal payments on deferred and contingent consideration |
( |
) | ( |
) | ||||
|
|
|
|
|||||
Net cash used in financing activities |
( |
) | ( |
) | ||||
|
|
|
|
|||||
Effect of currency exchange rate changes on cash and cash equivalents |
( |
) | ||||||
|
|
|
|
|||||
Net decrease in cash and cash equivalents |
( |
) | ( |
) | ||||
Cash and cash equivalents at beginning of period |
||||||||
|
|
|
|
|||||
Cash and cash equivalents at end of period |
$ | $ | ||||||
|
|
|
|
|||||
Supplemental cash flow disclosures: |
||||||||
Interest paid during the period |
$ | $ | ||||||
Income taxes paid, net |
$ | $ | ||||||
Supplemental disclosures of noncash investing and financing activities: |
||||||||
Unpaid purchases of property and equipment |
$ | $ | ||||||
Right-of-use |
$ | $ | ||||||
Issuance of stock for the settlement of deferred consideration |
$ | $ | ||||||
Measurement period adjustment of acquisition related contingent consideration |
$ | $ | ( |
) |
1. |
Description of Business, Basis of Presentation and Recent Accounting Pronouncements |
2. |
Property and Equipment, Net |
June 30, 2022 |
December 31, 2021 |
|||||||
Computer software and hardware equipment |
$ | $ | ||||||
Furniture, fixtures and equipment |
||||||||
Less: accumulated depreciation and amortization |
( |
) | ( |
) | ||||
|
|
|
|
|||||
$ | $ | |||||||
|
|
|
|
3. |
Investments in Marketable Debt Securities, Available for Sale |
June 30, 2022 |
||||||||||||||||||||
Amortized Cost |
Allowance for Credit Losses |
Gross Unrealized Gains |
Gross Unrealized Losses |
Fair Value |
||||||||||||||||
Short-term investments: |
||||||||||||||||||||
U.S. treasuries |
$ | $ | $ | $ | ( |
) | $ | |||||||||||||
Corporate debt |
( |
) | ||||||||||||||||||
Asset-backed securities (“ABS”) and other |
( |
) | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
$ | $ | $ | $ | ( |
) | $ | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Long-term investments: |
||||||||||||||||||||
U.S. treasuries |
$ | $ | $ | $ | ( |
) | $ | |||||||||||||
U.S. government sponsored entities |
( |
) | ||||||||||||||||||
Corporate debt |
( |
) | ||||||||||||||||||
ABS and other |
( |
) | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
$ | $ | $ | $ | ( |
) | $ | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
December 31, 2021 |
||||||||||||||||||||
Amortized Cost |
Allowance for Credit Losses |
Gross Unrealized Gains |
Gross Unrealized Losses |
Fair Value |
||||||||||||||||
Short-term investments: |
||||||||||||||||||||
U.S. treasuries |
$ | $ | $ | $ | ( |
) | $ | |||||||||||||
Corporate debt |
( |
) | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
$ | $ | $ | $ | ( |
) | $ | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Long-term investments: |
||||||||||||||||||||
U.S. treasuries |
$ | $ | $ | $ | ( |
) | $ | |||||||||||||
U.S. government sponsored entities |
( |
) | ||||||||||||||||||
Corporate debt |
( |
) | ||||||||||||||||||
ABS and other |
( |
) | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
$ | $ | $ | $ | ( |
) | $ | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
June 30, 2022 |
||||||||||||||||||||||||
Less than 12 months |
12 months or greater |
Total |
||||||||||||||||||||||
Fair Value |
Gross Unrealized Losses |
Fair Value |
Gross Unrealized Losses |
Fair Value |
Gross Unrealized Losses |
|||||||||||||||||||
U.S. treasuries |
$ | $ | ( |
) | $ | $ | $ | $ | ( |
) | ||||||||||||||
U.S. government sponsored entities |
( |
) | ( |
) | ( |
) | ||||||||||||||||||
Corporate debt |
( |
) | ( |
) | ( |
) | ||||||||||||||||||
ABS and other |
( |
) | ( |
) | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
$ | $ | ( |
) | $ | $ | ( |
) | $ | $ | ( |
) | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2021 |
||||||||||||||||||||||||
Less than 12 months |
12 months or greater |
Total |
||||||||||||||||||||||
Fair Value |
Gross Unrealized Losses |
Fair Value |
Gross Unrealized Losses |
Fair Value |
Gross Unrealized Losses |
|||||||||||||||||||
U.S. treasuries |
$ | $ | ( |
) | $ | $ | $ | $ | ( |
) | ||||||||||||||
U.S. government sponsored entities |
( |
) | ( |
) | ||||||||||||||||||||
Corporate debt |
( |
) | ( |
) | ( |
) | ||||||||||||||||||
ABS and other |
( |
) | ( |
) | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
$ | $ | ( |
) | $ | $ | ( |
) | $ | $ | ( |
) | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30, |
Six Months Ended June 30, |
|||||||||||||||
2022 |
2021 |
2022 |
2021 |
|||||||||||||
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. |
June 30, 2022 | December 31, 2021 | |||||||||||||||
Amortized Cost |
Fair Value | Amortized Cost |
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 |
4. |
Acquisitions, Goodwill and Other Intangible Assets |
June 30, 2022 |
December 31, 2021 |
|||||||||||||||||||||||
Gross Carrying Amount |
Accumulated Amortization |
Net Book Value |
Gross Carrying Amount |
Accumulated Amortization |
Net Book Value |
|||||||||||||||||||
Goodwill and intangible assets: |
||||||||||||||||||||||||
Goodwill |
$ | $ | — | $ | $ | $ | — | $ | ||||||||||||||||
Intangible assets (1) |
( |
) | ( |
) | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
$ | $ | ( |
) | $ | $ | $ | ( |
) | $ | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
Total weighted average amortization period was |
Six Months Ended June 30, |
||||||||
2022 |
2021 |
|||||||
Beginning balance |
$ | $ | ||||||
Additions from acquisitions (1) |
||||||||
Impairment losses |
||||||||
|
|
|
|
|||||
Ending balance |
$ | $ | ||||||
|
|
|
|
(1) |
The 2021 addition represents a measurement period adjustment for an acquisition made in 2020. |
June 30, 2022 | ||||
Remainder of 2022 |
$ | |||
2023 |
||||
2024 |
||||
2025 |
||||
2026 |
||||
Thereafter |
||||
|
|
|||
$ | ||||
|
|
5. |
Selected Balance Sheet Data |
Current |
Non-Current |
|||||||||||||||
June 30, 2022 |
December 31, 2021 |
June 30, 2022 |
December 31, 2021 |
|||||||||||||
Mortgage servicing rights (“MSRs”), net of amortization |
$ | $ | $ | $ | ||||||||||||
Security deposits |
||||||||||||||||
Employee notes receivable |
||||||||||||||||
Securities, held-to-maturity (1) |
||||||||||||||||
Customer trust accounts and other |
|
|
|
|
||||||||||||
|
|
|
|
|
|
|
|
|||||||||
$ | $ | $ | $ | |||||||||||||
|
|
|
|
|
|
|
|
(1) |
Securities, held-to-maturity, |
Six Months Ended June 30, |
||||||||
2022 |
2021 |
|||||||
Beginning balance |
$ | $ | ||||||
Additions |
||||||||
Amortization |
( |
) | ( |
) | ||||
Reclassification to assets held for sale |
( |
) | ||||||
Loss on sale |
( |
) | ||||||
|
|
|
|
|||||
Ending balance |
$ | $ |
||||||
|
|
|
|
Current |
Non-Current |
|||||||||||||||
June 30, 2022 |
December 31, 2021 |
June 30, 2022 |
December 31, 2021 |
|||||||||||||
Stock appreciation rights (“SARs”) liability (1) |
$ | $ | $ | $ | ||||||||||||
Commissions payable to investment sales and financing professionals |
|
|
|
|
||||||||||||
Deferred compensation liability ( 1 ) |
||||||||||||||||
Other |
||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||
$ | $ | $ | $ | |||||||||||||
|
|
|
|
|
|
|
|
(1) |
The SARs and deferred compensation liabilities become subject to payout at the time the participant is no longer considered a service provider. As a result of the retirement of certain participants, estimated amounts to be paid to participants within the next twelve months have been classified as current. |
Three Months Ended June 30, |
Six Months Ended June 30, |
|||||||||||||||
2022 |
2021 |
2022 |
2021 |
|||||||||||||
(Decrease) increase in the carrying value of the assets held in the rabbi trust (1) |
$ | ( |
) | $ | $ | ( |
) | $ | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Decrease (increase) in the net carrying value of the deferred compensation obligation (2) |
$ | $ | ( |
) |
$ | $ | ( |
) | ||||||||
|
|
|
|
|
|
|
|
(1) |
Recorded in other (expense) income, 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. |
Current |
Non-Current |
|||||||||||||||
June 30, 2022 |
December 31, 2021 |
June 30, 2022 |
December 31, 2021 |
|||||||||||||
Deferred consideration |
$ |
$ |
$ |
$ |
||||||||||||
Contingent consideration |
||||||||||||||||
Dividends payable |
||||||||||||||||
Other |
||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||
$ |
$ |
$ |
$ |
|||||||||||||
|
|
|
|
|
|
|
|
6. |
Related-Party Transactions |
7. |
Fair Value Measurements |
• |
Level 1 |
• |
Level 2 |
• |
Level 3 |
June 30, 2022 |
December 31, 2021 |
|||||||||||||||||||||||||||||||
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 |
$ | $ | $ | $ | $ | $ | $ | $ | ||||||||||||||||||||||||
Money market funds |
||||||||||||||||||||||||||||||||
$ | |
$ | $ | $ | $ | |
$ | $ | $ | |||||||||||||||||||||||
Marketable debt securities, available-for-sale: |
||||||||||||||||||||||||||||||||
Short-term investments: |
||||||||||||||||||||||||||||||||
U.S. treasuries |
$ | $ | |
$ | $ | $ | $ | $ | $ | |||||||||||||||||||||||
Corporate debt |
||||||||||||||||||||||||||||||||
ABS and other |
||||||||||||||||||||||||||||||||
$ | $ | $ | |
$ | $ | $ | $ | $ | ||||||||||||||||||||||||
Long-term investments: |
||||||||||||||||||||||||||||||||
U.S. treasuries |
$ | $ | $ | $ | $ | $ | $ | $ | ||||||||||||||||||||||||
U.S. government sponsored entities |
||||||||||||||||||||||||||||||||
Corporate debt |
||||||||||||||||||||||||||||||||
ABS and other |
||||||||||||||||||||||||||||||||
$ | $ | $ | $ | $ | $ | $ | $ | |||||||||||||||||||||||||
Liabilities: |
||||||||||||||||||||||||||||||||
Contingent consideration |
$ | $ | $ | $ | |
$ | $ | $ | $ | |
||||||||||||||||||||||
Deferred consideration |
$ | $ | $ | $ | $ | $ | $ | $ | ||||||||||||||||||||||||
Deferred compensation liability |
$ | $ | $ | $ | $ | $ | $ | $ | ||||||||||||||||||||||||
(1) |
Included in cash and cash equivalents on the accompanying condensed consolidated balance sheets. |
Six Months Ended June 30, |
||||||||
2022 |
2021 |
|||||||
Beginning balance |
$ | $ | |
|||||
Contingent consideration in connection with acquisitions |
( |
) | ||||||
Change in fair value of contingent consideration |
( |
) | ||||||
Payments of contingent consideration |
( |
) | ||||||
Ending balance |
$ | $ | ||||||
Fair Value at June 30, 2022 |
Valuation Technique |
Unobservable inputs |
Range (Weighted Average) (1) |
|||||||||
Contingent consideration |
$ | Discounted cash flow |
Expected life of cash flows | |||||||||
Discount rate | ||||||||||||
Probability of achievement | ||||||||||||
Fair Value at December 31, 2021 |
Valuation Technique |
Unobservable inputs |
Range (Weighted Average) (1) |
|||||||||
Contingent consideration |
$ | Discounted cash flow |
Expected life of cash flows | |||||||||
Discount rate | ||||||||||||
Probability of achievement | ( |
(1) |
Unobservable inputs were weighted by the relative fair value of the instruments. |
8. |
Stockholders’ Equity |
9. |
Stock-Based Compensation Plans |
Shares |
Weighted- Average Grant Date Fair Value Per Share |
|||||||
Nonvested shares at December 31, 2021 (1) |
$ | |||||||
Granted |
||||||||
Vested |
( |
) | ||||||
Forfeited/canceled |
( |
) | ||||||
|
|
|||||||
Nonvested shares at June 30, 2022 (1) |
$ | |||||||
|
|
|||||||
Unrecognized stock-based compensation expense as of June 30, 2022 |
$ | |||||||
|
|
|||||||
Unrecognized compensation expense is expected to be recognized over a weighted-average period (years) of approximately |
||||||||
|
|
|||||||
Weighted average remaining vesting period (years) as of June 30, 2022 |
||||||||
|
|
(1) |
Nonvested RSUs will be settled through the issuance of new shares of common stock. |
Three Months Ended June 30, |
Six Months Ended June 30, |
|||||||||||||||
2022 |
2021 |
2022 |
2021 |
|||||||||||||
ESPP |
$ | $ | $ | $ | ||||||||||||
RSUs and RSAs |
||||||||||||||||
$ | $ | $ | $ | |||||||||||||
10. |
Income Taxes |
Three Months Ended June 30, |
Six Months Ended June 30, |
|||||||||||||||||||||||||||||||
2022 |
2021 |
2022 |
2021 |
|||||||||||||||||||||||||||||
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 and meals and entertainment. |
11. |
Earnings per Share |
Three Months Ended June 30, |
Six Months Ended June 30, |
|||||||||||||||
2022 |
2021 |
2022 |
2021 |
|||||||||||||
Numerator (Basic and Diluted): |
||||||||||||||||
Net income |
$ | $ | $ | $ | ||||||||||||
Change in value for stock settled consideration |
( |
) | ( |
) | ( |
) | ||||||||||
Adjusted 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 |
||||||||||||||||
Add: Contingently issuable shares (3) |
||||||||||||||||
Weighted average common shares outstanding |
||||||||||||||||
Diluted earnings per common share |
$ | $ | $ | $ | ||||||||||||
Antidilutive shares excluded from diluted earnings per common share (4) |
||||||||||||||||
(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 9 – “Stock-Based Compensation Plans” for additional information. |
(3) |
Relates to contingently issuable stock settled consideration. |
(4) |
Primarily pertaining to RSU grants to the Company’s employees and independent contractors. |
12. |
Commitments and Contingencies |
13. |
Subsequent Events |
• | Properties priced less than $1 million; |
• | Private client market: properties priced from $1 million to up to but less than $10 million; |
• | Middle market: properties priced from $10 million to up to but less than $20 million; and |
• | Larger transaction market: properties priced from $20 million and above. |
Three Months Ended June 30, | ||||||||||||||||||||||||||||||||||||
2022 | 2021 | 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 |
279 | $ | 168 | $ | 6,672 | 297 | $ | 200 | $ | 7,618 | (18 | ) | $ | (32) | $ | (946) | ||||||||||||||||||||
Private Client Market ($1 – <$10 million) |
2,021 | 7,348 | 209,868 | 1,767 | 5,675 | 158,136 | 254 | 1,673 | 51,732 | |||||||||||||||||||||||||||
Middle Market ($10 – <$20 million) |
209 | 2,819 | 56,456 | 156 | 2,134 | 41,745 | 53 | 685 | 14,711 | |||||||||||||||||||||||||||
Larger Transaction Market (≥$20 million) |
176 | 9,533 | 81,689 | 110 | 5,551 | 45,404 | 66 | 3,982 | 36,285 | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
2,685 | $ | 19,868 | $ | 354,685 | 2,330 | $ | 13,560 | $ | 252,903 | 355 | $ | 6,308 | $ | 101,782 | ||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended June 30, | ||||||||||||||||||||||||||||||||||||
2022 | 2021 | 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 |
485 | $ | 296 | $ | 12,459 | 524 | $ | 349 | $ | 13,756 | (39 | ) | $ | (53) | $ | (1,297) | ||||||||||||||||||||
Private Client Market ($1 – <$10 million) |
3,627 | 13,044 | 370,899 | 2,967 | 9,343 | 263,559 | 660 | 3,701 | 107,340 | |||||||||||||||||||||||||||
Middle Market ($10 – <$20 million) |
393 | 5,322 | 103,216 | 234 | 3,201 | 62,346 | 159 | 2,121 | 40,870 | |||||||||||||||||||||||||||
Larger Transaction Market (≥$20 million) |
317 | 18,411 | 155,020 | 193 | 9,531 | 76,038 | 124 | 8,880 | 78,982 | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
4,822 | $ | 37,073 | $ | 641,594 | 3,918 | $ | 22,424 | $ | 415,699 | 904 | $ | 14,649 | $ | 225,895 | ||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30, |
Six Months Ended June 30, |
|||||||||||||||
Real Estate Brokerage |
2022 | 2021 | 2022 | 2021 | ||||||||||||
Average Number of Investment Sales Professionals |
1,822 | 1,934 | 1,839 | 1,946 | ||||||||||||
Average Number of Transactions per Investment Sales Professional |
1.47 | 1.20 | 2.62 | 2.01 | ||||||||||||
Average Commission per Transaction |
$ | 132,099 | $ | 108,542 | $ | 133,056 | $ | 106,100 | ||||||||
Average Commission Rate |
1.79 | % | 1.87 | % | 1.73 | % | 1.85 | % | ||||||||
Average Transaction Size (in thousands) |
$ | 7,399 | $ | 5,820 | $ | 7,688 | $ | 5,723 | ||||||||
Total Number of Transactions |
2,685 | 2,330 | 4,822 | 3,918 | ||||||||||||
Total Sales Volume (in millions) |
$ | 19,868 | $ | 13,560 | $ | 37,073 | $ | 22,424 | ||||||||
Three Months Ended June 30, |
Six Months Ended June 30, |
|||||||||||||||
Financing (1) |
2022 | 2021 | 2022 | 2021 | ||||||||||||
Average Number of Financing Professionals |
87 | 85 | 86 | 86 | ||||||||||||
Average Number of Transactions per Financing Professional |
8.01 | 8.05 | 14.15 | 13.70 | ||||||||||||
Average Fee per Transaction |
$ | 44,985 | $ | 34,783 | $ | 44,198 | $ | 32,972 | ||||||||
Average Fee Rate |
0.70 | % | 0.82 | % | 0.75 | % | 0.86 | % | ||||||||
Average Transaction Size (in thousands) |
$ | 6,453 | $ | 4,228 | $ | 5,882 | $ | 3,824 | ||||||||
Total Number of Transactions |
697 | 684 | 1,217 | 1,178 | ||||||||||||
Total Financing Volume (in millions) |
$ | 4,498 | $ | 2,892 | $ | 7,158 | $ | 4,504 |
(1) |
Operating metrics exclude certain financing fees not directly associated to transactions. |
Three Months Ended June 30, 2022 |
Percentage of Revenue |
Three Months Ended June 30, 2021 |
Percentage of Revenue |
Change | ||||||||||||||||||||
Dollar | Percentage | |||||||||||||||||||||||
Revenues: |
||||||||||||||||||||||||
Real estate brokerage commissions |
$ | 354,685 | 89.6 | % | $ | 252,903 | 88.8 | % | $ | 101,782 | 40.2 | % | ||||||||||||
Financing fees |
36,811 | 9.3 | 28,214 | 9.9 | 8,597 | 30.5 | % | |||||||||||||||||
Other revenues |
4,461 | 1.1 | 3,829 | 1.3 | 632 | 16.5 | % | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total revenues |
395,957 | 100.0 | 284,946 | 100.0 | 111,011 | 39.0 | % | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Operating expenses: |
||||||||||||||||||||||||
Cost of services |
256,042 | 64.7 | 178,585 | 62.7 | 77,457 | 43.4 | % | |||||||||||||||||
Selling, general and administrative |
79,841 | 20.2 | 61,797 | 21.7 | 18,044 | 29.2 | % | |||||||||||||||||
Depreciation and amortization |
3,332 | 0.8 | 2,959 | 1.0 | 373 | 12.6 | % | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total operating expenses |
339,215 | 85.7 | 243,341 | 85.4 | 95,874 | 39.4 | % | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Operating income |
56,742 | 14.3 | 41,605 | 14.6 | 15,137 | 36.4 | % | |||||||||||||||||
Other (expense) income, net |
(461 | ) | (0.1 | ) | 1,370 | 0.5 | (1,831 | ) | (133.6 | )% | ||||||||||||||
Interest expense |
(158 | ) | 0.0 | (146 | ) | 0.0 | (12 | ) | 8.2 | % | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Income before provision for income taxes |
56,123 | 14.2 | 42,829 | 15.1 | 13,294 | 31.0 | % | |||||||||||||||||
Provision for income taxes |
13,955 | 3.5 | 11,297 | 4.0 | 2,658 | 23.5 | % | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Net income |
$ | 42,168 | 10.6 | % | $ | 31,532 | 11.1 | % | $ | 10,636 | 33.7 | % | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Adjusted EBITDA (1) |
$ | 62,909 | 15.9 | % | $ | 48,110 | 16.9 | % | $ | 14,799 | 30.8 | % | ||||||||||||
|
|
|
|
|
|
|
|
|
|
(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.” |
Six Months Ended June 30, 2022 |
Percentage of Revenue |
Six Months Ended June 30, 2021 |
Percentage of Revenue |
Change | ||||||||||||||||||||
Dollar | Percentage | |||||||||||||||||||||||
Revenues: |
||||||||||||||||||||||||
Real estate brokerage commissions |
$ | 641,594 | 89.7 | % | $ | 415,699 | 88.7 | % | $ | 225,895 | 54.3 | % | ||||||||||||
Financing fees |
63,264 | 8.8 | 46,057 | 9.8 | 17,207 | 37.4 | % | |||||||||||||||||
Other revenues |
10,563 | 1.5 | 7,167 | 1.5 | 3,396 | 47.4 | % | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total revenues |
715,421 | 100.0 | 468,923 | 100.0 | 246,498 | 52.6 | % | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Operating expenses: |
||||||||||||||||||||||||
Cost of services |
452,810 | 63.3 | 287,688 | 61.4 | 165,122 | 57.4 | % | |||||||||||||||||
Selling, general and administrative |
154,376 | 21.6 | 113,474 | 24.2 | 40,902 | 36.0 | % | |||||||||||||||||
Depreciation and amortization |
7,243 | 1.0 | 5,956 | 1.3 | 1,287 | 21.6 | % | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total operating expenses |
614,429 | 85.9 | 407,118 | 86.9 | 207,311 | 50.9 | % | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Operating income |
100,992 | 14.1 | 61,805 | 13.1 | 39,187 | 63.4 | % | |||||||||||||||||
Other (expense) income, net |
(11 | ) | 0.0 | 2,414 | 0.5 | (2,425 | ) | (100.5 | )% | |||||||||||||||
Interest expense |
(318 | ) | 0.0 | (292 | ) | 0.0 | (26 | ) | 8.9 | % | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Income before provision for income taxes |
100,663 | 14.1 | 63,927 | 13.6 | 36,736 | 57.5 | % | |||||||||||||||||
Provision for income taxes |
25,712 | 3.6 | 17,383 | 3.7 | 8,329 | 47.9 | % | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Net income |
$ | 74,951 | 10.5 | % | $ | 46,544 | 9.9 | % | $ | 28,407 | 61.0 | % | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Adjusted EBITDA |
$ | 114,761 | 16.0 | % | $ | 73,805 | 15.7 | % | $ | 40,956 | 55.5 | % | ||||||||||||
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30, |
Six Months Ended June 30, |
|||||||||||||||
2022 | 2021 | 2022 | 2021 | |||||||||||||
Net income |
$ | 42,168 | $ | 31,532 | $ | 74,951 | $ | 46,544 | ||||||||
Adjustments: |
||||||||||||||||
Interest income and other (1) |
(979 | ) | (436 | ) | (1,594 | ) | (967 | ) | ||||||||
Interest expense |
158 | 146 | 318 | 292 | ||||||||||||
Provision for income taxes |
13,955 | 11,297 | 25,712 | 17,383 | ||||||||||||
Depreciation and amortization |
3,332 | 2,959 | 7,243 | 5,956 | ||||||||||||
Stock-based compensation |
4,275 | 2,662 | 8,131 | 4,950 | ||||||||||||
Non-cash MSR activity (2) |
— | (50 | ) | — | (353 | ) | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Adjusted EBITDA |
$ | 62,909 | $ | 48,110 | $ | 114,761 | $ | 73,805 | ||||||||
|
|
|
|
|
|
|
|
(1) |
Other includes net realized gains (losses) on marketable debt securities available-for-sale. |
(2) |
Non-cash MSR activity includes the assumption of servicing obligations. |
Six Months Ended June 30, |
||||||||
2022 | 2021 | |||||||
Net cash flows (used in) provided by operating activities |
$ | (51,840 | ) | $ | 33,466 | |||
Net cash flows used in investing activities |
(56,575 | ) | (41,850 | ) | ||||
Net cash flows used in financing activities |
(61,899 | ) | (4,458 | ) | ||||
|
|
|
|
|||||
Effect of currency exchange rate changes on cash and cash equivalents |
(175 | ) | 104 | |||||
|
|
|
|
|||||
Net decrease in cash and cash equivalents |
(170,489 | ) | (12,738 | ) | ||||
Cash and cash equivalents at beginning of period |
382,140 | 243,152 | ||||||
|
|
|
|
|||||
Cash and cash equivalents at end of period |
$ | 211,651 | $ | 230,414 | ||||
|
|
|
|
Change in Interest Rates |
Approximate Change in Fair Value of Investments Increase (Decrease) |
|||
2% Decrease |
$ | 5,729 | ||
1% Decrease |
$ | 2,873 | ||
1% Increase |
$ | (2,872 | ) | |
2% Increase |
$ | (5,743 | ) |
* |
Filed herewith. |
** |
Furnished, not filed. |
Marcus & Millichap, Inc | ||||||||
Date: | August 5, 2022 |
By: | /s/ Hessam Nadji | |||||
Hessam Nadji President and Chief Executive Officer (Principal Executive Officer) | ||||||||
Date: | August 5, 2022 |
By: | /s/ Steven F. DeGennaro | |||||
Steven F. DeGennaro Chief Financial Officer (Principal Financial Officer) |