NYSE$RMAX

RE/MAX Holdings · Q3 2021 earnings

Q3 2021 earnings · · Investor relations

Briefing

Reported preliminary results with revenue, Adjusted EBITDA, and Adjusted EPS driven by contributions from acquisitions and core operations performance.

RE/MAX Holdings reported a 28.0% increase in total revenue to $91.0 million for the third quarter of 2021. The growth was primarily driven by the acquisition of RE/MAX INTEGRA's North American regions. Net loss attributable to RE/MAX Holdings, Inc. was $25.1 million, with a loss per diluted share of $1.34. Adjusted EBITDA increased by 15.2% to $35.0 million, and adjusted EPS was $0.71.

  • Total revenue increased 28.0% to $91.0 million.
  • Revenue excluding the Marketing Funds increased 25.9% to $67.7 million.
  • Net loss attributable to RE/MAX Holdings, Inc. was $25.1 million, with a loss per diluted share of $1.34.
  • Adjusted EBITDA increased 15.2% to $35.0 million, with Adjusted EPS of $0.71.

Headline financials

Total Revenue

$91M

Previous: $71.1M+28.0%
EPS (adj)

$0.71

Previous: $0.64+10.9%
Total agent count

140.9K

Previous: 134.8K+4.6%
Free Cash Flow

-$25.1M

Previous: $3.55M-807.8%
Net Income

-$25.1M

Previous: $3.55M-807.8%
Operating Income

-$37.6M

Previous: $10.8M-447.4%
Gross Profit

$19K

Previous: $25K-24.0%
Cash & Equivalents

$119M

Previous: $89.1M+34.0%
Total Assets

$779M

Previous: $543M+43.4%

Revenue & EPS history

RE/MAX · Revenue · Quarterly

$91M

Q3 2021+28%vs Q3 2020
Beat estimate in 13 of 16 quarters(81%)
ActualEstimate

Revenue by segment

RE/MAX · $92.2M total across 5 segments · Q2 2022

  • Continuing franchise fees
    $34.1M
  • Marketing Funds fees
    $22.9M
  • Broker fees
    $19.3M
  • Annual dues
    $9.02M
  • Franchise sales and other revenue
    $6.8M

Forward guidance

The Company's fourth quarter and full-year 2021 Outlook assumes no further currency movements, acquisitions or divestitures. For the fourth quarter of 2021, the Company expects: Agent count to increase 2.5% to 3.5% over fourth quarter 2020; Revenue in a range of $86.0 million to $90.0 million (including revenue from the Marketing Funds in a range of $22.0 million to $24.0 million); and Adjusted EBITDA in a range of $27.5 million to $30.5 million. For the full-year 2021, the Company is reducing its agent count range due to slower-than-expected global growth, changing its revenue range, and increasing its Adjusted EBITDA range due to better-than-expected third quarter results.

Tailwinds

  • Agent count to increase 2.5% to 3.5% over fourth quarter 2020
  • Revenue in a range of $86.0 million to $90.0 million (including revenue from the Marketing Funds in a range of $22.0 million to $24.0 million)
  • Adjusted EBITDA in a range of $27.5 million to $30.5 million
  • Agent count to increase 2.5% to 3.5% over full-year 2020
  • Adjusted EBITDA in a range of $116.0 million to $119.0 million

Headwinds

  • Revenue in a range of $326.5 million to $330.5 million (including revenue from the Marketing Funds in a range of $81.5 million to $83.5 million), changed from $321.0 million to $336.0 million (including revenue from the Marketing Funds in a range of $80.5 million to $83.5 million)
  • Slower-than-expected global growth
  • Agent count is reduced
  • Outlook assumes no further currency movements
  • Outlook assumes no further acquisitions or divestitures

Historical earnings impact

How earnings announcements have historically affected this stock's price.

Avg. return before/after earnings

Based on 20 quarterly earnings reports · overlaid with Q3 2021

Historical avgQ3 2021

+0.1%

Avg return

Earnings day

-1.4%

Avg return

5 days after

-2.2%

Avg return

30 days after

55%

28 / 51 earnings

Positive

+13.0%

Q2 2024

Best reaction

-13.7%

Q4 2022

Worst reaction

Earnings price reactions
QuarterReport dateReaction (Day 0)+5 days+30 days
Q1 2026+0.7%-13.0%-10.0%
Q4 2025-2.2%-7.5%-16.1%
Q3 2025-3.3%-6.8%-0.6%
Q2 2025-9.2%-11.9%+10.6%
Q1 2025+3.4%+2.6%-3.1%
Q4 2024-10.2%-7.8%-12.3%
Q3 2024-7.7%+0.7%+7.0%
Q2 2024+13.0%+17.6%+26.2%
Q1 2024+7.1%+12.1%+12.4%
Q4 2023-3.5%-5.0%-11.5%
Q3 2023+2.7%-12.9%-14.7%
Q2 2023-1.6%+2.8%-16.1%
Q1 2023+2.6%-1.3%+1.9%
Q4 2022-13.7%-18.3%-25.9%
Q3 2022+1.0%-5.7%+12.2%
Q2 2022+2.4%+5.4%-12.8%
Q1 2022-2.4%+0.3%+2.2%
Q4 2021+1.5%+1.1%-4.5%
Q3 2021-6.3%-11.4%-0.1%
Q2 2021+2.3%+2.2%-0.3%
Q1 2021-1.6%-3.7%-6.3%
Q4 2020+1.3%-1.9%-5.2%
Q3 2020-3.8%-5.0%-2.6%
Q2 2020+6.5%+11.2%+5.7%
Q1 2020+3.3%+9.8%+39.4%
Q4 2019-12.8%-19.6%-54.4%
Q3 2019+9.6%+9.5%+13.7%
Q2 2019-2.9%-6.8%-11.7%
Q1 2019-6.0%-9.5%-30.4%
Q4 2018-1.2%-3.9%-9.3%
Q3 2018-6.0%-8.7%-11.8%
Q2 2018+1.5%+0.3%-0.5%
Q1 2018+0.1%+0.2%-3.4%
Q3 2017+8.6%+10.0%+12.8%
Q4 2017+8.6%+10.0%+12.8%
Q2 2017+9.4%+5.2%+7.2%
Q1 2017-1.9%-2.8%-7.5%
Q4 2016-3.2%-4.9%-6.1%
Q3 2016+5.9%+9.4%+23.3%
Q2 2016+1.4%+1.1%+0.1%
Q1 2016+1.8%
Q4 2015-1.2%
Q3 2015+2.9%
Q2 2015-0.7%
Q1 2015+6.0%
Q4 2014+3.9%
Q3 2014+1.1%
Q2 2014+5.0%
Q1 2014-4.3%
Q4 2013-4.7%
Q3 2013+3.5%
Q2 2013
Q1 2013
Q4 2012
Q3 2012

Discussion

Share your read of this quarter. Sign-in carries your eToro identity.

Join the conversation

Sign in with eToro to post your read of this quarter and vote on others'.

Sign in with eToro