PR Newswire | Nov 5, 2020 04:11PM EST

11/05 15:10 CST

RE/MAX Holdings, Inc. Reports Third Quarter 2020 Results DENVER, Nov. 5, 2020

DENVER, Nov. 5, 2020 /PRNewswire/ --

Third Quarter 2020 Highlights(Compared to third quarter 2019 unless otherwise noted)

* Total agent count increased 5.1% to 134,769 agents * U.S. and Canada combined agent count decreased 0.3% to 83,802 agents * Total open Motto Mortgage franchises increased 27.9% to 133 offices1 * Total Revenue of $71.1 million; Revenue excluding the Marketing Funds increased 0.5% to $53.8 million * Net income attributable to RE/MAX Holdings, Inc. of $3.6 million and earnings per diluted share (GAAP EPS) of $0.19 * Adjusted EBITDA2 of $30.3 million, Adjusted EBITDA margin2 of 42.7% and Adjusted earnings per diluted share (Adjusted EPS2) of $0.64

Operating Statistics as of October 31, 2020(Compared to October 31, 2019 unless otherwise noted)

* Total agent count increased 5.9% to 136,222 agents * U.S. and Canada combined agent count decreased 133 agents to 84,113 agents * Total open Motto Mortgage franchises increased 26.4% to 134 offices1

RE/MAX Holdings, Inc. (the "Company" or "RE/MAX Holdings") (NYSE: RMAX), parent company of RE/MAX, one of the world's leading franchisors of real estate brokerage services, and Motto Mortgage ("Motto"), the first national mortgage brokerage franchise brand in the U.S., today announced operating results for the quarter ended September 30, 2020.

"The continued execution of our strategy, coupled with the U.S. housing market's remarkable run, drove our very encouraging results for the third quarter," stated Adam Contos, RE/MAX Holdings Chief Executive Officer. "RE/MAX agent count in both the U.S. and Canada increased sequentially on a month-to-month basis during the third quarter, particularly in Company-owned regions, after stabilizing at the end of the second quarter. Agent count outside the U.S. and Canada surpassed the 50,000 mark during the quarter, and has now doubled in just five years. Many of our RE/MAX agents and brokers are reporting their best years ever, and our Motto Mortgage business also continues to show impressive growth, as its franchise sales through the first nine months of 2020 nearly matched the full-year total for 2019."

Contos continued, "The strategic acquisitions of wemlo and Gadberry Group during the third quarter both tie directly into our strategy of adding value for the RE/MAX and Motto Mortgage networks while broadening and diversifying our revenue and growth opportunities. These acquisitions benefit our memberships, strengthen our technology and data core, and create promising commercial possibilities beyond our networks."

Third Quarter 2020 Operating Results

Agent Count

The following table compares agent count as of September 30, 2020 and 2019:



As of September 30, Change

2020 2019 # %

U.S. 62,304 62,548 (244)(0.4)

Canada 21,498 21,519 (21) (0.1)

Subtotal 83,802 84,067 (265)(0.3)

Outside the U.S. & Canada50,967 44,191 6,77615.3

Total 134,769 128,258 6,5115.1

Revenue

RE/MAX Holdings generated total revenue of $71.1 million in the third quarter of 2020, a decrease of $0.5 million, or 0.7%, compared to $71.5 million in the third quarter of 2019. Total revenue decreased primarily due to previously announced agent recruiting initiatives that reduced both continuing franchise fees and Marketing Funds fees, largely offset by increased broker fees stemming from higher existing home sales, incremental revenue from acquisitions, and Motto growth. Recurring revenue streams, which consist of continuing franchise fees and annual dues, decreased $1.0 million compared to the third quarter of 2019 and accounted for 61.3% of revenue (excluding the Marketing Funds) in the third quarter of 2020, compared to 63.5% in the comparable period in 2019.

Operating Expenses

Total operating expenses were $60.3 million for the third quarter of 2020, an increase of $12.2 million, or 25.3%, compared to $48.1 million in the third quarter of 2019. Third quarter total operating expenses increased primarily due to higher selling, operating and administrative expenses, a non-cash impairment charge and increased depreciation and amortization expenses, partially offset by lower Marketing Fund expenses. Excluding the Marketing Funds from operating expenses, third quarter 2020 operating expenses totaled $43.0 million, an increase of $12.9 million or 42.9% compared to $30.1 million in the third quarter of 2019.

Selling, operating and administrative expenses were $28.2 million in the third quarter of 2020, an increase of $3.7 million, or 15.3%, compared to the third quarter of 2019 and, excluding the Marketing Funds, represented 52.5% of revenue, compared to 45.7% in the prior-year period. Selling, operating and administrative expenses increased primarily due to higher equity-based compensation expense, increased personnel costs primarily from acquisitions, and higher legal fees, partially offset by cost-savings measures implemented in 2020, including a reduction in travel and events spend as well as the elimination of the 2020 Company bonus plan and the temporary suspension of the Company's 401(k) match.

During the third quarter of 2020, the Company recorded a $7.9 million non-cash impairment charge related to its plans to sublease certain floors of the Company's corporate headquarters at market rates below the Company's current lease rate.

Net Income and GAAP EPS

Net income attributable to RE/MAX Holdings was $3.6 million for the third quarter of 2020, a decrease of $5.6 million compared to the third quarter of 2019. Reported basic and diluted GAAP EPS were $0.20 and $0.19, respectively, for the third quarter of 2020 compared to $0.51 each in the third quarter of 2019.

Adjusted EBITDA and Adjusted EPS

Adjusted EBITDA was $30.3 million for the third quarter of 2020, an increase of $2.2 million or 7.7% from the third quarter of 2019. Adjusted EBITDA increased primarily due to the Company's cost-savings measures and Motto expansion, partially offset by increased headcount primarily from the acquisitions of wemlo and Gadberry Group. Adjusted EBITDA margin was 42.7% in the third quarter of 2020 compared to 39.4% in the third quarter of 2019.

Adjusted basic and diluted EPS were $0.65 and $0.64, respectively, for the third quarter of 2020 compared to adjusted diluted and basic EPS of $0.61 for the third quarter of 2019. The ownership structure used to calculate Adjusted basic and diluted EPS for the quarter ended September 30, 2020 assumes RE/MAX Holdings owned 100% of RMCO, LLC ("RMCO"). The weighted average ownership RE/MAX Holdings had in RMCO was 59.2% for the quarter ended September 30, 2020.

Balance Sheet

As of September 30, 2020, the Company had cash and cash equivalents of $89.1 million. The Company's cash and cash equivalents increased $6.1 million from December 31, 2019. As of September 30, 2020, the Company had $224.1 million of outstanding debt, net of an unamortized debt discount and issuance costs, a decrease of $1.6 million compared to $225.7 million as of December 31, 2019.

Dividend

On November 4, 2020, the Company's Board of Directors approved a quarterly cash dividend of $0.22 per share of Class A common stock. The quarterly dividend is payable on December 2, 2020, to shareholders of record at the close of business on November 18, 2020.

Outlook

The Company's fourth quarter and full-year 2020 Outlook assumes no further currency movements, acquisitions or divestitures.

For the fourth quarter of 2020, RE/MAX Holdings expects:

* Agent count to increase 4.25% to 5.25% over fourth quarter 2019; * Revenue in a range of $69.0 million to $72.0 million (including revenue from the Marketing Funds in a range of $17.5 million to $18.5 million); and * Adjusted EBITDA in a range of $20.0 million to $23.0 million.

For the full-year 2020, RE/MAX Holdings expects:

* Agent count to increase 4.25% to 5.25% over full-year 2019; * Revenue in a range of $262.5 million to $265.5 million (including revenue from the Marketing Funds in a range of $64.0 million to $65.0 million), and * Adjusted EBITDA in a range of $88.5 million to $91.5 million.

The effective U.S. GAAP tax rate attributable to RE/MAX Holdings is estimated to be between 27% and 29% in 2020.

Webcast and Conference Call

The Company will host a conference call for interested parties on Friday, November 6, 2020, beginning at 8:30 a.m. Eastern Time. Interested parties can access the conference call using the link below:

http://www.directeventreg.com/registration/event/5458229

Interested parties can access a live webcast through the Investor Relations section of the Company's website at http://investors.remax.com. Please dial-in or join the webcast 10 minutes before the start of the conference call. An archive of the webcast will be available on the Company's website for a limited time as well.

Basis of Presentation

Unless otherwise noted, the results presented in this press release are consolidated and exclude adjustments attributable to the non-controlling interest.

Footnotes:

1Total open Motto Mortgage franchises includes only "bricks and mortar" offices with a unique physical address with rights granted by a full franchise agreement with Motto Franchising, LLC and excludes any "virtual" offices or "Branchises".

2Adjusted EBITDA, Adjusted EBITDA margin and Adjusted EPS are non-GAAP measures. These terms are defined at the end of this release. Please see Tables 5 and 6 appearing later in this release for reconciliations of these non-GAAP measures to the most directly comparable GAAP measures.

About RE/MAX Holdings, Inc.

RE/MAX Holdings, Inc. (NYSE: RMAX) is one of the world's leading franchisors in the real estate industry, franchising real estate brokerages globally under the RE/MAX(r) brand, and mortgage brokerages within the U.S. under the Motto(r) Mortgage brand. RE/MAX was founded in 1973 by David and Gail Liniger, with an innovative, entrepreneurial culture affording its agents and franchisees the flexibility to operate their businesses with great independence. Now with more than 135,000 agents across over 110 countries and territories, nobody in the world sells more real estate than RE/MAX, as measured by total residential transaction sides. Dedicated to innovation and change in the real estate industry, RE/MAX launched Motto Franchising, LLC, a ground-breaking mortgage brokerage franchisor, in 2016. Motto Mortgage has grown to over 125 offices across more than 30 states.

Forward-Looking Statements

This press release includes "forward-looking statements" within the meaning of the "safe harbor" provisions of the United States Private Securities Litigation Reform Act of 1995. Forward-looking statements are often identified by the use of words such as "believe," "intend," "expect," "estimate," "plan," "outlook," "project," "anticipate," "may," "will," "would" and other similar words and expressions that predict or indicate future events or trends that are not statements of historical matters. Forward-looking statements include statements related to: agent count; franchise sales; revenue; operating expenses; the Company's outlook for the fourth quarter and full year 2020; dividends; non-GAAP financial measures; estimated effective tax rates for 2020; the Company's strategy of adding value for the RE/MAX and Motto Mortgage networks while broadening and diversifying revenue and growth opportunities; the wemlo and Gadberry Group acquisitions benefit to the Company's memberships, technology and data core, and their creation of promising commercial possibilities beyond the Company's networks; housing and mortgage market conditions, including statements about the momentum in the housing market; recruiting efforts; the Company's strategic and operating plans and business models; the impact of the COVID-19 pandemic and the ability of the Company and its franchisees to adapt to the challenges presented by the COVID-19 pandemic; the Company's financial and structural strength and ability to expand its value proposition; the ability of the RE/MAX and Motto networks to find opportunities to grow and build their businesses in this very demanding time; and the local leadership demonstrated by franchisees in both brands by bringing productive agents and loan originators into the Company's networks and helping those individuals get even better at what they do. Forward-looking statements should not be read as a guarantee of future performance or results and will not necessarily accurately indicate the times at which such performance or results may be achieved. Forward-looking statements are based on information available at the time those statements are made and/or management's good faith belief as of that time with respect to future events and are subject to risks and uncertainties that could cause actual performance or results to differ materially from those expressed in or suggested by the forward-looking statements. These risks and uncertainties include the global COVID-19 pandemic, which poses significant and widespread risks to the Company's business, including the Company's agents, loan originators, franchisees and employees, as well as home buyers and sellers. The duration and magnitude of the impact from the COVID-19 pandemic depends on future developments that cannot be predicted at this time. The Company has already experienced significant disruption to its business as a result of the COVID-19 pandemic and such disruptions may continue. Notwithstanding any mitigation actions the Company has initiated and expects to continue as the crisis is ongoing, sustained material revenue declines relating to this crisis could impact the Company's financial condition, results of operations, stock price and ability to access the capital markets. Other important risks and uncertainties include, without limitation, (1) changes in the real estate market or interest rates and availability of financing, (2) changes in business and economic activity in general, (3) the Company's ability to attract and retain quality franchisees, (4) the Company's franchisees' ability to recruit and retain real estate agents and mortgage loan originators, (5) changes in laws and regulations, (6) the Company's ability to enhance, market, and protect the RE/MAX and Motto Mortgage brands, (7) the Company's ability to implement its technology initiatives, and (8) fluctuations in foreign currency exchange rates, and those risks and uncertainties described in the sections entitled "Risk Factors" and "Management's Discussion and Analysis of Financial Condition and Results of Operations" in the most recent Annual Report on Form 10-K and Quarterly Reports on Form 10-Q filed with the Securities and Exchange Commission ("SEC") and similar disclosures in subsequent periodic and current reports filed with the SEC, which are available on the investor relations page of the Company's website at www.remax.com and on the SEC website at www.sec.gov. Readers are cautioned not to place undue reliance on forward-looking statements, which speak only as of the date on which they are made. Except as required by law, the Company does not intend, and undertakes no obligation, to update this information to reflect future events or circumstances.

TABLE 1

RE/MAX Holdings, Inc.

Condensed Consolidated Statements of Income

(In thousands, except share and per share amounts)

(Unaudited)





Three Months Ended Nine Months Ended September 30, September 30,

2020 2019 2020 2019

Revenue:

Continuing franchise $24,339 $25,168 $65,220 $75,018 fees

Annual dues 8,638 8,835 26,304 26,508

Broker fees 15,457 13,292 35,327 35,339

Marketing Funds fees 17,290 18,034 46,577 54,866

Franchise sales and 5,349 6,212 20,124 22,369 other revenue

Total revenue 71,073 71,541 193,552 214,100

Operating expenses:

Selling, operating and administrative 28,216 24,468 88,241 84,081 expenses

Marketing Funds 17,290 18,034 46,577 54,866 expenses

Depreciation and 6,850 5,595 19,572 16,694 amortization

Impairment charge - 7,902 - 7,902 - leased assets

Total operating 60,258 48,097 162,292 155,641 expenses

Operating income 10,815 23,444 31,260 58,459

Other expenses, net:

Interest expense (2,159) (3,089) (7,028) (9,398)

Interest income 25 412 328 1,074

Foreign currency transaction gains 94 (50) (75) 66 (losses)

Total other expenses, (2,040) (2,727) (6,775) (8,258) net

Income before provision for income 8,775 20,717 24,485 50,201 taxes

Provision for income (2,051) (3,453) (6,547) (8,547) taxes

Net income $6,724 $17,264 $17,938 $41,654

Less: net income attributable to 3,171 8,091 8,265 19,502 non-controlling interest

Net income attributable to RE/ $3,553 $9,173 $9,673 $22,152 MAX Holdings, Inc.



Net income attributable to RE/ MAX Holdings, Inc. per share of Class A common stock

Basic $0.20 $0.51 $0.53 $1.24

Diluted $0.19 $0.51 $0.53 $1.24

Weighted average shares of Class A common stock outstanding

Basic 18,196,454 17,826,332 18,098,227 17,803,708

Diluted 18,368,051 17,840,158 18,182,856 17,830,942

Cash dividends declared per share of$0.22 $0.21 $0.66 $0.63 Class A common stock

TABLE 2

RE/MAX Holdings, Inc.

Condensed Consolidated Balance Sheets

(In thousands, except share and per share amounts)

(Unaudited)







September 30, December 31,

2020 2019

Assets

Current assets:

Cash and cash equivalents $89,135 $83,001

Restricted cash 15,635 20,600

Accounts and notes receivable, current portion, less allowances of $14,614 and 30,003 28,644 $12,538, respectively

Income taxes receivable 718 896

Other current assets 12,484 9,638

Total current assets 147,975 142,779

Property and equipment, net of accumulated depreciation of $16,408 and $14,940, 6,016 5,444 respectively

Operating lease right of use assets 39,937 51,129

Franchise agreements, net 76,065 87,670

Other intangible assets, net 31,424 32,315

Goodwill 176,302 159,038

Deferred tax assets, net 49,377 52,595

Income taxes receivable, net of current portion 1,690 1,690

Other assets, net of current portion 14,535 9,692

Total assets $543,321 $542,352

Liabilities and stockholders' equity

Current liabilities:

Accounts payable $5,727 $2,983

Accrued liabilities 52,073 60,163

Income taxes payable 7,249 6,854

Deferred revenue 23,147 25,663

Current portion of debt 2,489 2,648

Current portion of payable pursuant to tax receivable agreements 6,478 3,583

Operating lease liabilities 5,553 5,102

Total current liabilities 102,716 106,996

Debt, net of current portion 221,594 223,033

Payable pursuant to tax receivable agreements, net of current portion 30,745 33,640

Deferred tax liabilities, net 1,000 293

Deferred revenue, net of current portion 17,931 18,763

Operating lease liabilities, net of current portion 51,750 55,959

Other liabilities, net of current portion 5,408 5,292

Total liabilities 431,144 443,976

Commitments and contingencies

Stockholders' equity:

Class A common stock, par value $.0001 per share, 180,000,000 shares authorized; 18,372,134 and 17,838,233 shares issued and outstanding as of 2 2 September 30, 2020 and December 31, 2019, respectively

Class B common stock, par value $.0001 per share, 1,000 shares authorized; 1 - - share issued and outstanding as of September 30, 2020 and December 31, 2019

Additional paid-in capital 485,664 466,945

Retained earnings 27,951 30,525

Accumulated other comprehensive income, net of tax 476 414

Total stockholders' equity attributable to RE/MAX Holdings, Inc. 514,093 497,886

Non-controlling interest (401,916) (399,510)

Total stockholders' equity 112,177 98,376

Total liabilities and stockholders' equity $543,321 $542,352

TABLE 3

RE/MAX Holdings, Inc.

Condensed Consolidated Statements of Cash Flows

(In thousands)

(Unaudited)



Nine Months Ended September 30,

2020 2019

Cash flows from operating activities:

Net income $17,938 $41,654

Adjustments to reconcile net income to net cash provided by operating activities:

Depreciation and amortization 19,572 16,694

Impairment charge - leased assets 7,902 -

Bad debt expense 4,024 3,420

Equity-based compensation expense 8,347 4,860

Deferred income tax expense 1,889 3,630

Fair value adjustments to contingent (105) 330 consideration

Other, net 209 1,193

Changes in operating assets and liabilities (16,305) (16,594)

Net cash provided by operating activities 43,471 55,187

Cash flows from investing activities:

Purchases of property, equipment and (4,575) (10,093) capitalization of software

Acquisitions, net of cash acquired (10,627) -

Restricted cash acquired with the Marketing - 28,495 Funds acquisition

Other - (1,200)

Net cash (used in) provided by investing (15,202) 17,202 activities

Cash flows from financing activities:

Payments on debt (1,986) (1,964)

Distributions paid to non-controlling (10,566) (11,460) unitholders

Dividends and dividend equivalents paid to (12,250) (11,298) Class A common stockholders

Payments related to tax withholding for (2,268) (836) share-based compensation

Net cash used in financing activities (27,070) (25,558)

Effect of exchange rate changes on cash (30) 76

Net increase in cash, cash equivalents and 1,169 46,907 restricted cash

Cash, cash equivalents and restricted cash, 103,601 59,974 beginning of year

Cash, cash equivalents and restricted cash,$104,770 $106,881 end of period

TABLE 4

RE/MAX Holdings, Inc.

Agent Count

(Unaudited)



As of

September 30,June 30, March 31,December 31,September 30,June 30,March 31,December 31,

2020 2020 2020 2019 2019 2019 2019 2018

Agent Count:

U.S.

Company-Owned Regions 48,263 47,886 48,840 49,267 48,576 48,748 48,904 49,318

Independent Regions 14,041 13,791 13,828 13,854 13,972 13,952 13,760 13,804

U.S. Total 62,304 61,677 62,668 63,121 62,548 62,700 62,664 63,122

Canada

Company-Owned Regions 6,135 6,102 6,217 6,338 6,402 6,510 6,549 6,702

Independent Regions 15,363 15,193 15,306 15,229 15,117 14,923 14,818 14,625

Canada Total 21,498 21,295 21,523 21,567 21,519 21,433 21,367 21,327

U.S. and Canada Total 83,802 82,972 84,191 84,688 84,067 84,133 84,031 84,449

Outside U.S. and Canada

Independent Regions 50,967 48,933 47,625 46,201 44,191 42,887 41,501 39,831

Outside U.S. and Canada Total50,967 48,933 47,625 46,201 44,191 42,887 41,501 39,831

Total 134,769 131,905 131,816 130,889 128,258 127,020 125,532 124,280

TABLE 5

RE/MAX Holdings, Inc.

Adjusted EBITDA Reconciliation to Net Income

(In thousands, except percentages)

(Unaudited)



Three Months Ended Nine Months Ended

September 30, September 30,

(Amounts in 000s) 2020 2019 2020 2019

Net income $6,724 $17,264 $17,938 $41,654

Depreciation and amortization 6,850 5,595 19,572 16,694

Interest expense 2,159 3,089 7,028 9,398

Interest income (25) (412) (328) (1,074)

Provision for income taxes 2,051 3,453 6,547 8,547

EBITDA 17,759 28,989 50,757 75,219

(Gain) loss on sale or disposition of assets (11) (10) (33) 353

Impairment charge - leased assets^ (1) 7,902 - 7,902 -

Equity-based compensation expense 3,414 (987) 8,347 4,860

Acquisition-related expense^ (2) 1,021 181 1,915 268

Fair value adjustments to contingent consideration ^(3) 250 (15) (105) 330

Adjusted EBITDA ^(4) $30,335 $28,158 $68,783 $81,030

Adjusted EBITDA Margin ^(4) 42.7 % 39.4 % 35.5 % 37.8 %

_______________

(1)Represents the impairment recognized on a portion of our corporate headquarters office building.

Acquisition-related expense includes legal, accounting, advisory and (2)consulting fees incurred in connection with the acquisition and integration of acquired companies.

Fair value adjustments to contingent consideration include amounts (3)recognized for changes in the estimated fair value of the contingent consideration liability.

(4)Non-GAAP measure. See the end of this press release for definitions of non-GAAP measures.

TABLE 6

RE/MAX Holdings, Inc.

Adjusted Net Income and Adjusted Earnings per Share

(In thousands, except share and per share amounts)

(Unaudited)



Three Months Ended Nine Months Ended

September 30, September 30,

(Amounts in 000s) 2020 2019 2020 2019

Net income $6,724 $17,264 $17,938 $41,654

Amortization of acquired intangible assets 4,851 4,459 14,549 13,390

Provision for income taxes 2,051 3,453 6,547 8,547

Add-backs:

(Gain) loss on sale or disposition of assets (11) (10) (33) 353

Impairment charge - leased assets ^(1) 7,902 - 7,902 -

Equity-based compensation expense 3,414 (987) 8,347 4,860

Acquisition-related expense ^(2) 1,021 181 1,915 268

Fair value adjustments to contingent consideration ^(3) 250 (15) (105) 330

Adjusted pre-tax net income 26,202 24,345 57,060 69,402

Less: Provision for income taxes at 24% ^(4) (6,288) (5,843) (13,694) (16,656)

Adjusted net income ^(4) $19,914 $18,502 $43,366 $52,746



Total basic pro forma shares outstanding 30,756,054 30,385,932 30,657,827 30,363,308

Total diluted pro forma shares outstanding 30,927,651 30,399,758 30,742,456 30,390,542



Adjusted net income basic earnings per share ^(5) $0.65 $0.61 $1.41 $1.74

Adjusted net income diluted earnings per share ^(5) $0.64 $0.61 $1.41 $1.74

_______________

(1)Represents the impairment recognized on a portion of our corporate headquarters office building.

Acquisition-related expense includes legal, accounting, advisory and (2)consulting fees incurred in connection with the acquisition and integration of acquired companies.

Fair value adjustments to contingent consideration include amounts (3)recognized for changes in the estimated fair value of the contingent consideration liability.

24% is the combined federal and state statutory rate and is an estimate of our long-term tax rate assuming the full exchange of all outstanding non-controlling interests for Class A common stock. It excludes the impacts of (a) our partnership structure, (b) unusual, non-recurring tax (4)matters, such as the conversion of First to an LLC, and (c) lower income for 2020 due to the pandemic, which is causing distorted impacts to differences between tax and GAAP accounting, and causing certain foreign taxes to be nondeductible in 2020 when they otherwise have been and we expect will be again in the future.

(5)Non-GAAP measure. See the end of this press release for definitions of non-GAAP measures.

TABLE 7

RE/MAX Holdings, Inc.

Pro Forma Shares Outstanding

(Unaudited)



Three Months Ended Nine Months Ended

September 30, September 30,

2020 2019 2020 2019

Total basic weighted average shares outstanding:

Weighted average shares of Class A common stock 18,196,45417,826,33218,098,22717,803,708outstanding

Remaining equivalent weighted average shares of stock outstanding on a pro forma 12,559,60012,559,60012,559,60012,559,600basis assuming RE/MAX Holdings owned 100% of RMCO

Total basic pro forma weighted average shares 30,756,05430,385,93230,657,82730,363,308outstanding



Total diluted weighted average shares outstanding:

Weighted average shares of Class A common stock 18,196,45417,826,33218,098,22717,803,708outstanding

Remaining equivalent weighted average shares of stock outstanding on a pro forma 12,559,60012,559,60012,559,60012,559,600basis assuming RE/MAX Holdings owned 100% of RMCO

Dilutive effect of unvested 171,597 13,826 84,629 27,234 restricted stock units ^(1)

Total diluted pro forma weighted average shares 30,927,65130,399,75830,742,45630,390,542outstanding

_______________

(1)In accordance with the treasury stock method.

TABLE 8

RE/MAX Holdings, Inc.

Free Cash Flow & Unencumbered Cash

(Unaudited)



Nine months ended

September 30,

2020 2019

Cash flow from operations $43,471 $55,187

Less: Purchases of property, equipment and capitalization of software (4,575) (10,093)

Decreases in restricted cash of the Marketing Funds ^(1) 4,965 9,377

Free cash flow ^(2) 43,861 54,471



Free cash flow 43,861 54,471

Less: Tax/Other non-dividend distributions to RIHI (2,277) (3,547)

Free cash flow after tax/non-dividend distributions to RIHI^ (2) 41,584 50,924



Free cash flow after tax/non-dividend distributions to RIHI 41,584 50,924

Less: Debt principal payments (1,986) (1,964)

Unencumbered cash generated^ (2) $39,598 $48,960



Summary

Cash flow from operations $43,471 $55,187

Free cash flow ^(2) $43,861 $54,471

Free cash flow after tax/non-dividend distributions to RIHI ^(2) $41,584 $50,924

Unencumbered cash generated ^(2) $39,598 $48,960



Adjusted EBITDA $68,783 $81,030

Free cash flow as % of Adjusted EBITDA ^(2) 63.8% 67.2%

Free cash flow less distributions to RIHI as % of Adjusted EBITDA ^(2) 60.5% 62.8%

Unencumbered cash generated as % of Adjusted EBITDA ^(2) 57.6% 60.4%

_______________

This line reflects any subsequent changes in the restricted cash balance (which under GAAP reflects as either (a) an increase or decrease in cash (1)flow from operations or (b) an incremental amount of purchases of property and equipment and capitalization of developed software) so as to remove the impact of changes in restricted cash in determining free cash flow.

(2)Non-GAAP measure. See the end of this press release for definitions of non-GAAP measures.

Non-GAAP Financial Measures

The SEC has adopted rules to regulate the use in filings with the SEC and in public disclosures of financial measures that are not in accordance with U.S. GAAP, such as Adjusted EBITDA and the ratios related thereto, Adjusted net income, Adjusted basic and diluted earnings per share (Adjusted EPS) and free cash flow. These measures are derived on the basis of methodologies other than in accordance with U.S. GAAP.

The Company defines Adjusted EBITDA as EBITDA (consolidated net income before depreciation and amortization, interest expense, interest income and the provision for income taxes, each of which is presented in the unaudited condensed consolidated financial statements included earlier in this press release), adjusted for the impact of the following items that are either non-cash or that the Company does not consider representative of its ongoing operating performance: loss or gain on sale or disposition of assets and sublease, impairment charge on leased assets, equity-based compensation expense, acquisition-related expense, gain on reduction in tax receivable agreement liability, expense or income related to changes in the estimated fair value measurement of contingent consideration, and other non-recurring items.

Because Adjusted EBITDA and Adjusted EBITDA margin omit certain non-cash items and other non-recurring cash charges or other items, the Company believes that each measure is less susceptible to variances that affect its operating performance resulting from depreciation, amortization and other non-cash and non-recurring cash charges or other items. The Company presents Adjusted EBITDA and the related Adjusted EBITDA margin because the Company believes they are useful as supplemental measures in evaluating the performance of its operating businesses and provides greater transparency into the Company's results of operations. The Company's management uses Adjusted EBITDA and Adjusted EBITDA margin as factors in evaluating the performance of the business.

Adjusted EBITDA and Adjusted EBITDA margin have limitations as analytical tools, and you should not consider these measures in isolation or as a substitute for analyzing the Company's results as reported under U.S. GAAP. Some of these limitations are:

* these measures do not reflect changes in, or cash requirements for, the Company's working capital needs; * these measures do not reflect the Company's interest expense, or the cash requirements necessary to service interest or principal payments on its debt; * these measures do not reflect the Company's income tax expense or the cash requirements to pay its taxes; * these measures do not reflect the cash requirements to pay dividends to stockholders of the Company's Class A common stock and tax and other cash distributions to its non-controlling unitholders; * these measures do not reflect the cash requirements pursuant to the tax receivable agreements; * although depreciation and amortization are non-cash charges, the assets being depreciated and amortized will often require replacement in the future, and these measures do not reflect any cash requirements for such replacements; * although equity-based compensation is a non-cash charge, the issuance of equity-based awards may have a dilutive impact on earnings per share; and * other companies may calculate these measures differently so similarly named measures may not be comparable.

The Company's Adjusted EBITDA guidance does not include certain charges and costs. The adjustments to EBITDA in future periods are generally expected to be similar to the kinds of charges and costs excluded from Adjusted EBITDA in prior quarters, such as gain on sale or disposition of assets and sublease and acquisition-related expense, among others. The exclusion of these charges and costs in future periods will have a significant impact on the Company's Adjusted EBITDA. The Company is not able to provide a reconciliation of the Company's non-GAAP financial guidance to the corresponding U.S. GAAP measures without unreasonable effort because of the uncertainty and variability of the nature and amount of these future charges and costs.

Adjusted net income is calculated as Net income attributable to RE/MAX Holdings, assuming the full exchange of all outstanding non-controlling interests for shares of Class A common stock as of the beginning of the period (and the related increase to the provision for income taxes after such exchange), plus primarily non-cash items and other items that management does not consider to be useful in assessing the Company's operating performance (e.g., amortization of acquired intangible assets, gain on sale or disposition of assets and sub-lease, impairment charge on leased assets, acquisition-related expense and equity-based compensation expense).

Adjusted basic and diluted earnings per share (Adjusted EPS) are calculated as Adjusted net income (as defined above) divided by pro forma (assuming the full exchange of all outstanding non-controlling interests) basic and diluted weighted average shares, as applicable.

When used in conjunction with GAAP financial measures, Adjusted net income and Adjusted EPS are supplemental measures of operating performance that management believes are useful measures to evaluate the Company's performance relative to the performance of its competitors as well as performance period over period. By assuming the full exchange of all outstanding non-controlling interests, management believes these measures:

* facilitate comparisons with other companies that do not have a low effective tax rate driven by a non-controlling interest on a pass-through entity; * facilitate period over period comparisons because they eliminate the effect of changes in Net income attributable to RE/MAX Holdings, Inc. driven by increases in its ownership of RMCO, LLC, which are unrelated to the Company's operating performance; and * eliminate primarily non-cash and other items that management does not consider to be useful in assessing the Company's operating performance.

Free cash flow is calculated as cash flows from operations less capital expenditures and any changes in restricted cash of the Marketing Funds, all as reported under GAAP, and quantifies how much cash a company has to pursue opportunities that enhance shareholder value. The restricted cash of the Marketing Funds is limited in use for the benefit of franchisees and any impact to free cash flow is removed. The Company believes free cash flow is useful to investors as a supplemental measure as it calculates the cash flow available for working capital needs, re-investment opportunities, potential independent region and strategic acquisitions, dividend payments or other strategic uses of cash.

Free cash flow after tax and non-dividend distributions to RIHI is calculated as free cash flow less tax and other non-dividend distributions paid to RIHI (the non-controlling interest holder) to enable RIHI to satisfy its income tax obligations. Similar payments would be made by the Company directly to federal and state taxing authorities as a component of the Company's consolidated provision for income taxes if a full exchange of non-controlling interests occurred in the future. As a result and given the significance of the Company's ongoing tax and non-dividend distribution obligations to its non-controlling interest, free cash flow after tax and non-dividend distributions, when used in conjunction with GAAP financial measures, provides a meaningful view of cash flow available to the Company to pursue opportunities that enhance shareholder value.

Unencumbered cash generated is calculated as free cash flow after tax and non-dividend distributions to RIHI less quarterly debt principal payments less annual excess cash flow payment on debt, as applicable. Given the significance of the Company's excess cash flow payment on debt, when applicable, unencumbered cash generated, when used in conjunction with GAAP financial measures, provides a meaningful view of the cash flow available to the Company to pursue opportunities that enhance shareholder value after considering its debt service obligations.

View original content to download multimedia: http://www.prnewswire.com/news-releases/remax-holdings-inc-reports-third-quarter-2020-results-301167284.html

SOURCE RE/MAX Holdings, Inc.