Marcus & Millichap, Inc. Reports Results for Third Quarter 2016
- Third Quarter Total Revenues Grew 8.9% to $180.6 Million -
Marcus & Millichap, Inc. (the “Company”, “Marcus & Millichap”) (NYSE:MMI), a leading national brokerage firm
specializing in commercial real estate investment sales, financing, research and advisory services, today reported financial
results for the third quarter ended September 30, 2016.
Third Quarter 2016 Highlights Compared to Third Quarter 2015
- Total revenues grew by 8.9% to $180.6 million
- Brokerage commissions in the Private Client Market ($1-$10 million) segment increased 6.4% to $113.4
million and accounted for 68.5% of total brokerage commissions
- Brokerage commissions in the Larger Transaction Market ($20 million and above) segment increased by
25.2% to $19.3 million while the number of brokerage transactions increased 26.8%
Nine Months 2016 Highlights Compared to Nine Months 2015
- Total revenues grew by 8.7% to $528.3 million
- The number of brokerage transactions increased 6.3% with the Private Client Market segment growing
8.1%
- Brokerage commissions in the Private Client Market segment increased 6.7% to $330.5 million and
accounted for 67.5% of total brokerage commissions
- Brokerage commissions in the Larger Transaction Market segment increased by 39.1% to $71.8 million
while the number of brokerage transactions increased 35.5%
“We continued to achieve positive results in the third quarter with 8.9% year-over-year revenue growth and 10.2% sales force
growth, relative to a still healthy but changing market environment and a challenging prior year comparable. Our Private Client
brokerage revenue grew 6.4% with a transaction increase of 3.1%, amid preliminary reports of a year-over-year decline in market
sales, which indicates further expansion in our share,” stated Hessam Nadji, President and Chief Executive Officer. “These results
also point to further gains built on 15.2% revenue growth in the Private Client Market segment during the third quarter of 2015.
Our success in executing $20 million and above transactions continued in the quarter with a 26.8% increase over the same period
last year. Although larger asset sales are more variable from quarter-to-quarter, the ability of our more senior agents and IPA
division to service major private and institutional clients remains a positive factor at all price points. We continue to believe
that this year’s slowdown in investment sales, in the aftermath of transaction and volume records set in 2015, is a natural part of
the real estate cycle. This has been compounded by a number of external factors that have resulted in additional investor and
lender caution; however, we expect healthy occupancies, rents and competitive yields to support an active marketplace.”
“As the cycle evolves, we remain focused on helping our clients formulate and execute the right strategies, supporting our
agents with investments in technology and best-in-class services and creating value for our stakeholders as we have throughout our
45-year history,” added Mr. Nadji.
Third Quarter 2016 Results Compared to Third Quarter 2015
Total revenues for the third quarter of 2016 were $180.6 million, compared to $165.9 million for the same period in the prior
year, increasing by $14.8 million, or 8.9%. The growth in total revenues was primarily driven by the increase in real estate
brokerage commissions, which rose by 9.1% to $165.7 million. This improvement in brokerage commissions was partly due to a rise in
the proportion of larger transactions, which increased our average transaction size. This was partially offset by a decrease in the
average commission fee percentage, as larger transactions generally earn lower commission rates.
Total operating expenses for the third quarter increased by 12.5% to $155.7 million, compared to $138.5 million for the same
period in the prior year. The increase was primarily driven by an 11.6% rise in cost of services, which are variable commissions
paid to the Company’s investment sales professionals and compensation related costs in connection with our financing activities.
Cost of services as a percent of total revenues rose by 150 basis points to 63.0% compared to the same period in the prior year.
This was primarily due to an increase in the proportion of transactions closed by our more senior investment sales professionals,
who are generally compensated at higher commission rates.
Selling, general and administrative expense rose by $5.1 million, or 14.3% during the third quarter of 2016 compared to the same
period in the prior year. The increase was primarily due to (i) salaries and related benefits as a result of growth in headcount to
support the expansion of services for our investment sales and financing professionals; (ii) expansion of existing offices; (iii)
legal fees and (iv) sales and promotional marketing expenses to support additional sales activity. These costs were partially
offset by lower management performance-related compensation and lower stock-based compensation expense.
Net income for the third quarter of 2016 was $15.1 million, or $0.39 per common share (basic and diluted), compared to net
income of $15.2 million, or $0.39 per common share (basic and diluted) for the same period in the prior year. Adjusted EBITDA for
the third quarter of 2016, decreased modestly by 5.1% to $28.1 million, compared to adjusted EBITDA of $29.6 million for the same
period in the prior year.
Nine Months 2016 Results Compared to Nine Months 2015
Total revenues for the nine months ended September 30, 2016, were $528.3 million, compared to $485.9 million for the same period
in the prior year, increasing $42.4 million, or 8.7%. Total operating expenses for the nine months ended September 30, 2016, were
up 11.0% to $449.7 million compared to $405.2 million for the same period in the prior year. Cost of services as a percent of total
revenues rose modestly by 80 basis points to 61.2%, compared to 60.4% in the first nine months of 2015. Net income for the nine
months ended September 30, 2016, was $47.5 million, or $1.22 (basic and diluted) compared with net income of $46.4 million, or
$1.19 per common share (basic and diluted) for the same period in the prior year. Adjusted EBITDA for the nine months ended
September 30, 2016, decreased slightly by 2.1% to $87.0 million, from $88.9 million for the same period in the prior year. As of
September 30, 2016, the Company had 1,671 investment sales and financing professionals.
Business Outlook
We believe the Company is gaining market share by leveraging a number of factors, including its leading national brand,
particularly within the Private Client Market segment, experienced management team, infrastructure investments and proprietary
technology. The size and fragmentation of the Private Client Market segment, in particular, continue to offer long-term growth
opportunities. The Company’s growth plan also includes further expansion into various specialty property types such as hospitality,
self-storage, seniors housing and the Larger Transaction Market segment, as well as expansion of its financing division, MMCC.
Several factors likely to influence the Company’s business given the current market environment include:
- The Company’s Private Client Market segment is growing at a more modest pace within a marketplace
that is posting declines in year-over-year investment sales.
- Fluctuating transaction timelines and bid/ask spreads are exacerbating the closing date variability
common in the brokerage business.
- Although the Company’s Larger Transaction Market segment posted outsized revenue growth in the first
nine months of 2016, it has historically shown greater variability quarter-to-quarter, as took place during the third quarter of
2015 when revenue declined 15.5% on a year-over-year basis.
These factors highlight the importance of viewing the Company’s business through an annual perspective. Fourth quarter 2016
year-over-year comparisons will be challenging in light of current market conditions when compared to fourth quarter 2015’s total
and Private Client Market segment brokerage transaction growth rates of 15.2% and 29.2%, respectively.
Conference Call Details
Marcus & Millichap will host a conference call today to discuss the results at 2:00 p.m. Pacific Time/5:00 p.m. Eastern
Time. To participate in the conference call, callers from the United States and Canada should dial (855) 327-6837 ten minutes prior
to the scheduled call time. International callers should dial (631) 891-4304. For those unable to participate during the live
broadcast, a telephonic replay of the call will also be available from 5:00 p.m. Pacific Time/8:00 p.m. Eastern Time on Thursday,
November 3, 2016, through 8:59 p.m. Pacific Time/11:59 p.m. Eastern Time on Thursday, November 17, 2016, by dialing (877) 870-5176
in the United States and Canada or (858) 384-5517 internationally and entering passcode 10001868.
About Marcus & Millichap, Inc.
Marcus & Millichap, Inc. is a leading national brokerage firm specializing in commercial real estate investment sales,
financing, research and advisory services. As of September 30, 2016, the Company had 1,671 investment sales and financial
professionals in 81 offices who provide investment brokerage and financing services to sellers and buyers of commercial real
estate. The Company also offers market research, consulting and advisory services to our clients. Marcus & Millichap closed
8,715 transactions in 2015, with a sales volume of approximately $37.8 billion. For additional information, please visit www.MarcusMillichap.com.
SPECIAL NOTE REGARDING FORWARD-LOOKING STATEMENTS
This release includes forward-looking statements, including the Company’s business outlook for 2016 and expectations for market
share growth. We have based these forward-looking statements largely on our current expectations and projections about future
events and financial trends affecting the financial condition of our business. Forward-looking statements should not be read as a
guarantee of future performance or results and will not necessarily be accurate indications of the times at, or by, which such
performance or results will 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. Important factors that could cause such differences include, but are not limited to:
- market trends in the commercial real estate market or the general economy;
- our ability to attract and retain qualified managers, investment sales and financing
professionals;
- the effects of increased competition on our business;
- our ability to successfully enter new markets or increase our market share;
- our ability to successfully expand our services and businesses and to manage any such
expansions;
- our ability to retain existing clients and develop new clients;
- our ability to keep pace with changes in technology;
- any business interruption or technology failure and any related impact on our reputation;
- our ability to execute our succession plan successfully;
- changes in tax laws, employment laws or other government regulation affecting our business; and
- other risk factors included under “Risk Factors” in our most recent Annual Report on Form 10-K.
In addition, in this release, the words “believe,” “may,” “will,” “estimate,” “continue,” “anticipate,” “intend,” “expect,”
“predict,” “potential,” “should” and similar expressions, as they relate to our company, our business and our management, are
intended to identify forward-looking statements. In light of these risks and uncertainties, the forward-looking events and
circumstances discussed in this release may not occur and actual results could differ materially from those anticipated or implied
in the forward-looking statements.
Forward-looking statements speak only as of the date of this release. You should not put undue reliance on any forward-looking
statements. We assume no obligation to update forward-looking statements to reflect actual results, changes in assumptions or
changes in other factors affecting forward-looking information, except to the extent required by applicable laws. If we update one
or more forward-looking statements, no inference should be drawn that we will make additional updates with respect to those or
other forward-looking statements.
|
MARCUS & MILLICHAP, INC.
CONDENSED CONSOLIDATED STATEMENTS OF NET
AND COMPREHENSIVE INCOME
(dollar and share amounts in thousands, except per share amounts)
(Unaudited)
|
|
|
|
|
Three Months
Ended September 30,
|
|
Nine Months
Ended September 30,
|
|
|
|
2016 |
|
2015 |
|
2016 |
|
2015 |
Revenues: |
|
|
|
|
|
|
|
Real estate brokerage commissions |
|
|
$ |
165,695 |
|
|
$ |
151,942 |
|
|
$ |
489,477 |
|
|
$ |
446,356 |
|
Financing fees |
|
|
|
11,320 |
|
|
|
10,865 |
|
|
|
30,779 |
|
|
|
30,046 |
|
Other revenues |
|
|
|
3,619 |
|
|
|
3,069 |
|
|
|
8,037 |
|
|
|
9,497 |
|
Total revenues |
|
|
|
180,634 |
|
|
|
165,876 |
|
|
|
528,293 |
|
|
|
485,899 |
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
Cost of services |
|
|
|
113,852 |
|
|
|
102,010 |
|
|
|
323,131 |
|
|
|
293,725 |
|
Selling, general, and administrative expense |
|
|
|
40,728 |
|
|
|
35,646 |
|
|
|
123,403 |
|
|
|
109,064 |
|
Depreciation and amortization expense |
|
|
|
1,149 |
|
|
|
802 |
|
|
|
3,164 |
|
|
|
2,389 |
|
Total operating expenses |
|
|
|
155,729 |
|
|
|
138,458 |
|
|
|
449,698 |
|
|
|
405,178 |
|
Operating income |
|
|
|
24,905 |
|
|
|
27,418 |
|
|
|
78,595 |
|
|
|
80,721 |
|
Other income (expense), net |
|
|
|
719 |
|
|
|
(464 |
) |
|
|
1,567 |
|
|
|
23 |
|
Interest expense |
|
|
|
(380 |
) |
|
|
(380 |
) |
|
|
(1,155 |
) |
|
|
(1,349 |
) |
Income before provision for income taxes |
|
|
|
25,244 |
|
|
|
26,574 |
|
|
|
79,007 |
|
|
|
79,395 |
|
Provision for income taxes |
|
|
|
10,100 |
|
|
|
11,398 |
|
|
|
31,524 |
|
|
|
32,994 |
|
Net income |
|
|
|
15,144 |
|
|
|
15,176 |
|
|
|
47,483 |
|
|
|
46,401 |
|
Other comprehensive (loss) income: |
|
|
|
|
|
|
|
|
|
Unrealized (loss) gain on marketable securities, net of tax of $(37), $47,
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$684 and $(159) for the three months ended September 30, 2016, and
2015 and the nine months ended September 30, 2016 and 2015, respectively
|
|
|
|
(56 |
) |
|
|
56 |
|
|
|
1,050 |
|
|
|
(249 |
) |
Foreign currency translation (loss) gain, net of tax of $0, $140, $0 and
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$226 for the three months ended September 30, 2016, and 2015 and the
nine months ended September 30, 2016 and 2015, respectively
|
|
|
|
(3 |
) |
|
|
234 |
|
|
|
32 |
|
|
|
361 |
|
Total other comprehensive (loss) income |
|
|
|
(59 |
) |
|
|
290 |
|
|
|
1,082 |
|
|
|
112 |
|
Comprehensive income |
|
|
$ |
15,085 |
|
|
$ |
15,466 |
|
|
$ |
48,565 |
|
|
$ |
46,513 |
|
Earnings per share: |
|
|
|
|
|
|
|
|
|
Basic |
|
|
$ |
0.39 |
|
|
$ |
0.39 |
|
|
$ |
1.22 |
|
|
$ |
1.19 |
|
Diluted |
|
|
$ |
0.39 |
|
|
$ |
0.39 |
|
|
$ |
1.22 |
|
|
$ |
1.19 |
|
Weighted average common shares outstanding: |
|
|
|
|
|
|
|
|
|
Basic |
|
|
|
38,939 |
|
|
|
38,890 |
|
|
|
38,916 |
|
|
|
38,868 |
|
Diluted |
|
|
|
39,122 |
|
|
|
39,160 |
|
|
|
39,034 |
|
|
|
39,051 |
|
|
|
|
|
|
|
|
|
|
|
|
MARCUS & MILLICHAP, INC.
|
KEY OPERATING METRICS SUMMARY
|
(Unaudited)
|
|
Total sales volume was $11.1 billion for the three months ended September 30, 2016, encompassing 2,391 transactions consisting
of $7.6 billion for real estate brokerage (1,631 transactions), $1.3 billion for financing (435 transactions) and $2.2 billion in
other transactions, including consulting and advisory services (325 transactions). Total sales volume was $31.4 billion for the
nine months ended September 30, 2016, encompassing 6,686 transactions consisting of $23.7 billion for real estate brokerage (4,805
transactions), $3.7 billion for financing (1,210 transactions) and $4.0 billion in other transactions, including consulting and
advisory services (671 transactions). As of September 30, 2016, the Company had 1,570 investment sales professionals and 101
financing professionals. Key metrics for real estate brokerage and financing are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended September 30,
|
|
|
Nine Months
Ended September 30,
|
Real Estate Brokerage |
|
|
|
2016 |
|
|
2015 |
|
|
2016 |
|
|
2015 |
Average Number of Investment Sales Professionals |
|
|
|
|
1,540 |
|
|
|
|
1,415 |
|
|
|
|
1,504 |
|
|
|
|
1,416 |
|
Average Number of Transactions per Investment Sales Professional |
|
|
|
|
1.06 |
|
|
|
|
1.13 |
|
|
|
|
3.19 |
|
|
|
|
3.19 |
|
Average Commission per Transaction |
|
|
|
$ |
101,591 |
|
|
|
$ |
95,202 |
|
|
|
$ |
101,868 |
|
|
|
$ |
98,708 |
|
Average Commission Rate |
|
|
|
|
2.18 |
% |
|
|
|
2.37 |
% |
|
|
|
2.07 |
% |
|
|
|
2.25 |
% |
Average Transaction Size (in thousands) |
|
|
|
$ |
4,663 |
|
|
|
$ |
4,009 |
|
|
|
$ |
4,926 |
|
|
|
$ |
4,395 |
|
Total Number of Transactions |
|
|
|
|
1,631 |
|
|
|
|
1,596 |
|
|
|
|
4,805 |
|
|
|
|
4,522 |
|
Total Sales Volume (in millions) |
|
|
|
$ |
7,605 |
|
|
|
$ |
6,398 |
|
|
|
$ |
23,670 |
|
|
|
$ |
19,875 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended September 30,
|
|
|
Nine Months
Ended September 30,
|
Financing |
|
|
|
2016 |
|
|
2015 |
|
|
2016 |
|
|
2015 |
Average Number of Financing Professionals |
|
|
|
|
99 |
|
|
|
|
84 |
|
|
|
|
98 |
|
|
|
|
83 |
|
Average Number of Transactions per Financing Professional |
|
|
|
|
4.39 |
|
|
|
|
4.87 |
|
|
|
|
12.35 |
|
|
|
|
13.67 |
|
Average Fee per Transaction |
|
|
|
$ |
26,023 |
|
|
|
$ |
26,565 |
|
|
|
$ |
25,437 |
|
|
|
$ |
26,472 |
|
Average Fee Rate |
|
|
|
|
0.86 |
% |
|
|
|
0.88 |
% |
|
|
|
0.83 |
% |
|
|
|
0.89 |
% |
Average Transaction Size (in thousands) |
|
|
|
$ |
3,009 |
|
|
|
$ |
3,029 |
|
|
|
$ |
3,064 |
|
|
|
$ |
2,966 |
|
Total Number of Transactions |
|
|
|
|
435 |
|
|
|
|
409 |
|
|
|
|
1,210 |
|
|
|
|
1,135 |
|
Total Dollar Volume (in millions) |
|
|
|
$ |
1,309 |
|
|
|
$ |
1,239 |
|
|
|
$ |
3,708 |
|
|
|
$ |
3,366 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The following table sets forth the number of transactions, transaction volume and revenues by commercial real estate market
segment for real estate brokerage:
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, |
|
|
|
|
|
2016 |
|
2015 |
|
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 |
|
|
277 |
|
$ |
177 |
|
$ |
7,921 |
|
306 |
|
$ |
188 |
|
$ |
7,897 |
|
(29 |
) |
|
$ |
(11 |
) |
|
$ |
24 |
Private Client Market ($1 - $10 million) |
|
|
1,198 |
|
|
3,880 |
|
|
113,438 |
|
1,162 |
|
|
3,601 |
|
|
106,576 |
|
36 |
|
|
|
279 |
|
|
|
6,862 |
Middle Market (≥$10 - $20 million) |
|
|
104 |
|
|
1,418 |
|
|
24,989 |
|
87 |
|
|
1,199 |
|
|
22,020 |
|
17 |
|
|
|
219 |
|
|
|
2,969 |
Larger Transaction Market (≥$20 million) |
|
|
52 |
|
|
2,130 |
|
|
19,347 |
|
41 |
|
|
1,410 |
|
|
15,449 |
|
11 |
|
|
|
720 |
|
|
|
3,898 |
|
|
|
1,631 |
|
$ |
7,605 |
|
$ |
165,695 |
|
1,596 |
|
$ |
6,398 |
|
$ |
151,942 |
|
35 |
|
|
$ |
1,207 |
|
|
$ |
13,753 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30, |
|
|
|
|
|
2016 |
|
2015 |
|
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 |
|
|
814 |
|
$ |
518 |
|
$ |
22,446 |
|
876 |
|
$ |
531 |
|
$ |
22,342 |
|
(62 |
) |
|
$ |
(13 |
) |
|
$ |
104 |
Private Client Market ($1 - $10 million) |
|
|
3,526 |
|
|
11,224 |
|
|
330,485 |
|
3,263 |
|
|
10,563 |
|
|
309,866 |
|
263 |
|
|
|
661 |
|
|
|
20,619 |
Middle Market (≥$10 - $20 million) |
|
|
278 |
|
|
3,784 |
|
|
64,782 |
|
245 |
|
|
3,324 |
|
|
62,573 |
|
33 |
|
|
|
460 |
|
|
|
2,209 |
Larger Transaction Market (≥$20 million) |
|
|
187 |
|
|
8,144 |
|
|
71,764 |
|
138 |
|
|
5,457 |
|
|
51,575 |
|
49 |
|
|
|
2,687 |
|
|
|
20,189 |
|
|
|
4,805 |
|
$ |
23,670 |
|
$ |
489,477 |
|
4,522 |
|
$ |
19,875 |
|
$ |
446,356 |
|
283 |
|
|
$ |
3,795 |
|
|
$ |
43,121 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
MARCUS & MILLICHAP, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(dollar amounts in thousands, except per share amounts)
|
|
|
|
|
September 30,
2016
(Unaudited)
|
|
December 31,
2015
|
Assets |
|
|
|
|
|
Current assets: |
|
|
|
|
|
Cash and cash equivalents |
|
|
$ |
121,953 |
|
|
$ |
96,185 |
|
Commissions receivable |
|
|
|
4,501 |
|
|
|
3,342 |
|
Prepaid expenses |
|
|
|
6,987 |
|
|
|
7,542 |
|
Income tax receivable |
|
|
|
— |
|
|
|
4,049 |
|
Marketable securities, available-for-sale |
|
|
|
48,377 |
|
|
|
79,860 |
|
Other assets, net |
|
|
|
3,826 |
|
|
|
5,136 |
|
Total current assets |
|
|
|
185,644 |
|
|
|
196,114 |
|
Prepaid rent |
|
|
|
12,628 |
|
|
|
9,075 |
|
Property and equipment, net |
|
|
|
15,585 |
|
|
|
11,579 |
|
Marketable securities, available-for-sale |
|
|
|
94,279 |
|
|
|
54,395 |
|
Assets held in rabbi trust |
|
|
|
7,309 |
|
|
|
5,661 |
|
Deferred tax assets, net |
|
|
|
35,495 |
|
|
|
35,285 |
|
Other assets |
|
|
|
9,056 |
|
|
|
9,116 |
|
Total assets |
|
|
$ |
359,996 |
|
|
$ |
321,225 |
|
|
|
|
|
|
|
Liabilities and stockholders’ equity |
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
Accounts payable and accrued expenses |
|
|
$ |
9,865 |
|
|
$ |
9,135 |
|
Notes payable to former stockholders |
|
|
|
986 |
|
|
|
939 |
|
Deferred compensation and commissions |
|
|
|
29,644 |
|
|
|
34,091 |
|
Income tax payable |
|
|
|
4,181 |
|
|
|
— |
|
Accrued bonuses and other employee related expenses |
|
|
|
20,152 |
|
|
|
30,846 |
|
Total current liabilities |
|
|
|
64,828 |
|
|
|
75,011 |
|
Deferred compensation and commissions |
|
|
|
40,278 |
|
|
|
43,678 |
|
Notes payable to former stockholders |
|
|
|
8,686 |
|
|
|
9,671 |
|
Deferred rent and other liabilities |
|
|
|
4,291 |
|
|
|
3,875 |
|
Total liabilities |
|
|
|
118,083 |
|
|
|
132,235 |
|
|
|
|
|
|
|
Commitments and contingencies |
|
|
|
|
|
|
|
|
|
|
|
Stockholders’ equity: |
|
|
|
|
|
Preferred stock, $0.0001 par value: |
|
|
|
|
|
Authorized shares – 25,000,000; issued and outstanding shares – none at September 30, 2016,
|
|
|
|
|
|
|
|
|
|
and December 31, 2015, respectively
|
|
|
|
— |
|
|
|
— |
|
Common stock, $0.0001 par value:
|
|
|
|
|
|
|
|
|
|
Authorized shares – 150,000,000; issued and outstanding shares – 37,616,243 and 37,396,456
|
|
|
|
|
|
|
|
|
|
at September 30, 2016, and December 31, 2015, respectively
|
|
|
|
4 |
|
|
|
4 |
|
Additional paid-in capital |
|
|
|
84,949 |
|
|
|
80,591 |
|
Stock notes receivable from employees |
|
|
|
(4 |
) |
|
|
(4 |
) |
Retained earnings |
|
|
|
155,425 |
|
|
|
107,942 |
|
Accumulated other comprehensive income |
|
|
|
1,539 |
|
|
|
457 |
|
Total stockholders’ equity |
|
|
|
241,913 |
|
|
|
188,990 |
|
Total liabilities and stockholders’ equity |
|
|
$ |
359,996 |
|
|
$ |
321,225 |
|
|
|
|
|
|
|
|
MARCUS & MILLICHAP, INC.
|
OTHER INFORMATION
|
(Unaudited)
|
|
Adjusted EBITDA Reconciliation
Adjusted EBITDA, which the Company defines as net income before interest income/expense, taxes, net realized gains on marketable
securities, available-for-sale, depreciation and amortization and stock-based compensation is a non-GAAP financial measure. The
Company uses Adjusted EBITDA in its business operations to, among other things, evaluate the performance of its business, develop
budgets and measure its performance against those budgets. The Company also believes that analysts and investors use Adjusted
EBITDA as a supplemental measure to evaluate its overall operating performance. However, Adjusted EBITDA has material limitations
as an analytical tool and should not be considered in isolation or as a substitute for analysis of the Company’s results as
reported under U.S. generally accepted accounting principles (“U.S. GAAP”). The Company finds Adjusted EBITDA as a useful tool to
assist in evaluating performance because it eliminates items related to capital structure and taxes and non-cash stock-based
compensation charges. In light of the foregoing limitations, the Company does not rely solely on Adjusted EBITDA as a performance
measure and also considers its U.S. GAAP results. Adjusted EBITDA is not a measurement of the Company’s 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. Because Adjusted EBITDA is not calculated in the same manner by all companies, it may not be comparable
to other similarly titled measures used by other companies.
A reconciliation of the most directly comparable U.S. GAAP financial measure, net income, to Adjusted EBITDA is as follows (in
thousands):
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended September 30,
|
|
|
Nine Months
Ended September 30,
|
|
|
|
|
2016 |
|
|
2015 |
|
|
2016 |
|
|
2015 |
Net income |
|
|
|
$ |
15,144 |
|
|
|
$ |
15,176 |
|
|
|
$ |
47,483 |
|
|
|
$ |
46,401 |
|
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income and other (1) |
|
|
|
|
(514 |
) |
|
|
|
(323 |
) |
|
|
|
(1,245 |
) |
|
|
|
(997 |
) |
Interest expense |
|
|
|
|
380 |
|
|
|
|
380 |
|
|
|
|
1,155 |
|
|
|
|
1,349 |
|
Provision for income taxes |
|
|
|
|
10,100 |
|
|
|
|
11,398 |
|
|
|
|
31,524 |
|
|
|
|
32,994 |
|
Depreciation and amortization |
|
|
|
|
1,149 |
|
|
|
|
802 |
|
|
|
|
3,164 |
|
|
|
|
2,389 |
|
Stock-based compensation |
|
|
|
|
1,833 |
|
|
|
|
2,168 |
|
|
|
|
4,933 |
|
|
|
|
6,750 |
|
Adjusted EBITDA(2) |
|
|
|
$ |
28,092 |
|
|
|
$ |
29,601 |
|
|
|
$ |
87,014 |
|
|
|
$ |
88,886 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
|
Other for the three months ended September 30, 2016 and 2015 includes $16 and $0,
respectively, of net realized gains on marketable securities, available-for-sale. Other for the nine months ended September 30,
2016 and 2015 includes $(119) and $130, respectively, of net realized (losses) gains on marketable securities,
available-for-sale. |
(2)
|
|
The decrease in Adjusted EBITDA for the three and nine months ended September 30,
2016, compared to the same period in the prior year is primarily due to lower stock-based compensation expense and a higher
proportion of operating expenses compared to revenues. |
|
|
|
Glossary of Terms
- Private Client Market segment: transactions with values from $1 million to up to but less than $10
million
- Middle Market segment: transactions with values from $10 million to up to but less than $20
million
- Larger Transaction Market segment (previously Institutional Market segment): transactions with values
$20 million and above
Certain Adjusted Metrics
Real Estate Brokerage
During the nine months ended September 30, 2016, we closed a large transaction in our real estate brokerage business in excess
of $300 million. Following are actual and as adjusted metrics excluding this transaction:
|
|
|
|
|
|
|
|
|
Nine Months
Ended September 30, 2016
|
|
|
|
|
(actual) |
|
|
(as adjusted) |
Total Sales Volume Growth |
|
|
|
19.1% |
|
|
16.6% |
Average Commission Rate Growth |
|
|
|
(7.9)% |
|
|
(6.4)% |
Average Transaction Size Growth |
|
|
|
12.1% |
|
|
9.8% |
|
|
|
|
|
|
|
|
ICR, Inc.
Evelyn Infurna, 203-682-8265
evelyn.infurna@icrinc.com
View source version on businesswire.com: http://www.businesswire.com/news/home/20161103006509/en/