UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

☒	Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

For the quarterly period ended ~~June~~September 30, 2023.

☐	Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

For the transition period from to

Commission file number: 001-36101

RE/MAX Holdings, Inc.

(Exact name of registrant as specified in its charter)



Delaware		80-0937145
(State or other jurisdiction of incorporation or organization)		(I.R.S. Employer Identification Number)

5075 South Syracuse Street Denver, Colorado		80237
(Address of principal executive offices)		(Zip Code)

(303) 770-5531

(Registrant’s telephone number, including area code)

Securities registered pursuant to Section 12(b) of the Act:


Title of each class	Trading Symbol	Name of each exchange on which registered
Class A Common Stock, $0.0001 par value per share	RMAX	New York Stock Exchange

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☒ No ☐

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes ☒ No ☐

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.


Large accelerated filer	☐	Accelerated filer	☒	Emerging growth company	☐
Non-accelerated filer	☐	Smaller reporting company	☐

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No ☒

On ~~July~~October 27, 2023, there were ~~18,127,065~~18,237,327 outstanding shares of the registrant’s Class A common stock, $0.0001 par value per share, and 1 outstanding share of Class B common stock, $0.0001 par value per share.

Table of Contents

TABLE OF CONTENTS


		Page No.
	PART I. – FINANCIAL INFORMATION

Item 1.	Financial Statements	3

	Condensed Consolidated Balance Sheets	3

	Condensed Consolidated Statements of Income (Loss)	4

	Condensed Consolidated Statements of Comprehensive Income (Loss)	5

	Condensed Consolidated Statements of Stockholders’ Equity (Deficit)	6

	Condensed Consolidated Statements of Cash Flows	78

	Notes to Unaudited Condensed Consolidated Financial Statements	89

Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	2325

Item 3.	Quantitative and Qualitative Disclosures About Market Risks	3639

Item 4.	Controls and Procedures	3740

	PART II. – OTHER INFORMATION

Item 1.	Legal Proceedings	3741

Item 1A.	Risk Factors	3841

Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	3842

Item 3.	Defaults Upon Senior Securities	3842

Item 4.	Mine Safety Disclosures	3842

Item 5.	Other Information	3842

Item 6.	Exhibits	3943

	SIGNATURES	4145

Table of Contents

PART I. – FINANCIAL INFORMATION

Item 1. Financial Statements

RE/MAX HOLDINGS, INC.

Condensed Consolidated Balance Sheets

(In thousands, except share and per share amounts)

(Unaudited)

June 30,

December 31,

2023

2022
Assets

Current assets:

Cash and cash equivalents

$
96,757

$
108,663
Restricted cash

17,679

29,465
Accounts and notes receivable, current portion, net of allowances

35,233

32,518
Income taxes receivable

1,595

2,138
Other current assets

15,713

20,178
Total current assets

166,977

192,962
Property and equipment, net of accumulated depreciation

8,768

9,793
Operating lease right of use assets

25,350

25,825
Franchise agreements, net

111,267

120,174
Other intangible assets, net

22,141

25,763
Goodwill

259,712

258,626
Deferred tax assets, net

51,930

51,441
Income taxes receivable, net of current portion

754

754
Other assets, net of current portion

8,121

9,896
Total assets

$
655,020

$
695,234
Liabilities and stockholders' equity

Current liabilities:

Accounts payable

$
3,648

$
6,165
Accrued liabilities

50,739

70,751
Income taxes payable

720

1,658
Deferred revenue

24,318

27,784
Current portion of debt

4,600

4,600
Current portion of payable pursuant to tax receivable agreements

1,642

1,642
Operating lease liabilities

7,542

7,068
Total current liabilities

93,209

119,668
Debt, net of current portion

441,846

443,720
Payable pursuant to tax receivable agreements, net of current portion

24,917

24,917
Deferred tax liabilities, net

12,399

13,113
Deferred revenue, net of current portion

17,595

18,287
Operating lease liabilities, net of current portion

35,525

37,989
Other liabilities, net of current portion

5,504

5,838
Total liabilities

630,995

663,532
Commitments and contingencies

Stockholders' equity:

Class A common stock, par value $.0001 per share, 180,000,000 shares authorized; 18,126,616 and 17,874,238 shares issued and outstanding as of June 30, 2023 and December 31, 2022, respectively

2

2
Class B common stock, par value $.0001 per share, 1,000 shares authorized; 1 share issued and outstanding as of June 30, 2023 and December 31, 2022, respectively

—

—
Additional paid-in capital

542,412

535,566
Accumulated deficit

(65,298)

(53,999)
Accumulated other comprehensive income (deficit), net of tax

503

(395)
Total stockholders' equity attributable to RE/MAX Holdings, Inc.

477,619

481,174
Non-controlling interest

(453,594)

(449,472)
Total stockholders' equity

24,025

31,702
Total liabilities and stockholders' equity

$
655,020

$
695,234



	September 30,		December 31,
	2023		2022
Assets
Current assets:
Cash and cash equivalents	$	89,820	$	108,663
Restricted cash		30,993		29,465
Accounts and notes receivable, current portion, net of allowances		33,892		32,518
Income taxes receivable		2,020		2,138
Other current assets		15,828		20,178
Total current assets		172,553		192,962
Property and equipment, net of accumulated depreciation		8,419		9,793
Operating lease right of use assets		24,229		25,825
Franchise agreements, net		105,653		120,174
Other intangible assets, net		20,506		25,763
Goodwill		258,814		258,626
Deferred tax assets, net		—		51,441
Income taxes receivable, net of current portion		754		754
Other assets, net of current portion		6,943		9,896
Total assets	$	597,871	$	695,234
Liabilities and stockholders' equity (deficit)
Current liabilities:
Accounts payable	$	8,252	$	6,165
Accrued liabilities		104,421		70,751
Income taxes payable		483		1,658
Deferred revenue		24,107		27,784
Current portion of debt		4,600		4,600
Current portion of payable pursuant to tax receivable agreements		1,642		1,642
Operating lease liabilities		7,747		7,068
Total current liabilities		151,252		119,668
Debt, net of current portion		440,913		443,720
Payable pursuant to tax receivable agreements, net of current portion		—		24,917
Deferred tax liabilities, net		12,386		13,113
Deferred revenue, net of current portion		18,041		18,287
Operating lease liabilities, net of current portion		33,472		37,989
Other liabilities, net of current portion		5,082		5,838
Total liabilities		661,146		663,532
Commitments and contingencies
Stockholders' equity (deficit):
Class A common stock, par value $.0001 per share, 180,000,000 shares authorized; 18,213,497 and 17,874,238 shares issued and outstanding as of September 30, 2023 and December 31, 2022, respectively		2		2
Class B common stock, par value $.0001 per share, 1,000 shares authorized; 1 share issued and outstanding as of September 30, 2023 and December 31, 2022, respectively		—		—
Additional paid-in capital		546,184		535,566
Accumulated deficit		(129,248)		(53,999)
Accumulated other comprehensive income (deficit), net of tax		(129)		(395)
Total stockholders' equity attributable to RE/MAX Holdings, Inc.		416,809		481,174
Non-controlling interest		(480,084)		(449,472)
Total stockholders' equity (deficit)		(63,275)		31,702
Total liabilities and stockholders' equity (deficit)	$	597,871	$	695,234

See accompanying notes to unaudited condensed consolidated financial statements.

Table of Contents

RE/MAX HOLDINGS, INC.

Condensed Consolidated Statements of Income (Loss)

(In thousands, except share and per share amounts)

(Unaudited)

Three Months Ended

Six Months Ended

June 30,

June 30,

2023

2022

2023

2022
Revenue:

Continuing franchise fees

$
32,101

$
34,128

$
64,177

$
67,627
Annual dues

8,587

9,016

17,205

17,936
Broker fees

14,321

19,317

25,213

34,402
Marketing Funds fees

21,077

22,909

42,419

45,760
Franchise sales and other revenue

6,361

6,802

18,834

17,451
Total revenue

82,447

92,172

167,848

183,176
Operating expenses:

Selling, operating and administrative expenses

40,212

40,781

89,327

88,612
Marketing Funds expenses

21,077

22,909

42,419

45,760
Depreciation and amortization

8,008

9,113

16,041

18,098
Settlement and impairment charges

—

2,460

—

6,195
Total operating expenses

69,297

75,263

147,787

158,665
Operating income (loss)

13,150

16,909

20,061

24,511
Other expenses, net:

Interest expense

(8,840)

(4,032)

(17,085)

(7,683)
Interest income

1,141

159

2,145

178
Foreign currency transaction gains (losses)

215

(160)

258

20
Total other expenses, net

(7,484)

(4,033)

(14,682)

(7,485)
Income (loss) before provision for income taxes

5,666

12,876

5,379

17,026
Provision for income taxes

(2,422)

(2,601)

(2,814)

(3,806)
Net income (loss)

$
3,244

$
10,275

$
2,565

$
13,220
Less: net income (loss) attributable to non-controlling interest

1,234

4,446

1,226

5,940
Net income (loss) attributable to RE/MAX Holdings, Inc.

$
2,010

$
5,829

$
1,339

$
7,280

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

Basic

$
0.11

$
0.31

$
0.07

$
0.38
Diluted

$
0.11

$
0.30

$
0.07

$
0.38
Weighted average shares of Class A common stock outstanding

Basic

18,124,630

18,997,397

18,020,736

18,965,911
Diluted

18,387,669

19,153,349

18,152,256

19,182,477
Cash dividends declared per share of Class A common stock

$
0.23

$
0.23

$
0.46

$
0.46


	Three Months Ended				Nine Months Ended
	September 30,				September 30,
	2023		2022		2023		2022
Revenue:
Continuing franchise fees	$	31,834	$	33,310	$	96,011	$	100,937
Annual dues		8,456		8,911		25,661		26,847
Broker fees		14,255		16,596		39,468		50,998
Marketing Funds fees		20,853		22,736		63,272		68,496
Franchise sales and other revenue		5,825		7,390		24,659		24,841
Total revenue		81,223		88,943		249,071		272,119
Operating expenses:
Selling, operating and administrative expenses		43,090		49,702		132,417		138,314
Marketing Funds expenses		20,853		22,736		63,272		68,496
Depreciation and amortization		8,195		8,757		24,236		26,855
Settlement and impairment charges		55,000		2,513		55,000		8,708
Gain on reduction in tax receivable agreement liability		(24,917)		—		(24,917)		—
Total operating expenses		102,221		83,708		250,008		242,373
Operating income (loss)		(20,998)		5,235		(937)		29,746
Other expenses, net:
Interest expense		(9,292)		(5,729)		(26,377)		(13,412)
Interest income		1,173		497		3,318		675
Foreign currency transaction gains (losses)		125		(360)		383		(340)
Total other expenses, net		(7,994)		(5,592)		(22,676)		(13,077)
Income (loss) before provision for income taxes		(28,992)		(357)		(23,613)		16,669
Provision for income taxes		(53,680)		(553)		(56,494)		(4,359)
Net income (loss)	$	(82,672)	$	(910)	$	(80,107)	$	12,310
Less: net income (loss) attributable to non-controlling interest		(23,218)		(1,050)		(21,992)		4,890
Net income (loss) attributable to RE/MAX Holdings, Inc.	$	(59,454)	$	140	$	(58,115)	$	7,420

Net income (loss) attributable to RE/MAX Holdings, Inc. per share of Class A common stock
Basic	$	(3.28)	$	0.01	$	(3.22)	$	0.39
Diluted	$	(3.28)	$	0.01	$	(3.22)	$	0.39
Weighted average shares of Class A common stock outstanding
Basic		18,150,557		18,646,306		18,064,009		18,859,376
Diluted		18,150,557		18,876,863		18,064,009		19,080,605
Cash dividends declared per share of Class A common stock	$	0.23	$	0.23	$	0.69	$	0.69

See accompanying notes to unaudited condensed consolidated financial statements.

Table of Contents

RE/MAX HOLDINGS, INC.

Condensed Consolidated Statements of Comprehensive Income (Loss)

(In thousands)

(Unaudited)


	Three Months Ended				Six Months Ended				Three Months Ended				Nine Months Ended
	June 30,				June 30,				September 30,				September 30,
	2023		2022		2023		2022		2023		2022		2023		2022
Net income (loss)	$	3,244	$	10,275	$	2,565	$	13,220	$	(82,672)	$	(910)	$	(80,107)	$	12,310
Change in cumulative translation adjustment		1,229		(1,067)		1,328		(585)		(1,015)		(2,238)		313		(2,823)
Other comprehensive income (loss), net of tax		1,229		(1,067)		1,328		(585)		(1,015)		(2,238)		313		(2,823)
Comprehensive income (loss)		4,473		9,208		3,893		12,635		(83,687)		(3,148)		(79,794)		9,487
Less: Comprehensive income (loss) attributable to non-controlling interest		1,647		3,962		1,656		5,696		(23,601)		(2,102)		(21,945)		3,594
Comprehensive income (loss) attributable to RE/MAX Holdings, Inc., net of tax	$	2,826	$	5,246	$	2,237	$	6,939	$	(60,086)	$	(1,046)	$	(57,849)	$	5,893

See accompanying notes to unaudited condensed consolidated financial statements.

Table of Contents

RE/MAX HOLDINGS, INC.

Condensed Consolidated Statements of Stockholders’ Equity (Deficit)

(In thousands, except share amounts)

(Unaudited)

Retained

Accumulated other

Class A

Class B

Additional

earnings

comprehensive

Non-

Total

common stock

common stock

paid-in

(accumulated

income (loss),

controlling

stockholders'

Shares

Amount

Shares

Amount

capital

deficit)

net of tax

interest

equity
Balances, January 1, 2023

17,874,238

$
2

1

$
—

$
535,566

$
(53,999)

$
(395)

$
(449,472)

$
31,702
Net income (loss)

—

—

—

—

—

(671)

—

(8)

(679)
Distributions to non-controlling unitholders

—

—

—

—

—

—

—

(2,889)

(2,889)
Equity-based compensation expense and dividend equivalents

593,463

—

—

—

6,635

(660)

—

—

5,975
Dividends to Class A common stockholders

—

—

—

—

—

(4,164)

—

—

(4,164)
Repurchase and retirement of common shares

(160,405)

—

—

—

—

(3,408)

—

—

(3,408)
Change in accumulated other comprehensive income (loss)

—

—

—

—

—

—

82

17

99
Shares withheld for taxes on share-based compensation

(185,349)

—

—

—

(3,458)

—

—

—

(3,458)
Other

—

—

—

—

—

(235)

—

—

(235)
Balances, March 31, 2023

18,121,947

$
2

1

$
—

$
538,743

$
(63,137)

$
(313)

$
(452,352)

$
22,943
Net income (loss)

—

—

—

—

—

2,010

—

1,234

3,244
Distributions to non-controlling unitholders

—

—

—

—

—

—

—

(2,889)

(2,889)
Equity-based compensation expense and dividend equivalents

5,682

—

—

—

3,688

(3)

—

—

3,685
Dividends to Class A common stockholders

—

—

—

—

—

(4,168)

—

—

(4,168)
Change in accumulated other comprehensive income (loss)

—

—

—

—

—

—

816

413

1,229
Shares withheld for taxes on share-based compensation

(1,013)

—

—

—

(19)

—

—

—

(19)
Balances, June 30, 2023

18,126,616

$
2

1

$
—

$
542,412

$
(65,298)

$
503

$
(453,594)

$
24,025


									Retained		Accumulated other
	Class A			Class B			Additional		earnings		comprehensive		Non-		Total
	common stock			common stock			paid-in		(accumulated		income (loss),		controlling		stockholders'
	Shares	Amount		Shares	Amount		capital		deficit)		net of tax		interest		equity (deficit)
Balances, January 1, 2023	17,874,238	$	2	1	$	—	$	535,566	$	(53,999)	$	(395)	$	(449,472)	$	31,702
Net income (loss)	—		—	—		—		—		(671)		—		(8)		(679)
Distributions to non-controlling unitholders	—		—	—		—		—		—		—		(2,889)		(2,889)
Equity-based compensation expense and dividend equivalents	593,463		—	—		—		6,635		(660)		—		—		5,975
Dividends to Class A common stockholders	—		—	—		—		—		(4,164)		—		—		(4,164)
Repurchase and retirement of common shares	(160,405)		—	—		—		—		(3,408)		—		—		(3,408)
Change in accumulated other comprehensive income (loss)	—		—	—		—		—		—		82		17		99
Shares withheld for taxes on share-based compensation	(185,349)		—	—		—		(3,458)		—		—		—		(3,458)
Other	—		—	—		—		—		(235)		—		—		(235)
Balances, March 31, 2023	18,121,947	$	2	1	$	—	$	538,743	$	(63,137)	$	(313)	$	(452,352)	$	22,943
Net income (loss)	—		—	—		—		—		2,010		—		1,234		3,244
Distributions to non-controlling unitholders	—		—	—		—		—		—		—		(2,889)		(2,889)
Equity-based compensation expense and dividend equivalents	5,682		—	—		—		3,688		(3)		—		—		3,685
Dividends to Class A common stockholders	—		—	—		—		—		(4,168)		—		—		(4,168)
Change in accumulated other comprehensive income (loss)	—		—	—		—		—		—		816		413		1,229
Shares withheld for taxes on share-based compensation	(1,013)		—	—		—		(19)		—		—		—		(19)
Balances, June 30, 2023	18,126,616	$	2	1	$	—	$	542,412	$	(65,298)	$	503	$	(453,594)	$	24,025
Net income (loss)	—		—	—		—		—		(59,454)		—		(23,218)		(82,672)
Distributions to non-controlling unitholders	—		—	—		—		—		—		—		(2,889)		(2,889)
Equity-based compensation expense and dividend equivalents	121,311		—	—		—		4,309		(327)		—		—		3,982
Dividends to Class A common stockholders	—		—	—		—		—		(4,170)		—		—		(4,170)
Change in accumulated other comprehensive income (loss)	—		—	—		—		—		—		(632)		(383)		(1,015)
Shares withheld for taxes on share-based compensation	(34,430)		—	—		—		(537)		—		—		—		(537)
Other	—		—	—		—		—		1		—		—		1
Balances, September 30, 2023	18,213,497	$	2	1	$	—	$	546,184	$	(129,248)	$	(129)	$	(480,084)	$	(63,275)

See accompanying notes to unaudited condensed consolidated financial statements.

Table of Contents

Retained

Accumulated other

Class A

Class B

Additional

earnings

comprehensive

Non-

Total

common stock

common stock

paid-in

(accumulated

income (loss),

controlling

stockholders'

Shares

Amount

Shares

Amount

capital

deficit)

net of tax

interest

equity
Balances, January 1, 2022

18,806,194

$
2

1

$
—

$
515,443

$
(7,821)

$
650

$
(439,207)

$
69,067
Net income (loss)

—

—

—

—

—

1,451

—

1,494

2,945
Distributions to non-controlling unitholders

—

—

—

—

—

—

—

(2,894)

(2,894)
Equity-based compensation expense and dividend equivalents

587,283

—

—

—

12,215

(685)

—

—

11,530
Dividends to Class A common stockholders

—

—

—

—

—

(4,439)

—

—

(4,439)
Repurchase and retirement of common shares

(45,885)

—

(1,314)

—

—

(1,314)
Change in accumulated other comprehensive income (loss)

—

—

—

—

—

—

242

240

482
Shares withheld for taxes on share-based compensation

(175,048)

—

—

—

(5,586)

—

—

—

(5,586)
Balances, March 31, 2022

19,172,544

$
2

1

$
—

$
522,072

$
(12,808)

$
892

$
(440,367)

$
69,791
Net income (loss)

—

—

—

—

—

5,829

—

4,446

10,275
Distributions to non-controlling unitholders

—

—

—

—

—

—

—

(4,529)

(4,529)
Equity-based compensation expense and dividend equivalents

39,002

—

—

—

4,123

(7)

—

—

4,116
Dividends to Class A common stockholders

—

—

—

—

—

(4,420)

—

—

(4,420)
Repurchase and retirement of common shares

(441,311)

—

(10,552)

—

—

(10,552)
Change in accumulated other comprehensive income (loss)

—

—

—

—

—

—

(583)

(484)

(1,067)
Shares withheld for taxes on share-based compensation

(16,400)

—

—

—

(73)

—

—

—

(73)
Balances, June 30, 2022

18,753,835

$
2

1

$
—

$
526,122

$
(21,958)

$
309

$
(440,934)

$
63,541


									Retained		Accumulated other
	Class A			Class B			Additional		earnings		comprehensive		Non-		Total
	common stock			common stock			paid-in		(accumulated		income (loss),		controlling		stockholders'
	Shares	Amount		Shares	Amount		capital		deficit)		net of tax		interest		equity
Balances, January 1, 2022	18,806,194	$	2	1	$	—	$	515,443	$	(7,821)	$	650	$	(439,207)	$	69,067
Net income (loss)	—		—	—		—		—		1,451		—		1,494		2,945
Distributions to non-controlling unitholders	—		—	—		—		—		—		—		(2,894)		(2,894)
Equity-based compensation expense and dividend equivalents	587,283		—	—		—		12,215		(685)		—		—		11,530
Dividends to Class A common stockholders	—		—	—		—		—		(4,439)		—		—		(4,439)
Repurchase and retirement of common shares	(45,885)							—		(1,314)		—		—		(1,314)
Change in accumulated other comprehensive income (loss)	—		—	—		—		—		—		242		240		482
Shares withheld for taxes on share-based compensation	(175,048)		—	—		—		(5,586)		—		—		—		(5,586)
Balances, March 31, 2022	19,172,544	$	2	1	$	—	$	522,072	$	(12,808)	$	892	$	(440,367)	$	69,791
Net income (loss)	—		—	—		—		—		5,829		—		4,446		10,275
Distributions to non-controlling unitholders	—		—	—		—		—		—		—		(4,529)		(4,529)
Equity-based compensation expense and dividend equivalents	39,002		—	—		—		4,123		(7)		—		—		4,116
Dividends to Class A common stockholders	—		—	—		—		—		(4,420)		—		—		(4,420)
Repurchase and retirement of common shares	(441,311)			—						(10,552)		—		—		(10,552)
Change in accumulated other comprehensive income (loss)	—		—	—		—		—		—		(583)		(484)		(1,067)
Shares withheld for taxes on share-based compensation	(16,400)		—	—		—		(73)		—		—		—		(73)
Balances, June 30, 2022	18,753,835	$	2	1	$	—	$	526,122	$	(21,958)	$	309	$	(440,934)	$	63,541
Net income (loss)	—		—	—		—		—		140		—		(1,050)		(910)
Distributions to non-controlling unitholders	—		—	—		—		—		—		—		(3,500)		(3,500)
Equity-based compensation expense and dividend equivalents	172,522		—	—		—		6,839		(96)		—		—		6,743
Dividends to Class A common stockholders	—		—	—		—		—		(4,322)		—		—		(4,322)
Repurchase and retirement of common shares	(507,980)									(11,929)		—		—		(11,929)
Change in accumulated other comprehensive income (loss)	—		—	—		—		—		—		(1,186)		(1,052)		(2,238)
Shares withheld for taxes on share-based compensation	(28,235)		—	—		—		(697)		—		—		—		(697)
Balances, September 30, 2022	18,390,142	$	2	1	$	—	$	532,264	$	(38,165)	$	(877)	$	(446,536)	$	46,688

See accompanying notes to unaudited condensed consolidated financial statements.

Table of Contents

RE/MAX HOLDINGS, INC.

Condensed Consolidated Statements of Cash Flows

(In thousands)

(Unaudited)

Six Months Ended

June 30,

2023

2022
Cash flows from operating activities:

Net income (loss)

$
2,565

$
13,220
Adjustments to reconcile net income (loss) to net cash provided by operating activities:

Depreciation and amortization

16,041

18,098
Equity-based compensation expense

9,159

10,172
Bad debt expense

3,532

396
Deferred income tax expense (benefit)

(1,017)

1,020
Fair value adjustments to contingent consideration

(99)

1,995
Impairment charge - leased assets

—

3,735
Loss on sale or disposition of assets, net

365

115
Non-cash lease benefit

(1,516)

(867)
Non-cash loss on lease termination

—

1,175
Non-cash debt charges

427

427
Other, net

(82)

149
Changes in operating assets and liabilities

(27,133)

(10,716)
Net cash provided by operating activities

2,242

38,919
Cash flows from investing activities:

Purchases of property, equipment and capitalization of software

(2,831)

(6,144)
Other

434

—
Net cash used in investing activities

(2,397)

(6,144)
Cash flows from financing activities:

Payments on debt

(2,300)

(2,300)
Distributions paid to non-controlling unitholders

(5,778)

(7,423)
Dividends and dividend equivalents paid to Class A common stockholders

(8,995)

(9,551)
Payments related to tax withholding for share-based compensation

(3,477)

(5,659)
Common shares repurchased

(3,408)

(11,866)
Payment of contingent consideration

(240)

(120)
Net cash used in financing activities

(24,198)

(36,919)
Effect of exchange rate changes on cash

661

(446)
Net decrease in cash, cash equivalents and restricted cash

(23,692)

(4,590)
Cash, cash equivalents and restricted cash, beginning of period

138,128

158,399
Cash, cash equivalents and restricted cash, end of period

$
114,436

$
153,809


	Nine Months Ended
	September 30,
	2023		2022
Cash flows from operating activities:
Net income (loss)	$	(80,107)	$	12,310
Adjustments to reconcile net income (loss) to net cash provided by operating activities:
Depreciation and amortization		24,236		26,855
Equity-based compensation expense		14,050		18,006
Bad debt expense		4,903		1,256
Deferred income tax expense (benefit)		51,799		(41)
Fair value adjustments to contingent consideration		(379)		1,303
Settlement charge		55,000		—
Impairment charge - leased assets		—		6,248
Loss on sale or disposition of assets, net		386		1,314
Non-cash lease benefit		(2,242)		(1,539)
Non-cash loss on lease termination		—		1,175
Non-cash debt charges		644		644
Gain on reduction in tax receivable agreement liability		(24,917)		—
Other, net		(73)		70
Changes in operating assets and liabilities		(23,675)		(6,215)
Net cash provided by operating activities		19,625		61,386
Cash flows from investing activities:
Purchases of property, equipment and capitalization of software		(4,249)		(7,950)
Other		679		(1,915)
Net cash used in investing activities		(3,570)		(9,865)
Cash flows from financing activities:
Payments on debt		(3,450)		(3,450)
Distributions paid to non-controlling unitholders		(8,667)		(10,923)
Dividends and dividend equivalents paid to Class A common stockholders		(13,492)		(13,969)
Payments related to tax withholding for share-based compensation		(4,014)		(6,356)
Common shares repurchased		(3,408)		(23,795)
Payment of contingent consideration		(360)		(120)
Net cash used in financing activities		(33,391)		(58,613)
Effect of exchange rate changes on cash		21		(2,009)
Net decrease in cash, cash equivalents and restricted cash		(17,315)		(9,101)
Cash, cash equivalents and restricted cash, beginning of period		138,128		158,399
Cash, cash equivalents and restricted cash, end of period	$	120,813	$	149,298

See accompanying notes to unaudited condensed consolidated financial statements.

Table of Contents

RE/MAX HOLDINGS, INC.

Notes to Condensed Consolidated Financial Statements
(Unaudited)

1. Business and Organization

RE/MAX Holdings, Inc. (“Holdings”) and its consolidated subsidiaries, including RMCO, LLC (“RMCO”), are referred to hereinafter as the “Company.”

The Company is one of the world’s leading franchisors in the real estate industry, franchising real estate brokerages globally under the RE/MAX brand (“RE/MAX”) and mortgage brokerages within the United States (“U.S.”) under the Motto Mortgage brand (“Motto”). The Company also sells ancillary products and services, including loan processing services, to its Motto network through the wemlo brand. The Company focuses on enabling its networks’ success by providing powerful technology, quality education, and valuable marketing to build the strength of the RE/MAX and Motto brands.

RE/MAX and Motto are 100% franchised—the Company does not own any of the brokerages that operate under these brands.

2. Summary of Significant Accounting Policies

Basis of Presentation

The accompanying Condensed Consolidated Balance Sheet at December 31, 2022, which was derived from the audited consolidated financial statements at that date, and the unaudited interim condensed consolidated financial statements and notes thereto have been prepared in conformity with U.S. generally accepted accounting principles (“U.S. GAAP”). Certain information and footnote disclosures normally included in annual consolidated financial statements prepared in accordance with U.S. GAAP have been condensed or omitted. The accompanying condensed consolidated financial statements are presented on a consolidated basis and include the accounts of Holdings and its consolidated subsidiaries. All significant intercompany accounts and transactions have been eliminated. In the opinion of management, the accompanying condensed consolidated financial statements reflect all normal and recurring adjustments necessary to present fairly the Company’s financial position as of ~~June~~September 30, 2023 and the results of its operations and comprehensive income (loss), cash flows and changes in its stockholders’ equity (deficit) for the three and ~~six~~nine months ended ~~June~~September 30, 2023 and 2022. Interim results may not be indicative of full-year performance.

These condensed consolidated financial statements should be read in conjunction with the Company’s audited consolidated financial statements within the Company’s Annual Report on Form 10-K for the year ended December 31, 2022 (“2022 Annual Report on Form 10-K”). Please refer to that document for a fuller discussion of all significant accounting policies.

Use of Estimates

The preparation of the accompanying condensed consolidated financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and the disclosure of contingent liabilities at the date of the condensed consolidated financial statements and the reported amounts of revenue and expenses during the reporting period. Actual results could differ from those estimates.

Segment Reporting

The Company operates under the following four operating segments: Real Estate, Mortgage, Marketing Funds and Other. Due to quantitative insignificance, the “Other” operating segment is comprised of operations which do not meet the criteria of a reportable segment.

~~Revenue Recognition~~

~~The Company generates most of its revenue from contracts with customers. The Company’s major streams of revenue are:~~

Table of Contents

Revenue Recognition

The Company generates most of its revenue from contracts with customers. The Company’s major streams of revenue are:

●

Continuing franchise fees, which are fixed contractual fees paid monthly by RE/MAX or Motto franchisees or Independent Region sub-franchisors based on the number of RE/MAX agents or Motto open offices.

●

Annual dues, which are fees charged directly to RE/MAX agents.

●

Broker fees, which are fees on real estate commissions when a RE/MAX agent assists a consumer with buying or selling a home.

●

Marketing Funds fees, which are fixed contractual fees paid monthly by franchisees based on the number of RE/MAX agents or Motto open offices.

●

Franchise sales and other revenue, which consists of fees from initial sales of RE/MAX and Motto franchises, renewals of RE/MAX franchises and RE/MAX master franchise fees, as well as data services subscription revenue, preferred marketing arrangements, technology products and subscription revenue, events-related revenue from education and other programs and mortgage loan processing revenue.

Deferred Revenue and Commissions Related to Franchise Sales

Deferred revenue is primarily driven by Franchise sales and Annual dues, as discussed above, and is included in “Deferred revenue” and “Deferred revenue, net of current portion” on the Condensed Consolidated Balance Sheets. Other deferred revenue is primarily related to events-related revenue. The activity consists of the following (in thousands):


	Balance at				Revenue		Balance at		Balance at				Revenue		Balance at
	January 1, 2023		New billings		recognized ^(a)		June 30, 2023		January 1, 2023		New billings		recognized ^(a)		September 30, 2023
Franchise sales	$	25,281	$	3,815	$	(4,580)	$	24,516	$	25,281	$	6,517	$	(6,715)	$	25,083
Annual dues		14,164		17,549		(17,205)		14,508		14,164		25,320		(25,661)		13,823
Other		6,626		9,975		(13,712)		2,889		6,626		14,675		(18,059)		3,242
	$	46,071	$	31,339	$	(35,497)	$	41,913	$	46,071	$	46,512	$	(50,435)	$	42,148

(a)	Revenue recognized related to the beginning balance for Franchise sales and Annual dues were ~~$4.3~~$6.2 million and ~~$10.7~~$13.0 million, respectively, for the ~~six~~nine months ended ~~June~~September 30, 2023.

Commissions paid on franchise sales are recognized as an asset and amortized over the contract life of the franchise agreement. The activity in the Company’s capitalized contract costs for commissions (which are included in “other current assets” and “other assets, net of current portion” on the Condensed Consolidated Balance Sheets) consist of the following (in thousands):


			Additions to								Additions to
	Balance at		contract cost		Expense		Balance at		Balance at		contract cost		Expense		Balance at
	January 1, 2023		for new activity		recognized		June 30, 2023		January 1, 2023		for new activity		recognized		September 30, 2023
Capitalized contract costs for commissions	$	3,974	$	1,462	$	(1,171)	$	4,265	$	3,974	$	2,129	$	(1,848)	$	4,255

Transaction Price Allocated to the Remaining Performance Obligations

The following table includes estimated revenue by year, excluding certain other immaterial items, expected to be recognized in the future related to performance obligations that are unsatisfied (or partially unsatisfied) at the end of the reporting period (in thousands):


	Remainder of 2023		2024		2025		2026		2027		2028		Thereafter		Total		Remainder of 2023		2024		2025		2026		2027		2028		Thereafter		Total
Annual dues	$	11,295	$	3,213	$	—	$	—	$	—	$	—	$	—	$	14,508	$	6,491	$	7,332	$	—	$	—	$	—	$	—	$	—	$	13,823
Franchise sales		3,581		6,365		5,175		3,816		2,393		1,114		2,072		24,516		1,826		6,714		5,536		4,204		2,786		1,384		2,633		25,083
Total	$	14,876	$	9,578	$	5,175	$	3,816	$	2,393	$	1,114	$	2,072	$	39,024	$	8,317	$	14,046	$	5,536	$	4,204	$	2,786	$	1,384	$	2,633	$	38,906

910

Table of Contents

Disaggregated Revenue

In the following table, segment revenue is disaggregated by Company-Owned or Independent Regions, where applicable, by segment and by geographical area (in thousands):


	Three Months Ended				Six Months Ended				Three Months Ended				Nine Months Ended
	June 30,				June 30,				September 30,				September 30,
	2023		2022		2023		2022		2023		2022		2023		2022
U.S. Company-Owned Regions	$	36,075	$	42,733	$	69,936	$	81,887	$	35,504	$	39,975	$	105,440	$	121,862
U.S. Independent Regions		1,752		1,877		3,228		3,578		1,668		1,819		4,896		5,397
Canada Company-Owned Regions		10,541		11,434		20,339		21,909		10,607		10,764		30,946		32,673
Canada Independent Regions		723		715		1,447		1,418		721		723		2,168		2,141
Global		3,204		3,193		6,402		6,285		3,251		2,908		9,653		9,193
Fee revenue ^(a)		52,295		59,952		101,352		115,077		51,751		56,189		153,103		171,266
Franchise sales and other revenue ^(b)		5,264		5,824		16,837		15,436		4,812		6,466		21,649		21,902
Total Real Estate		57,559		65,776		118,189		130,513		56,563		62,655		174,752		193,168
U.S.		16,100		17,641		32,405		35,200		15,638		17,186		48,043		52,386
Canada		4,721		4,988		9,484		10,001		4,956		5,201		14,440		15,202
Global		256		280		530		559		259		349		789		908
Total Marketing Funds		21,077		22,909		42,419		45,760		20,853		22,736		63,272		68,496
Mortgage ^(c)		3,616		3,115		6,804		6,143		3,640		3,194		10,444		9,337
Other ^(c)		195		372		436		760		167		358		603		1,118
Total	$	82,447	$	92,172	$	167,848	$	183,176	$	81,223	$	88,943	$	249,071	$	272,119

(a)	Fee revenue includes Continuing franchise fees, Annual dues and Broker fees.

(b)	Franchise sales and other revenue is derived primarily within the U.S.

(c)	Revenue from Mortgage and Other are derived exclusively within the U.S.

Cash, Cash Equivalents and Restricted Cash

~~All cash held by the Marketing Funds is contractually restricted, pursuant to the applicable franchise agreements.~~ The following table reconciles the amounts presented for cash, both unrestricted and restricted, in the Condensed Consolidated Balance Sheets to the amounts presented in the Condensed Consolidated Statements of Cash Flows (in thousands):


	September 30, 2023		December 31, 2022
Cash and cash equivalents	$	89,820	$	108,663
Restricted cash:
Marketing Funds ^(a)		17,243		29,465
Settlement Fund ^(b)		13,750		—
Total cash, cash equivalents and restricted cash	$	120,813	$	138,128

June 30, 2023

December 31, 2022
Cash and cash equivalents

$
96,757

$
108,663
Restricted cash

17,679

29,465
Total cash, cash equivalents and restricted cash

$
114,436

$
138,128

(a)	All cash held by the Marketing Funds is contractually restricted, pursuant to the applicable franchise agreements.

(b)	Represents the net amounts held in the Settlement Fund as part of the settlement of the Nationwide Claims. See Note 11, Commitments and Contingencies for additional information.

Services Provided to the Marketing Funds by Real Estate

Real Estate charges the Marketing Funds for various services it performs. These services are primarily comprised of (a) building and maintaining the remax.com and remax.ca websites and mobile apps, (b) dedicated employees focused on marketing campaigns, and (c) various administrative services including customer support of technology; accounting and legal. In 2022 and prior, the additional services provided were (d) agent marketing technology; including customer relationship management and competitive market analysis tools and (e) agent, office and team websites. Because these costs are ultimately paid by the Marketing Funds, they do not impact the net income (loss) of Holdings as the Marketing Funds have no reported net income. The Company started to transition to the kvCORE platform for agent marketing technology and agent, office, and team websites in the second half of 2022. The payment for these aforementioned services have since been paid for directly by the Marketing Funds, which reduces the charges Real Estate had historically charged the Marketing Funds when these services were provided by the Company (See Restructuring Charges below).

1011

Table of Contents

Costs charged from Real Estate to the Marketing Funds are as follows (in thousands):


	Three Months Ended				Six Months Ended				Three Months Ended				Nine Months Ended
	June 30,				June 30,				September 30,				September 30,
	2023		2022		2023		2022		2023		2022		2023		2022
Technology − operating	$	1,169	$	3,519	$	2,338	$	7,743	$	1,169	$	3,526	$	3,507	$	11,269
Technology − capital^(a)		—		530		(203)		1,161		—		(277)		(203)		884
Marketing staff and administrative services		1,483		1,140		2,975		2,681		1,441		1,493		4,416		4,174
Total	$	2,652	$	5,189	$	5,110	$	11,585	$	2,610	$	4,742	$	7,720	$	16,327

(a)

During the first quarter of 2023 and the third quarter of 2023, the Company determined that certain development projects were no longer needed and therefore $0.2 million and $0.3 million, reflecting the cost of work in process assets that would no longer be placed in service, was refunded to the Marketing Funds.

Accounts and Notes Receivable

As of ~~June~~September 30, 2023, and December 31, 2022, the Company had allowances against accounts and notes receivable of ~~$10.5~~$11.4 million and $9.1 million, respectively.

Property and Equipment

As of ~~June~~September 30, 2023, and December 31, 2022, the Company had accumulated depreciation of ~~$12.2~~$12.9 million and $10.9 million, respectively.

Leases

The Company leases corporate offices, a distribution center, billboards and certain equipment. As all franchisees are independently owned and operated, there are no leases recognized for any offices used by the Company’s franchisees. All the Company’s material leases are classified as operating leases. The Company acts as the lessor for sublease agreements on its corporate headquarters, consisting solely of operating leases.

During the first ~~quarter~~and third quarters of 2022, the Company subleased ~~a portion~~portions of its corporate headquarters. As a result, the Company performed impairment tests on the ~~portion~~portions subleased. Based on a comparison of undiscounted cash flows to the right of use (“ROU”) asset, the Company determined that the asset was impaired, driven largely by the difference between the existing lease rate on the Company’s corporate headquarters and the sublease rates received. This resulted in impairment charges of $3.7 million for the first quarter of 2022 and $2.5 million for the third quarter of 2022, which reflect the excess of the ROU asset carrying value over its fair value.

During the second quarter of 2022, the Company terminated its booj office lease, which is owned by an entity controlled by former employees of the Company. As a result, the Company wrote off an ROU asset of $2.7 million and derecognized $1.5 million of lease liability associated with the terminated lease. The Company also recognized a loss on termination of $2.5 million, which included a lease termination payment of $1.3 million.

Restructuring and Reduction in Force Charges

During the third quarter of 2023, the Company announced a reduction in force and reorganization (the “Reorganization”) intended to streamline the Company’s operations and yield cost savings over the long term. The Reorganization reduced the Company’s overall workforce by approximately 7% and was substantially complete by September 30, 2023. As a result of the Reorganization, the Company incurred a pre-tax cash charge for one-time termination benefits of severance and related costs of $4.3 million and accelerated equity compensation expense of $0.5 million. See Note 6, Accrued Liabilities for a roll forward of the liability related to the Reorganization as of September 30, 2023.

During the third quarter of 2022, the Company began incurring expenses related to a restructuring in its business and technology offerings with the phased rollout of the kvCORE platform, replacing the functionality previously provided by the booj platform. A significant amount of these costs are termination benefits related to workforce reductions including severance and related expenses that were incurred in the second half of 2022. See Note 6, Accrued Liabilities for a roll forward of the liability related to the restructuring as of ~~June~~September 30, 2023.

Table of Contents

Severance and Retirement Plan

On May 24, 2023, the Compensation Committee of the Board of Directors approved a Severance and Retirement Plan (the “Plan”). The Plan replaces the Severance Pay Benefit Plan adopted by the Company on December 4, 2018. The Plan provides benefits to eligible employees and executive officers of RE/MAX, LLC and its subsidiaries, in the event of (i) involuntary termination of their employment due to position elimination, reduction in force, or other circumstances that the employer determines should result in payment of benefits, or (ii) voluntary termination of employment due to retirement for

~~Table of Contents~~

employees who meet the retirement eligibility criteria in the Plan, subject in both cases to certain restrictions set forth in the Plan. In the case of involuntary termination, these benefits include salary continuation, a health benefits stipend, outplacement services and a possible pro-rated bonus. In the case of retirement, these benefits include modification of vesting of restricted stock awards (for employees who are eligible for restricted stock awards) and a possible pro-rated bonus.

Foreign Currency Derivatives

The Company is exposed to foreign currency transaction gains and losses related to certain foreign currency denominated asset and liability positions, with the Canadian dollar representing the most significant exposure primarily from an intercompany loan from a U.S. subsidiary to a Canadian subsidiary. The Company uses short duration foreign currency forward contracts, generally with maturities ranging from a few days to a few months, to minimize its exposures related to foreign currency exchange rate fluctuations. None of these contracts are designated as accounting hedges as the underlying currency positions are revalued through “Foreign currency transaction gains (losses)” along with the related derivative contracts.

The Company has a short-term $74.0 million Canadian dollar forward contract that matures in the ~~third~~fourth quarter of 2023 that net settles in U.S. dollars based on the prevailing spot rates at maturity.

Recently Adopted Accounting Pronouncements

In October 2021, the FASB issued ASU 2021-08, Business Combinations (Topic 805) - Accounting for Contract Assets and Contract Liabilities from Contracts with Customers, which requires entities to recognize and measure contract assets (commissions related to franchise sales) and contract liabilities (deferred revenue) acquired in a business combination in accordance with ASC 2014-09, Revenue from Contracts with Customers (Topic 606). The update will generally result in an entity recognizing contract assets and contract liabilities at amounts consistent with those recorded by the acquiree immediately before the acquisition date rather than at fair value. The new standard is effective on a prospective basis for fiscal years beginning after December 15, 2022, with early adoption permitted. The impact to future acquisitions could be material depending on the significance of future acquisitions. There would be no impact to cash flows.

~~New Accounting Pronouncements Not Yet Adopted~~

In March 2020, the FASB issued ASU 2020-04, Reference Rate Reform (Topic 848), which contains temporary optional expedients and exceptions to the guidance in U.S. GAAP on contract modifications and hedge accounting to ease the financial reporting burdens related to the expected market transition from the London Interbank Offered Rate (“LIBOR”) to alternative reference rates, such as the Secured Overnight Financing Rate (“SOFR”). The ~~new guidance is~~Company adopted this standard effective ~~upon issuance and may be adopted~~July 1, 2023, on ~~any date on or after March 12, 2020.~~a prospective basis, with an executed amendment of its Senior Secured Credit Facility Agreement. The ~~Company believes the~~Company’s benchmark rate was transitioned from LIBOR to Adjusted Term SOFR. The amendments of ASU 2020-04 ~~will~~did not have a significant impact on the Company’s consolidated financial statements and related disclosures as the Company does not currently engage in interest rate hedging of its LIBOR based debt, nor does it believe it has any material contracts tied to LIBOR other than its Senior Secured Credit Facility, as discussed in Note 7, ~~Debt~~~~. The Company does not expect any material adverse consequences from this transition.~~

~~3. Non-controlling Interest~~

~~Holdings is the sole managing member of RMCO and operates and controls all the business affairs of RMCO. The ownership of the common units in RMCO is summarized as follows:~~disclosures.

New Accounting Pronouncements Not Yet Adopted

June 30, 2023

December 31, 2022

Shares

Ownership %

Shares

Ownership %

Non-controlling interest ownership of common units in RMCO

12,559,600

40.9
%
12,559,600

41.3
%
Holdings outstanding Class A common stock (equal to Holdings common units in RMCO)

18,126,616

59.1
%
17,874,238

58.7
%
Total common units in RMCO

30,686,216

100.0
%
30,433,838

100.0
%

None.

1213

Table of Contents

3. Non-controlling Interest

Holdings is the sole managing member of RMCO and operates and controls all the business affairs of RMCO. The ownership of the common units in RMCO is summarized as follows:


	September 30, 2023			December 31, 2022
	Shares	Ownership %		Shares	Ownership %
Non-controlling interest ownership of common units in RMCO	12,559,600	40.8	%	12,559,600	41.3	%
Holdings outstanding Class A common stock (equal to Holdings common units in RMCO)	18,213,497	59.2	%	17,874,238	58.7	%
Total common units in RMCO	30,773,097	100.0	%	30,433,838	100.0	%

The weighted average ownership (“WAO”) percentages for the applicable reporting periods are used to calculate the “Net income (loss) attributable to RE/MAX Holdings, Inc.” A reconciliation of “Income (loss) before provision for income taxes” to “Net income (loss) attributable to RE/MAX Holdings, Inc.” and “Net Income (loss) attributable to non-controlling interest” in the accompanying Condensed Consolidated Statements of Income (Loss) for the periods indicated is detailed as follows (in thousands, except percentages):


	Three Months Ended June 30,																		Three Months Ended September 30,
	2023									2022									2023									2022
	RE/MAX Holdings, Inc.			Non-controlling interest			Total			RE/MAX Holdings, Inc.			Non-controlling interest			Total			RE/MAX Holdings, Inc.			Non-controlling interest			Total			RE/MAX Holdings, Inc.			Non-controlling interest			Total
Weighted average ownership percentage of RMCO^(a)		59.1	%		40.9	%		100.0	%		60.2	%		39.8	%		100.0	%		59.1	%		40.9	%		100.0	%		59.8	%		40.2	%		100.0	%
Income (loss) before provision for income taxes^(a)	$	3,340		$	2,326		$	5,666		$	7,750		$	5,126		$	12,876		$	(6,866)		$	(22,126)		$	(28,992)		$	(219)		$	(138)		$	(357)
(Provision) / benefit for income taxes^(c)(b)		(1,330)			(1,092)			(2,422)			(1,921)			(680)			(2,601)			(52,588)			(1,092)			(53,680)			359			(912)			(553)
Net income (loss)	$	2,010		$	1,234		$	3,244		$	5,829		$	4,446		$	10,275		$	(59,454)		$	(23,218)		$	(82,672)		$	140		$	(1,050)		$	(910)

	Six Months Ended June 30,																		Nine Months Ended September 30,
	2023									2022									2023									2022
	RE/MAX Holdings, Inc.			Non-controlling interest			Total			RE/MAX Holdings, Inc.			Non-controlling interest			Total			RE/MAX Holdings, Inc.			Non-controlling interest			Total			RE/MAX Holdings, Inc.			Non-controlling interest			Total
Weighted average ownership percentage of RMCO^(a)		58.9	%		41.1	%		100.0	%		60.2	%		39.8	%		100.0	%		59.0	%		41.0	%		100.0	%		60.0	%		40.0	%		100.0	%
Income (loss) before provision for income taxes^(a)	$	3,172		$	2,207		$	5,379		$	10,235		$	6,791		$	17,026		$	(3,694)		$	(19,919)		$	(23,613)		$	10,016		$	6,653		$	16,669
(Provision) / benefit for income taxes^(b)		(1,833)			(981)			(2,814)			(2,955)			(851)			(3,806)			(54,421)			(2,073)			(56,494)			(2,596)			(1,763)			(4,359)
Net income (loss)	$	1,339		$	1,226		$	2,565		$	7,280		$	5,940		$	13,220		$	(58,115)		$	(21,992)		$	(80,107)		$	7,420		$	4,890		$	12,310

(a)	The WAO percentage of RMCO differs from the allocation of income (loss) before provision for income taxes between Holdings and the non-controlling interest due to certain ~~relatively insignificant~~ items recorded at Holdings.

(b)

The provision for income taxes attributable to Holdings is primarily comprised of U.S. federal and state income taxes on its proportionate share of the flow-through income from RMCO. It also includes Holdings’ share of taxes directly incurred by RMCO and its subsidiaries, including taxes in certain foreign jurisdictions. ~~See Note 9,~~ ~~Income Taxes~~ ~~for additional information.~~

Distributions and Other Payments to Non-controlling Unitholders

Under the terms of RMCO’s limited liability company operating agreement, RMCO makes cash distributions to non-controlling unitholders on a pro-rata basis. The distributions paid or payable to non-controlling unitholders are summarized as follows (in thousands):

Six Months Ended

June 30,

2023

2022
Tax distributions
$
—

$
1,645
Dividend distributions

5,778

5,778
Total distributions to non-controlling unitholders
$
5,778

$
7,423


	Nine Months Ended
	September 30,
	2023		2022
Tax distributions	$	—	$	2,256
Dividend distributions		8,667		8,667
Total distributions to non-controlling unitholders	$	8,667	$	10,923

1314

Table of Contents

4. Earnings ~~(loss)~~(Loss) Per Share, Dividends and Repurchases

Earnings ~~(loss)~~(Loss) Per Share

The following is a reconciliation of the numerator and denominator used in the basic and diluted earnings (loss) per share (“EPS”) calculations (in thousands, except shares and per share information):


	Three Months Ended				Six Months Ended				Three Months Ended				Nine Months Ended
	June 30,				June 30,				September 30,				September 30,
	2023		2022		2023		2022		2023		2022		2023		2022
Numerator
Net income (loss) attributable to RE/MAX Holdings, Inc.	$	2,010	$	5,829	$	1,339	$	7,280	$	(59,454)	$	140	$	(58,115)	$	7,420
Denominator for basic net income (loss) per share of Class A common stock
Weighted average shares of Class A common stock outstanding		18,124,630		18,997,397		18,020,736		18,965,911		18,150,557		18,646,306		18,064,009		18,859,376
Denominator for diluted net income (loss) per share of Class A common stock
Weighted average shares of Class A common stock outstanding		18,124,630		18,997,397		18,020,736		18,965,911		18,150,557		18,646,306		18,064,009		18,859,376
Add dilutive effect of the following:
Restricted stock(a)		263,039		155,952		131,520		216,566		—		230,557		—		221,229
Weighted average shares of Class A common stock outstanding, diluted		18,387,669		19,153,349		18,152,256		19,182,477		18,150,557		18,876,863		18,064,009		19,080,605
Net income (loss) attributable to RE/MAX Holdings, Inc. per share of Class A common stock
Basic	$	0.11	$	0.31	$	0.07	$	0.38	$	(3.28)	$	0.01	$	(3.22)	$	0.39
Diluted	$	0.11	$	0.30	$	0.07	$	0.38	$	(3.28)	$	0.01	$	(3.22)	$	0.39

Outstanding Class B common stock does not share in the earnings of Holdings and is therefore not a participating security. Accordingly, basic and diluted net income (loss) per share of Class B common stock has not been presented.

Dividends

Dividends declared and paid during each quarter ended per share on all outstanding shares of Class A common stock were as follows (in thousands, except per share information):


	Six Months Ended June 30,														Nine Months Ended September 30,
	2023							2022							2023							2022
Quarter end declared	Date paid	Per share		Class A stockholders ($)		Non-controlling unitholders ($)		Date paid	Per share		Class A stockholders ($)		Non-controlling unitholders ($)		Date paid	Per share		Class A stockholders ($)		Non-controlling unitholders ($)		Date paid	Per share		Class A stockholders ($)		Non-controlling unitholders ($)
March 31	March 22, 2023	$	0.23	$	4,164	$	2,889	March 16, 2022	$	0.23	$	4,439	$	2,889	March 22, 2023	$	0.23	$	4,164	$	2,889	March 16, 2022	$	0.23	$	4,439	$	2,889
June 30	May 31, 2023		0.23		4,168		2,889	May 25, 2022		0.23		4,420		2,889	May 31, 2023		0.23		4,168		2,889	May 25, 2022		0.23		4,420		2,889
September 30															August 29, 2023		0.23		4,169		2,889	August 30, 2022		0.23		4,322		2,889
		$	0.46	$	8,332	$	5,778		$	0.46	$	8,859	$	5,778		$	0.69	$	12,501	$	8,667		$	0.69	$	13,181	$	8,667

~~On August 1,~~Subsequent to September 30, 2023, the Company’s Board of Directors ~~declared a~~decided to suspend the Company’s quarterly ~~dividend~~dividend. In light of ~~$0.23 per share on all outstanding shares~~the recent litigation settlement and ongoing challenging housing and mortgage market conditions, the Company’s Board of ~~Class A common stock, payable on August 29, 2023~~Directors believes this action to ~~stockholders of record at~~preserve the ~~close of business on August 15, 2023.~~Company’s capital is prudent.

Share Repurchases and Retirement

In January 2022, the Company’s Board of Directors authorized a common stock repurchase program of up to $100 million. During the ~~six~~nine months ended ~~June~~September 30, 2023, 160,405 shares of the Company’s Class A common stock were repurchased and retired for $3.4 million excluding commissions, at a weighted average cost of $21.24. As of ~~June~~September 30, 2023, $62.5 million remained available under the share repurchase program.

1415

Table of Contents

5. Intangible Assets and Goodwill

The following table provides the components of the Company’s intangible assets (in thousands, except weighted average amortization period in years):


	Weighted													Weighted
	Average	As of June 30, 2023						As of December 31, 2022						Average	As of September 30, 2023						As of December 31, 2022
	Amortization	Initial		Accumulated		Net		Initial		Accumulated		Net		Amortization	Initial		Accumulated		Net		Initial		Accumulated		Net
	Period	Cost		Amortization		Balance		Cost		Amortization		Balance		Period	Cost		Amortization		Balance		Cost		Amortization		Balance
Franchise agreements	12.3	$	225,411	$	(114,144)	$	111,267	$	224,397	$	(104,223)	$	120,174	12.3	$	224,574	$	(118,921)	$	105,653	$	224,397	$	(104,223)	$	120,174
Other intangible assets:
Software^(a)	4.2	$	50,456	$	(35,628)	$	14,828	$	48,658	$	(32,198)	$	16,460	4.2	$	51,580	$	(37,365)	$	14,215	$	48,658	$	(32,198)	$	16,460
Trademarks	9.2		1,718		(1,343)		375		1,713		(1,272)		441	9.2		1,724		(1,377)		347		1,713		(1,272)		441
Non-compete agreements	4.3		13,044		(6,536)		6,508		12,953		(4,878)		8,075	4.3		12,969		(7,318)		5,651		12,953		(4,878)		8,075
Training materials	5.0		2,400		(2,320)		80		2,400		(2,080)		320	—		2,400		(2,400)		—		2,400		(2,080)		320
Other	7.0		870		(520)		350		870		(403)		467	7.0		870		(577)		293		870		(403)		467
Total other intangible assets	4.4	$	68,488	$	(46,347)	$	22,141	$	66,594	$	(40,831)	$	25,763	4.4	$	69,543	$	(49,037)	$	20,506	$	66,594	$	(40,831)	$	25,763

(a)	As of ~~June~~September 30, 2023 and December 31, 2022, capitalized software development costs of ~~$1.1~~$1.5 million and $4.6 million, respectively, were related to technology projects not yet complete and ready for their intended use and thus were not subject to amortization.

Amortization expense was ~~$7.4~~$7.6 million and ~~$8.5~~$8.3 million for the three months ended ~~June~~September 30, 2023 and 2022, respectively, and was ~~$14.8~~$22.4 million and ~~$16.8~~$25.1 million for the ~~six~~nine months ended ~~June~~September 30, 2023 and 2022, respectively.

As of ~~June~~September 30, 2023, the estimated future amortization expense related to intangible assets includes the estimated amortization expense associated with the Company’s intangible assets assumed with the Company’s acquisitions (in thousands):


Remainder of 2023	$	14,764	$	7,417
2024		25,747		25,917
2025		21,921		22,185
2026		15,452		15,535
2027		8,886		8,889
Thereafter		46,638		46,216
	$	133,408	$	126,159

The following table presents changes to goodwill by reportable segment (in thousands):


	Real Estate		Mortgage		Total		Real Estate		Mortgage		Total
Balance, January 1, 2023	$	239,993	$	18,633	$	258,626	$	239,993	$	18,633	$	258,626
Effect of changes in foreign currency exchange rates		1,086		—		1,086		188		—		188
Balance, June 30, 2023	$	241,079	$	18,633	$	259,712
Balance, September 30, 2023							$	240,181	$	18,633	$	258,814

As of September 30, 2023, there were no events or circumstances that would indicate impairment may have occurred at either reporting unit level.

Table of Contents

6. Accrued Liabilities

Accrued liabilities consist of the following (in thousands):


	June 30, 2023		December 31, 2022		September 30, 2023		December 31, 2022
Marketing Funds ^(a)	$	34,053	$	47,670	$	27,613	$	47,670
Accrued payroll and related employee costs		9,294		14,419		13,844		14,419
Accrued taxes		1,080		2,025		1,609		2,025
Accrued professional fees		1,335		1,331		1,451		1,331
Settlement payable ^(b)						55,000		—
Other		4,977		5,306		4,904		5,306
	$	50,739	$	70,751	$	104,421	$	70,751

(a)	Consists primarily of liabilities recognized to reflect the contractual restriction that all funds collected in the Marketing Funds must be spent for designated purposes. See Note 2, Summary of Significant Accounting Policies for additional information.

~~Table of Contents~~

(b)	Represents the net settlement payable as part of the settlement of the Nationwide Claims. See Note 11, Commitments and Contingencies for additional information.

The following table presents a roll forward of the severance and related costs liability as related to the Reorganization and the strategic shift and restructure of its business, which is in “Accrued payroll and related employee costs” in the table above (in thousands):



Balance, January 1, 2023	$	3,631	$	3,631
Severance and other related expenses (releases)		(33)
Severance and other related expenses				4,246
Cash payments		(2,901)		(3,674)
Balance, June 30, 2023	$	697
Balance, September 30, 2023 ^(a)			$	4,203

(a)	Includes $3.9 million relating to the Reorganization that occurred in the third quarter of 2023. The remaining liability balance is related to the strategic shift and restructure of its business that occurred in the third quarter of 2022.

7. Debt

Debt, net of current portion, consists of the following (in thousands):


	June 30, 2023		December 31, 2022		September 30, 2023		December 31, 2022
Senior Secured Credit Facility	$	450,800	$	453,101	$	449,650	$	453,101
Less unamortized debt issuance costs		(3,217)		(3,532)		(3,056)		(3,532)
Less unamortized debt discount costs		(1,137)		(1,249)		(1,081)		(1,249)
Less current portion		(4,600)		(4,600)		(4,600)		(4,600)
	$	441,846	$	443,720	$	440,913	$	443,720

As of ~~June~~September 30, 2023, maturities of debt are as follows (in thousands):


Remainder of 2023	$	2,300	$	1,150
2024		4,600		4,600
2025		4,600		4,600
2026		4,600		4,600
2027		4,600		4,600
Thereafter		430,100		430,100
	$	450,800	$	449,650

Senior Secured Credit Facility

On July 21, 2021, the Company amended and restated its Senior Secured Credit Facility to refinance its existing facility. The revised facility provides for a seven-year $460.0 million term loan facility which matures on July 21, 2028, and a $50.0 million revolving loan facility which must be repaid on July 21, 2026.

Table of Contents

The Senior Secured Credit Facility requires the Company to repay term loans at $1.2 million per quarter. The Company is also required to repay the term loans and reduce revolving commitments with (i) 100% of proceeds of any incurrence of additional debt not permitted by the Senior Secured Credit Facility, (ii) 100% of proceeds of asset sales and 100% of amounts recovered under insurance policies, subject to certain exceptions and a reinvestment right and (iii) 50% of Excess Cash Flow (or “ECF” as defined in the Senior Secured Credit Facility) at the end of the applicable fiscal year if RE/MAX, LLC’s Total Leverage Ratio (or “TLR” as defined in the Senior Secured Credit Facility) is in excess of 4.25:1. If the TLR as of the last day of such fiscal year is equal to or less than 4.25:1 but above 3.75:1, the repayment percentage is 25% of ECF and if the TLR as of the last day of such fiscal year is less than 3.75:1, no repayment from ECF is required. In addition, the Company is limited in the amount of restricted payments it can make as defined in the Senior Secured Credit Facility. These restricted payments include declaration or payment of dividends, repurchase of shares, or other distributions. In general, the Company can make unlimited restricted payments, so long as the TLR is below 3.50:1 (both before and after giving effect to such payments). As of ~~June~~September 30, 2023, our TLR was ~~3.20:~~7.00:1.As long as the TLR remains above 3.50:1, the Company will be limited in the amount of restricted payments – primarily dividends and share repurchases – it can make up to the greater of $50 million or 50% of consolidated EBITDA on a trailing four calendar quarter basis (unless the Company can rely on other restricted payment baskets available under the Senior Secured Credit Facility). Consolidated EBITDA, as ~~such no~~defined in the Senior Secured Credit Facility, was $24.6 million on a trailing twelve month basis as of September 30, 2023. The Company will evaluate if an ECF payment ~~was~~is required ~~and~~as of December 31, 2023 pursuant to the ~~limits on restricted payments were not applicable.~~terms of the Senior Secured Credit Facility.

Borrowings under the term loans and revolving loans accrue interest, at the Company’s option on (a) LIBOR, provided LIBOR shall be no less than 0.50% plus an applicable margin of 2.50% and, provided further that such rate shall be adjusted for reserve requirements for eurocurrency liabilities, if any (the “LIBOR Rate”) or (b) the greatest of (i) the prime rate as quoted by the Wall Street Journal, (ii) the NYFRB Rate (as defined in the Senior Secured Credit Facility) plus 0.50% and (iii) the one-month Eurodollar Rate plus 1.00%, (such greatest rate, the “ABR”) plus, in each case, an applicable margin of 1.50%. The Senior Secured Credit Facility includes a provision for transition from LIBOR to the alternative reference rate of Adjusted Term SOFR on or before June 2023 (the LIBOR Rate cessation date). The Company ~~will transition~~transitioned from LIBOR to Adjusted Term SOFR during the third quarter of 2023 and borrowings under the term loans and revolving loans ~~will~~ accrue interest based on Adjusted Term SOFR, beginning on July 31, 2023, subject to

~~Table of Contents~~

the same floor of 0.50%, plus the same applicable margin of 2.50%. As of ~~June~~September 30, 2023, the interest rate on the term loan facility was ~~7.8%~~7.9%.

~~Whenever~~If amounts are drawn under the revolving line of credit, the Senior Secured Credit Facility requires ~~compliance with~~the TLR to not exceed 4.50:1. As a ~~leverage ratio (calculated~~result, as ~~net debt~~long as the Company’s TLR remains above 4.50:1, access to ~~EBITDA as defined therein).~~the revolving line of credit will be precluded. The Company expects that the earliest the TLR will fall below 4.50:1 is during the third quarter of 2024. A commitment fee of 0.5% per annum (subject to reductions) accrues on the amount of unutilized revolving line of ~~credit.~~credit regardless of the TLR. As of the date of this report, no amounts were drawn on the revolving line of credit.

8. Fair Value Measurements

Fair value is an exit price, representing the amount that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants. As such, fair value is a market-based measurement that is determined based on assumptions that market participants would use in pricing an asset or liability. As a basis for considering assumptions, the Company follows a three-tier fair value hierarchy, which is described in detail in the 2022 Annual Report on Form 10-K.

A summary of the Company’s liabilities measured at fair value on a recurring basis is as follows (in thousands):


	As of June 30, 2023								As of December 31, 2022								As of September 30, 2023								As of December 31, 2022
	Fair Value		Level 1		Level 2		Level 3		Fair Value		Level 1		Level 2		Level 3		Fair Value		Level 1		Level 2		Level 3		Fair Value		Level 1		Level 2		Level 3
Liabilities
Motto contingent consideration	$	3,600	$	—	$	—	$	3,600	$	3,710	$	—	$	—	$	3,710	$	3,200	$	—	$	—	$	3,200	$	3,710	$	—	$	—	$	3,710
Gadberry Group contingent consideration		588		—		—		588		817		—		—		817		588		—		—		588		817		—		—		817
Contingent consideration ^(a)	$	4,188	$	—	$	—	$	4,188	$	4,527	$	—	$	—	$	4,527	$	3,788	$	—	$	—	$	3,788	$	4,527	$	—	$	—	$	4,527

(a)	Recorded as a component of “Accrued liabilities” and “Other liabilities, net of current portion” in the accompanying Condensed Consolidated Balance Sheets.

The Company is required to pay additional purchase consideration totaling 8% of gross receipts collected by Motto each year (the “Revenue Share Year”) through September 30, 2026, with no limitation as to the maximum payout. The annual

Table of Contents

payment is required to be made within 120 days of the end of each Revenue Share Year. The fair value of the contingent purchase consideration represents the forecasted discounted cash payments that the Company expects to pay. Increases or decreases in the fair value of the contingent purchase consideration can result from changes in discount rates as well as the timing and amount of forecasted revenues. The forecasted revenue growth assumption that is most sensitive is the assumed franchise sales count for which the forecast assumes between 60-140 franchises sold annually. This assumption is based on historical sales and an assumption of growth over time. A 10% change in the number of franchise sales would ~~change the liability by $0.1 million.~~not have a material impact. A 1% change to the discount rate applied to the forecast changes the liability by approximately $0.1 million. As of ~~June~~September 30, 2023, contingent consideration also includes an amount recognized in connection with the acquisition of the Gadberry Group. The Company measures these liabilities each reporting period and recognizes changes in fair value, if any, in “Selling, operating and administrative expenses” in the accompanying Condensed Consolidated Statements of Income (Loss).

The table below presents a reconciliation of the contingent consideration (in thousands):


	Total		Total
Balance at January 1, 2023	$	4,527	$	4,527
Fair value adjustments		(99)		(379)
Cash payments		(240)		(360)
Balance at June 30, 2023	$	4,188
Balance at September 30, 2023			$	3,788

The following table summarizes the carrying value and estimated fair value of the Senior Secured Credit Facility (in thousands):


	June 30, 2023				December 31, 2022				September 30, 2023				December 31, 2022
	Carrying Amount		Fair Value Level 2		Carrying Amount		Fair Value Level 2		Carrying Amount		Fair Value Level 2		Carrying Amount		Fair Value Level 2
Senior Secured Credit Facility	$	446,446	$	433,895	$	448,320	$	414,587	$	445,513	$	436,161	$	448,320	$	414,587

~~Table of Contents~~

9. Income Taxes

The “Provision for income taxes” in the accompanying Condensed Consolidated Statements of Income (Loss) is based on an estimate of the Company’s annualized effective income tax rate (“EITR”), except for the valuation allowance on its U.S. net deferred tax assets of $59.2 million, as discussed below, the impact of the $55.0 million settlement of the Nationwide Claims (see Note 11, Commitments and ~~discrete items recorded~~Contingencies) and the net impact of the reduction in force and reorganization charges incurred during 2023 and the restructuring charges incurred during 2022, which were evaluated discretely.

Valuation Allowance

During the third quarter of 2023, the Company evaluated the need for a valuation allowance against its deferred tax assets and determined that in accordance with ASC 740 Income Taxes (“ASC 740”), the objective negative evidence of a three-year cumulative pre-tax net loss, primarily due to the settlement of the Nationwide Claims, prevented the use of the Company’s subjective positive evidence of expected future profitability in evaluating the realizability of its net deferred tax assets. As a result, during the ~~three~~third quarter of 2023, the Company recorded a $59.2 million valuation allowance against its U.S. net deferred tax assets.

Tax Receivable Agreements (“TRAs”)

As of September 30, 2023 and ~~six months ended June~~December 31, 2022, the Company’s total liability under the TRAs was $1.6 million and $26.6 million, respectively, which includes both short-term and long-term components. In relation to the deferred tax asset valuation allowance described above, the Company also remeasured the liability under the TRAs as of September 30, 2023 and recorded a $24.9 million gain on reduction in TRA liability, during the third quarter of 2023.

Uncertain Tax Positions

Uncertain tax position liabilities represent the aggregate tax effect of differences between the tax return positions and the amounts otherwise recognized in the consolidated financial statements and are recognized in “Income taxes payable” in the Condensed Consolidated Balance Sheets. Interest and penalties are accrued on the uncertain tax positions and included in the “Provision for income taxes” in the accompanying Condensed Consolidated Statements of Income (Loss).

Table of Contents

While the Company believes the liabilities recognized for uncertain tax positions are adequate to cover reasonably expected tax risks, there can be no assurance that an issue raised by a tax authority will be resolved at a cost that does not exceed the liability recognized.

A reconciliation of the beginning and ending uncertain tax position amounts, excluding interest and penalties is as follows:


	As of September 30,
	2023		2022
Balance, January 1	$	1,014	$	1,587
Decrease related to prior year tax positions		(756)		—
Increase related to tax positions from acquired companies		—		309
Balance, September 30	$	258	$	1,896

A portion of the Company’s uncertain tax positions have a reasonable possibility of being settled within the next 12 months.

10. Equity-Based Compensation

Equity-based compensation expense under the Holdings 2013 Omnibus Incentive Plan (the “2013 Incentive Plan”) as well as the new Holdings 2023 Omnibus Incentive Plan (the “2023 Incentive Plan” and, together with the 2013 Incentive Plan, the “Incentive Plans”), is as follows (in thousands):


	Three Months Ended				Six Months Ended				Three Months Ended				Nine Months Ended
	June 30,				June 30,				September 30,				September 30,
	2023		2022		2023		2022		2023		2022		2023		2022
Expense from time-based awards^(a)	$	2,843	$	3,844	$	5,347	$	7,692	$	3,269	$	5,725	$	8,616	$	13,417
Expense from performance-based awards^(a)(b)		844		188		1,561		278		1,040		1,130		2,601		1,408
Expense from bonus to be settled in shares^(b)(c)		1,021		503		2,251		2,202		582		979		2,833		3,181
Equity-based compensation expense	$	4,708	$	4,535	$	9,159	$	10,172	$	4,891	$	7,834	$	14,050	$	18,006

(a)

During the third quarter of 2022, the Company recognized $1.7 million of expense upon the acceleration of certain grants issued in connection with the restructuring of its business. In addition, during the third quarter of 2022, the Company recognized $1.4 million of incremental expense upon acceleration of certain grants that were issued to two employees and former owners of an acquired company who departed during the third quarter of 2022.

(b)

Expense recognized for performance-based awards is re-assessed each quarter based on expectations of achievement against the performance conditions. During the first quarter of 2022, the Company had a significant amount of forfeitures related to performance-based awards issued to the Company’s former CEO which, subsequent to his departure, did not vest.

~~(b)~~(c)

A portion of the annual corporate bonus earned is to be settled in shares. These amounts are recognized as “Accrued liabilities” in the accompanying Condensed Consolidated Balance Sheets and are not included in “Additional paid-in capital” until the shares are issued.

Time-based Restricted Stock

Table of Contents

The following table summarizes equity-based compensation activity related to time-based restricted stock units and restricted stock awards:


	Shares	Weighted average grant date fair value per share		Shares	Weighted average grant date fair value per share
Balance, January 1, 2023	611,102	$	32.23	611,102	$	32.23
Granted	643,113	$	18.65	689,526	$	18.44
Shares vested (including tax withholding) ^(a)	(263,067)	$	30.32	(412,476)	$	30.72
Forfeited	(26,117)	$	25.14	(65,160)	$	22.47
Balance, June 30, 2023	965,031	$	23.89
Balance, September 30, 2023				822,992	$	22.21

(a)	Pursuant to the terms of the Incentive Plan, shares withheld by the Company for the payment of the employee's tax withholding related to shares vesting are added back to the pool of shares available for future awards.

As of ~~June~~September 30, 2023, there was ~~$14.1~~$11.0 million of total unrecognized expense. This compensation expense is expected to be recognized over the weighted-average remaining vesting period of ~~1.8~~1.6 years.

~~Table of Contents~~

Performance-based Restricted Stock

The following table summarizes equity-based compensation activity related to performance-based restricted stock units:


	Shares	Weighted average grant date fair value per share		Shares	Weighted average grant date fair value per share
Balance, January 1, 2023	143,199	$	32.11	143,199	$	33.47
Granted ^(a)	220,489	$	20.26	234,621	$	20.04
Shares vested (including tax withholding) ^(b)	(24,122)	$	17.77	(22,304)	$	16.81
Forfeited	(22,778)	$	27.85	(31,825)	$	26.72
Balance, June 30, 2023	316,788	$	25.26
Balance, September 30, 2023				323,691	$	25.55

(a)	Represents the total participant target award.

(b)	Pursuant to the terms of the Incentive Plan, shares withheld by the Company for the payment of the employee's tax withholding related to shares vesting are added back to the pool of shares available for future awards.

As of ~~June~~September 30, 2023, there was ~~$4.3~~$3.2 million of total unrecognized expense. This compensation expense is expected to be recognized over the weighted-average remaining vesting period of ~~1.7~~1.6 years. The 2013 Incentive Plan was replaced by the 2023 Incentive Plan, which was approved by the Board of Directors and approved by the Company's stockholders at the annual meeting of stockholders.

11. Commitments and Contingencies

A number of putative class action complaints ~~are pending~~were filed against the National Association of Realtors (“NAR”), Anywhere Real Estate, Inc. (formerly Realogy Holdings Corp.), HomeServices of America, Inc. (“HSA”), RE/MAX, LLC and Keller Williams Realty, ~~Inc.~~Inc (“Keller Williams”). The first was filed on March 6, 2019, by plaintiff Christopher Moehrl in the United States District Court for the Northern District of Illinois (the “Moehrl Action”). Similar actions have been filed in various federal courts. The complaints make substantially similar allegations and seek substantially similar relief. For convenience, all of these lawsuits are collectively referred to as the “Moehrl-related antitrust litigations.” In the Moehrl Action, the plaintiffs allege that a NAR rule that requires brokers to make a blanket, non-negotiable offer of buyer broker compensation when listing a property, results in increased costs to sellers and is in violation of federal antitrust law. They further allege that certain defendants use their agreements with franchisees to require adherence to the NAR rule in violation of federal antitrust law. Amended complaints added allegations regarding buyer steering and non-disclosure of buyer-broker compensation to the buyer. While similar to the Moehrl Action, the Moehrl-related antitrust litigations also allege: state antitrust violations; unjust enrichment; state consumer protection statute violations; harm to home buyers rather than sellers; violations of the Missouri Merchandising Practices Act; and claims against a multiple listing service (MLS) defendant rather than NAR.

In one of the Moehrl-related antitrust litigations, filed by plaintiffs Scott and Rhonda Burnett and others in the Western District of Missouri, the court on April 22, 2022 granted plaintiffs’ motion for class certification and a trial date is currently scheduled for October 2023. On June 15, 2023, the court set February 26, 2024 as the backup trial date to be utilized if necessary due to the then pending appeal by HomeServices of America, Inc., BHH Affiliates, LLC, and HSF Affiliates, LLC (collectively “HSA”). The court also ordered the parties to mediate. On July 21, 2023, the parties attended mediation and the case did not settle. On July 31, 2023, the court set a status conference for August 4, 2023. On August 2, 2023, the Eight Circuit affirmed the court’s decision denying HSA’s motion to compel unnamed class members to arbitrate their claims. At the August 4, 2023 conference, the Company anticipates the court will revisit the two options for Burnett trial dates of October 2023 or February 2024. Among other relief, plaintiffs seek damages equal to all buyer commissions paid by sellers in ~~four MLSs primarily in Missouri during the class period from April 29, 2015 to present. If any damages are awarded, such damages could be trebled and defendants would be jointly and severally liable.~~

~~Table of Contents~~

In the Moehrl Action, plaintiffs sought certification of two classes of home sellers: (1) a class seeking an award of alleged damages incurred by home sellers who paid a commission between March 6, 2015 and December 31, 2020, to a

Table of Contents

brokerage affiliated with a corporate defendant in connection with the sale of residential real estate listed on any of the 20 covered MLSs in various parts of the country; and (2) a class of current or future owners of residential real estate, who are presently listing or will in the future list a home for sale on any of the 20 covered MLSs, seeking to prohibit defendants from maintaining and enforcing the NAR rules at issue in the complaint. On March 29, 2023, the court in the Moehrl Action granted plaintiffs’ motion for class certification as to both classes. On April 12, 2023, RE/MAX, LLC petitioned the United States Court of Appeals for the Seventh Circuit for permission to appeal the Court’s class certification decision. On May 24, 2023, the Seventh Circuit denied the petition. On August 2, 2023 during a status conference, the Moehrl court indicated that rulings on summary judgment motions, which have not been filed yet, would likely not occur prior to May of 2024, and a trial date has not been set.

In one of the Moehrl-related antitrust litigations, filed by plaintiffs Scott and Rhonda Burnett and others in the Western District of Missouri (the “Burnett Action”), the court on April 22, 2022 granted plaintiffs’ motion for class certification and a trial was set for October 2023. On September 15, 2023, RE/MAX, LLC entered into a Settlement Term Sheet (the “Settlement”) with plaintiffs in the Burnett Action and Moehrl Action. The proposed Settlement would resolve all claims set forth in the Burnett Action and Moehrl Action, as well as all similar claims on a nationwide basis against RE/MAX, LLC (collectively, the “Nationwide Claims”) and would release RE/MAX, LLC and the Company, their subsidiaries and affiliates, and RE/MAX sub-franchisors, franchisees and their sales associates in the United States from the Nationwide Claims. By the terms of the Settlement, RE/MAX, LLC agreed to make certain changes to its business practices and to pay a total settlement amount of $55.0 million (the “Settlement Amount”) into a qualified settlement escrow fund (the “Settlement Fund”). The Settlement Amount is expected to be deposited into the Settlement Fund in installments, of which 25% of the settlement (or $13.8 million) was deposited into the Settlement Fund during the third quarter of 2023. An additional 25% is expected to be deposited into the Settlement Fund within ten business days after preliminary court approval of the Settlement and the final 50% being deposited within ten business days of final court approval of the Settlement. The Company has used – and intends to use – available cash to pay the Settlement Amount. The Company recorded the Settlement Amount to “Settlement and impairment charges” within the Condensed Consolidated Statements of Income (Loss) with a corresponding liability recorded to “Accrued liabilities” within the Consolidated Condensed Balance Sheets. In addition, the first installment the Company paid into the Settlement Fund is included in “Restricted cash” within the Consolidated Condensed Balance Sheets.

The Settlement remains subject to preliminary and final court approval and will become effective following any appeals process, if applicable. The Settlement and any actions taken to carry out the Settlement are not an admission or concession of liability, or of the validity of any claim, defense, or point of fact or law on the part of any party. RE/MAX, LLC continues to deny the material allegations of the complaints in the Burnett Action and the Moehrl Action. RE/MAX, LLC entered into the Settlement after considering the risks and costs of continuing the litigation. On September 19, 2023, the Burnett court stayed deadlines as to RE/MAX, LLC and ordered plaintiffs to file a Motion for Preliminary Approval of the Settlement on or before October 18, 2023. On October 5, 2023, RE/MAX, LLC entered into a definitive settlement agreement (the “Settlement Agreement”) containing substantially the same material terms and conditions as provided in the Settlement. Also on October 5, 2023, plaintiffs filed a Motion for Preliminary Approval of the Settlement Agreement.

On October 31, 2023, after a two-week trial, the jury in the Burnett Action found a conspiracy existed and awarded approximately $1.8 billion against the three remaining defendants NAR, Keller Williams and HSA. The Company expects the award to be trebled and the court to order injunctive relief against the three defendants that did not settle in advance of trial.

In one of the other Moehrl-related antitrust litigations, filed by Jennifer Nosalek and others in the District of Massachusetts (the “Nosalek Action”), on June 30, 2023, plaintiffs filed a motion ~~for preliminarily~~requesting preliminary approval of a settlement with MLS Property Information Network, Inc. (“MLS PIN”). The court entered an order on September 7, 2023, granting preliminary approval of the settlement and setting an approval hearing on January 4, 2024. If approved by the court, the settlement agreement requires MLS PIN to pay $3.0 million, to eliminate the requirement that a seller must offer compensation to a buyer-broker and ~~also~~to amend various rules pertaining to seller notices and negotiation of buyer-broker compensation. ~~MLS PIN also agreed~~On September 28, 2023, the Department of Justice filed a statement of interest seeking to ~~pay $3,000,000 into a litigation fund~~extend the deadlines for the proposed settlement agreement. On October 3, 2023, the court moved the final settlement approval hearing to ~~fund plaintiffs’ legal fees and expenses incurred in the litigation.~~March 7, 2024. No other defendants are part of the MLS PIN settlement. Plaintiffs in the Nosalek Action agreed that the substantive terms of the Settlement Agreement should include the proposed MLS PIN class members. On October 24, 2023, plaintiffs filed a joint notice of pending settlement and a motion to stay the Nosalek case as to RE/MAX, LLC and RE/MAX Integrated Regions, LLC, which was granted on October 31, 2023.

On April 9, 2021, a putative class action claim (the ~~“Sunderland~~“Sunderland Action”) was filed in the Federal Court of Canada against the Toronto Regional Real Estate Board (“TRREB”), The Canadian Real Estate Association (“CREA”), RE/MAX Ontario-Atlantic Canada Inc. (“RE/MAX OA”), which was acquired by the Company in July 2021, Century 21 Canada Limited

Table of Contents

Partnership, Royal Lepage Real Estate Services Ltd., and many other real estate companies, collectively the “Defendants”, by the putative representative plaintiff, Mark Sunderland (the “Plaintiff”). The Plaintiff alleges that the Defendants conspired, agreed or arranged with each other and acted in furtherance of their conspiracy to fix, maintain, increase, control, raise, or stabilize the rate of real estate buyers’ brokerages’ and salespersons’ commissions in respect of the purchase and sale of properties listed on TRREB’s multiple listing service system (the “Toronto MLS”) in violation of the Canadian Competition Act. On February 24, 2022, Plaintiff filed a Fresh as Amended Statement of Claim. With respect RE/MAX OA, the amended claim alleges franchisor defendants aided and abetted their respective franchisee brokerages and their salespeople in violation of the section 45(1) of the Competition Act. Among other requested relief, the Plaintiff seeks damages against the defendants and injunctive relief. On September 25, 2023, the Court dismissed the claims against RE/MAX OA, and on October 25, 2023, the Plaintiff appealed the decision.

The Company intends to vigorously defend against all ~~claims. The~~remaining claims, including against any appeals. If the Settlement is not approved, the Company may become involved in additional litigation or other legal proceedings concerning the same or similar claims. ~~The~~As a result, the Company is unable to reasonably estimate the financial impact of the litigation beyond what has been accrued for pursuant to the terms of the Settlement Agreement and the Company cannot predict, beyond the Settlement Amount, whether resolution of these matters would have a material effect on its financial position or results of operations. The ~~Moehrl Action,~~ Moehrl-related antitrust litigations ~~(collectively referred to as the “Moehrl-related antitrust litigations”),~~ and Sunderland Action consist of:

Christopher Moehrl et al. v. The National Association of Realtors, Realogy Holdings Corp., HomeServices of America, Inc., BHH Affiliates, LLC, HSF Affiliates, LLC, The Long & Foster Companies, Inc. RE/MAX, LLC., and Keller Williams Realty, Inc., filed on March 6, 2019 in the U.S. District Court for the Northern District of Illinois.

Scott and Rhonda Burnett et al. v. The National Association of Realtors, Realogy Holdings Corp., HomeServices of America, Inc., BHH Affiliates, LLC, HSF Affiliates, LLC, RE/MAX, LLC, and Keller Williams Realty, Inc., filed on April 29, 2019 in the U.S. District Court for the Western District of Missouri.

Jennifer Nosalek et al. v. MLS Property Information Network, Inc., Anywhere Real Estate Inc. (f/k/a Realogy Holdings Corp.), Century 21 Real Estate LLC, Coldwell Banker Real Estate LLC, Sotheby’s International Realty Affiliates LLC, Better Homes and Gardens Real Estate LLC, ERA Franchise System LLC, HomeServices of America, Inc., BHH Affiliates, LLC, HSF Affiliates, LLC, RE/MAX, LLC, Polzler & Schneider Holdings Corp., Integra Enterprises Corp., RE/MAX of New England, Inc., RE/MAX Integrated Regions, LLC, and Keller Williams Realty, Inc., filed on December 17, 2020 in the U.S. District Court for the District of Massachusetts.

Mya Batton et al. v. The National Association of Realtors, Realogy Holdings Corp., HomeServices of America, Inc., BHH Affiliates, LLC, HSF Affiliates, LLC, The Long & Foster Companies, Inc., RE/MAX, LLC, and Keller Williams Realty, Inc., filed on January 25, 2021 in the U.S. District Court for the Northern District of Illinois.

~~Table of Contents~~

Mark Sunderland v. Toronto Regional Real Estate Board (TRREB), The Canadian Real Estate Association (CREA), RE/MAX Ontario-Atlantic Canada Inc. o/a RE/MAX INTEGRA, Century 21 Canada Limited Partnership, Residential Income Fund, L.P., Royal Lepage Real Estate Services Ltd., Homelife Realty Services Inc., Right At Home Realty Inc., Forest Hill Real Estate Inc., Harvey Kalles Real Estate Ltd., Max Wright Real Estate Corporation, Chestnut Park Real Estate Limited, Sutton Group Realty Services Ltd. and IPRO Realty Ltd., filed April 9, 2021 in the Federal Court of Canada.

12. Segment Information

The Company operates under the following four operating segments: Real Estate, Mortgage, Marketing Funds and Other. Mortgage does not meet the quantitative significance test; however, management has chosen to report results for the segment as it believes it will be a key driver of future success for Holdings. Management evaluates the operating results of its segments based upon revenue and adjusted earnings before interest, the provision for income taxes, depreciation and amortization and other non-cash and non-recurring cash charges or other items (“Adjusted EBITDA”). The Company’s presentation of Adjusted EBITDA may not be comparable to similar measures used by other companies. Except for the adjustments identified below in arriving at Adjusted EBITDA, the accounting policies of the reportable segments are the same as those described in the Company’s 2022 Annual Report on Form 10-K.

~~The following table presents revenue from external customers by segment (in thousands):~~

Three Months Ended

Six Months Ended

June 30,

June 30,

2023

2022

2023

2022
Continuing franchise fees

$
29,387

$
31,619

$
58,934

$
62,739
Annual dues

8,587

9,016

17,205

17,936
Broker fees

14,321

19,317

25,213

34,402
Franchise sales and other revenue

5,264

5,824

16,837

15,436
Total Real Estate

57,559

65,776

118,189

130,513
Continuing franchise fees

2,714

2,509

5,243

4,888
Franchise sales and other revenue

902

606

1,561

1,255
Total Mortgage

3,616

3,115

6,804

6,143
Marketing Funds fees

21,077

22,909

42,419

45,760
Other

195

372

436

760
Total revenue

$
82,447

$
92,172

$
167,848

$
183,176

2123

Table of Contents

The following table presents revenue from external customers by segment (in thousands):


	Three Months Ended				Nine Months Ended
	September 30,				September 30,
	2023		2022		2023		2022
Continuing franchise fees	$	29,040	$	30,682	$	87,974	$	93,421
Annual dues		8,456		8,911		25,661		26,847
Broker fees		14,255		16,596		39,468		50,998
Franchise sales and other revenue		4,812		6,466		21,649		21,902
Total Real Estate		56,563		62,655		174,752		193,168
Continuing franchise fees		2,794		2,628		8,037		7,516
Franchise sales and other revenue		846		566		2,407		1,821
Total Mortgage		3,640		3,194		10,444		9,337
Marketing Funds fees		20,853		22,736		63,272		68,496
Other		167		358		603		1,118
Total revenue	$	81,223	$	88,943	$	249,071	$	272,119

The following table presents a reconciliation of Adjusted EBITDA by segment to income (loss) before provision for income taxes (in thousands):


	Three Months Ended				Six Months Ended				Three Months Ended				Nine Months Ended
	June 30,				June 30,				September 30,				September 30,
	2023		2022		2023		2022		2023		2022		2023		2022
Adjusted EBITDA: Real Estate	$	28,721	$	36,331	$	51,413	$	67,010	$	28,400	$	32,894	$	79,813	$	99,904
Adjusted EBITDA: Mortgage		(1,457)		(1,164)		(4,054)		(3,337)		(1,486)		(1,270)		(5,540)		(4,607)
Adjusted EBITDA: Other		(620)		(36)		(795)		(62)		(166)		(141)		(961)		(203)
Adjusted EBITDA: Consolidated		26,644		35,131		46,564		63,611		26,748		31,483		73,312		95,094
Impairment charge - leased assets ^(a)		—		—		—		(3,735)
Loss on lease termination ^(b)		—		(2,460)		—		(2,460)
Settlement charge ^(a)										(55,000)		—		(55,000)		—
Impairment charge - leased assets ^(b)										—		(2,513)		—		(6,248)
Loss on lease termination ^(c)										—		—		—		(2,460)
Equity-based compensation expense		(4,708)		(4,535)		(9,159)		(10,172)		(4,891)		(7,834)		(14,050)		(18,006)
Acquisition-related expense ^(c)		(64)		(328)		(101)		(1,585)
Fair value adjustments to contingent consideration ^(d)		95		(1,710)		99		(1,995)
Restructuring charges		72		—		33		—
Acquisition-related expense ^(d)										(59)		(412)		(160)		(1,997)
Fair value adjustments to contingent consideration ^(e)										280		692		379		(1,303)
Restructuring charges ^(f)										(4,278)		(8,092)		(4,245)		(8,092)
Gain on reduction in tax receivable agreement liability^(g)										24,917		—		24,917		—
Other		(666)		(236)		(1,076)		(1,035)		(395)		308		(1,471)		(727)
Interest income		1,141		159		2,145		178		1,173		497		3,318		675
Interest expense		(8,840)		(4,032)		(17,085)		(7,683)		(9,292)		(5,729)		(26,377)		(13,412)
Depreciation and amortization		(8,008)		(9,113)		(16,041)		(18,098)		(8,195)		(8,757)		(24,236)		(26,855)
Income (loss) before provision for income taxes	$	5,666	$	12,876	$	5,379	$	17,026	$	(28,992)	$	(357)	$	(23,613)	$	16,669

(a)	Represents the settlement of the Nationwide Claims. See Note 11, Commitments and Contingencies for additional information.

(b)	Represents the impairment recognized on a portion of the Company’s corporate headquarters office building in the prior year. See Note 2, Summary of Significant Accounting Policies for additional information.

~~(b)~~(c)

During the second quarter of 2022, a loss was recognized in connection with the termination of the booj office lease. See Note 2, Summary of Significant Accounting Policies for additional information.

~~(c)~~(d)

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

~~(d)~~(e)

Fair value adjustments to contingent consideration include amounts recognized for changes in the estimated fair value of the contingent consideration liabilities. See Note 8, Fair Value Measurements for additional information.

(f)

During the third quarter of 2023, the Company announced a reduction in force and reorganization intended to streamline the Company’s operations and yield cost savings over the long term and during the third quarter of 2022, the Company incurred expenses related to a restructuring associated with a shift in its technology offerings strategy. See Note 2, Summary of Significant Accounting Policies for additional information.

(g)	Gain on reduction in tax receivable agreement liability is a result of a valuation allowance on deferred tax assets recorded during the third quarter of 2023.See Note 9, Income Taxes for additional information.

2224

Table of Contents

Item 2.

MANAGEMENT’S DISCUSSION AND ANALYSIS

OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

The following discussion and analysis should be read in conjunction with our condensed consolidated financial statements (“financial statements”) and accompanying notes included in Item 1 of Part I of this Quarterly Report on Form 10-Q and with our audited consolidated financial statements and accompanying notes included in our most recent Annual Report on Form 10-K for the year ended December 31, 2022 (“2022 Annual Report on Form 10-K”).

This Quarterly Report on Form 10-Q contains “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”). These 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; Motto open offices; our business model; cost structure; balance sheet; revenue; operating expenses; financial outlook; return of capital, including dividends and our share repurchase program; non-GAAP financial measures; assets and liabilities held for sale; uncertain tax positions; housing and mortgage market ~~condition~~conditions and trends; economic and demographic trends; competition; the anticipated benefits our technology initiatives, including our relationship with InsideRE, LLC (“InsideRE”), developers of the kvCORE platform; our anticipated sources and uses of liquidity including for potential acquisitions; capital expenditures; future litigation expenses, ~~relating to the Moehrl-related~~including antitrust litigations; our credit agreement including total leverage ratio and any future excess cash flow payments; our strategic and operating plans and business models including our efforts to accelerate the growth of our businesses; the long-term benefits of our strategic growth opportunities including mitigation of economic downturns; and strategic investments in the Mortgage business.

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 ~~materiality~~materially from those expressed in or suggested by the forward-looking statements. Factors that could cause or contribute to such differences include, but are not limited to, those identified herein, and those discussed in the section titled “Risk Factors,” set forth in Part II, Item 1A of this Quarterly Report on Form 10-Q and in Part I, Item 1A of our 2022 Annual Report on Form 10-K. Readers are cautioned not to place undue reliance on forward-looking statements, which speak only as of the date of this report. Except as required by law, we do not intend, and we undertake no obligation to update any forward-looking statements to reflect events or circumstances after the date of such statements.

The results of operations discussed in this “Management’s Discussion and Analysis of Financial Condition and Results of Operations” are those of RE/MAX Holdings, Inc. (“Holdings”) and its consolidated subsidiaries, including RMCO, LLC and its consolidated subsidiaries (“RMCO”), collectively, the “Company,” “we,” “our” or “us.”

Business Overview

We are one of the world’s leading franchisors in the real estate industry. We franchise real estate brokerages globally under the RE/MAX brand (“RE/MAX”) and mortgage brokerages in the U.S. under the Motto Mortgage brand (“Motto”). We also sell ancillary products and services to our franchise networks, including loan processing services to our Motto network through our wemlo brand. RE/MAX and Motto are 100% franchised—we do not own any of the brokerages that operate under these brands. We focus on enabling our networks’ success by providing powerful technology, quality education, and valuable marketing to build the strength of the RE/MAX and Motto brands. We support our franchisees in growing their brokerages, although they fund the associated cost of development. As a result, we maintain a relatively low fixed-cost structure which, combined with our primarily recurring fee-based models, enables us to capitalize on the economic benefits of the franchising model, yielding high margins and significant cash flow.

Financial and Operational Highlights – Three Months Ended ~~June~~September 30, 2023

(Compared to the three months ended ~~June~~September 30, 2022, unless otherwise noted)

●

Total revenue of ~~$82.4~~$81.2 million, a decrease of ~~10.6%~~8.7% from the prior year.

●

Revenue excluding the Marketing Funds ^(a) decreased ~~11.4%~~8.8% to ~~$61.4~~$60.4 million, driven by negative organic revenue growth^(b) of ~~10.5%~~8.2% and adverse foreign currency movements of ~~0.9%~~0.6%.

●

Net income (loss) attributable to RE/MAX Holdings, Inc. of ~~$2.0~~($59.5) million, compared to ~~$5.8~~$0.1 million in the prior year.

2325

Table of Contents

●

Adjusted EBITDA of ~~$26.6~~$26.7 million and Adjusted EBITDA margin of ~~32.3%~~32.9% compared to Adjusted EBITDA of ~~$35.1~~$31.5 million and Adjusted EBITDA margin of ~~38.1%~~35.4% in the prior year.

●

Total agent count increased ~~0.4%~~0.7% to ~~144,510~~145,309 agents.

●

U.S. and Canada combined agent count decreased ~~4.1%~~3.9% to ~~82,205~~81,782 agents.

●

Total open Motto Mortgage offices increased ~~17.5%~~14.7% to ~~235~~242 offices.

(a)

Revenue excluding the Marketing Funds is a non-GAAP measure of financial performance that differs from the U.S. generally accepted accounting principles (“U.S. GAAP”). Revenue excluding the Marketing Funds is calculated directly from our condensed consolidated financial statements as Total revenue less Marketing Funds fees.

(b)

We define organic revenue growth as revenue growth from continuing operations excluding Marketing Funds, revenue attributable to acquisitions, and foreign currency movements. We define revenue from acquisitions as the incremental revenue generated from the date of an acquisition to its first anniversary (excluding Marketing Funds revenue related to acquisitions where applicable).

~~Current~~While our third quarter results were largely in line with our expectations, current market conditions, caused by rising interest rates and tight housing supply, present a challenging agent recruiting and retention environment, which has resulted in declines in U.S. agent count and Total revenue. However, during the quarter, RE/MAX agent count continued to increase in Canada and ~~accelerated~~ in our global regions. ~~In the U.S., our agent count declined but at a slower pace than it did in the first quarter.~~ While we believe we are seeing steady progress from the growth initiatives announced in July 2022 that are designed to improve our U.S. agent count, to date they have been unable to overcome the difficult industry conditions.

High interest rates have continued to impact affordability and depress housing supply resulting in fewer transactions and, by extension, lower Broker fees. Reductions in revenue generally reduce our Operating income and Adjusted EBITDA on an almost dollar-for-dollar basis, negatively affecting our margins, earnings, and cash flow. Our average revenue per agent on a trailing twelve-month basis in Company-Owned Regions in the U.S. and Canada was approximately $2,600 and ~~$2,900~~$2,800 for the twelve-month periods ended ~~June~~September 30, 2023, and 2022, respectively, of which approximately $700 and ~~$950~~$900 was attributable to Broker fees for the same periods, respectively. While we believe the collective health of our two networks remains solid, collections across both our Real Estate and Mortgage segments have also been adversely impacted by the current market conditions. As a result, bad debt expense increased ~~$1.7~~$0.5 million and ~~$3.1~~$3.6 million, respectively during the three and ~~six~~nine month periods ended ~~June~~September 30, 2023, compared to the prior year. In our Mortgage segment, ~~our~~Motto open office count and wemlo loan processing volume increased ~~and our Motto franchise sales operation expanded but~~year over year; however, market conditions muted the pace of ~~our~~Motto franchise sales.

During the third quarter, we also streamlined our operations and our cost structure, announcing a reduction in force and reorganization (the “Reorganization”) that is intended to yield cost savings over the long term which reduced our overall workforce by approximately 7%. As a result of the Reorganization, we incurred a $4.3 million pre-tax cash charge for one-time termination benefits of severance and related costs and accelerated equity compensation expense of $0.5 million. Separately, RE/MAX, LLC, a wholly owned subsidiary of RMCO, agreed to settle costly litigation and protect the Company and the RE/MAX network from multiple industry class-action lawsuits. Pursuant to the terms of the settlement, we agreed to make certain changes to our business practices and to pay a total settlement amount of $55.0 million, which was recorded in the third quarter of 2023. See Note 11, Commitments and Contingencies for additional information. Lastly, subsequent to September 30, 2023, our Board of Directors decided to suspend our quarterly dividend. In light of the recent litigation settlement and ongoing challenging housing and mortgage market conditions, we believe this action to preserve our capital is prudent. We strongly support returning capital to shareholders. However, given current circumstances and out of an abundance of caution, we believe this decision is optimal for shareholders as we determine how to best position the Company to take advantage of those opportunities that we believe will yield the best long-term returns.

2426

Table of Contents

Selected Operating and Financial Highlights

The following tables summarize several key performance indicators and our results of operations.



	As of June 30,		2023 vs. 2022			As of September 30,		2023 vs. 2022
	2023	2022	#	%		2023	2022	#	%
Agent Count:
U.S.
Company-Owned Regions	50,011	53,415	(3,404)	(6.4)	%	49,576	52,804	(3,228)	(6.1)	%
Independent Regions	6,976	7,410	(434)	(5.9)	%	6,918	7,311	(393)	(5.4)	%
U.S. Total	56,987	60,825	(3,838)	(6.3)	%	56,494	60,115	(3,621)	(6.0)	%
Canada
Company-Owned Regions	20,354	20,098	256	1.3	%	20,389	20,174	215	1.1	%
Independent Regions	4,864	4,756	108	2.3	%	4,899	4,844	55	1.1	%
Canada Total	25,218	24,854	364	1.5	%	25,288	25,018	270	1.1	%
U.S. and Canada Total	82,205	85,679	(3,474)	(4.1)	%	81,782	85,133	(3,351)	(3.9)	%
Outside U.S. and Canada
Independent Regions	62,305	58,260	4,045	6.9	%	63,527	59,167	4,360	7.4	%
Outside U.S. and Canada Total	62,305	58,260	4,045	6.9	%	63,527	59,167	4,360	7.4	%
Total	144,510	143,939	571	0.4	%	145,309	144,300	1,009	0.7	%

RE/MAX open offices:
U.S.	3,396	3,522	(126)	(3.6)	%	3,375	3,484	(109)	(3.1)	%
Canada	967	1,019	(52)	(5.1)	%	967	984	(17)	(1.7)	%
U.S. and Canada Total	4,363	4,541	(178)	(3.9)	%	4,342	4,468	(126)	(2.8)	%
Outside U.S. and Canada	4,757	4,557	200	4.4	%	4,760	4,637	123	2.7	%
Total	9,120	9,098	22	0.2	%	9,102	9,105	(3)	—	%

Motto open offices ⁽¹⁾⁽²⁾ :	235	200	35	17.5	%	242	211	31	14.7	%

	Six Months Ended					Nine Months Ended
	June 30,		2023 vs. 2022			September 30,		2023 vs. 2022
	2023	2022	#	%		2023	2022	#	%
RE/MAX franchise sales:
U.S.	93	80	13	16.3	%	138	115	23	20.0	%
Canada	20	22	(2)	(9.1)	%	29	29	—	—	%
U.S. and Canada Total	113	102	11	10.8	%	167	144	23	16.0	%
Outside U.S. and Canada	324	259	65	25.1	%	481	423	58	13.7	%
Total	437	361	76	21.1	%	648	567	81	14.3	%

Motto franchise sales⁽¹⁾ :	18	24	(6)	(25.0)	%	22	33	(11)	(33.3)	%

(1)	Excludes “virtual” offices and Branchise^SM offices.

(2)	As of ~~June~~September 30, 2023 and 2022, there were 6053 and 32 offices, respectively, that we are offering short-term financial relief and are temporarily either not being billed and/or having associated revenue recognized.


	Three Months Ended						Six Months Ended						Three Months Ended						Nine Months Ended
	June 30,						June 30,						September 30,						September 30,
	2023			2022			2023			2022			2023			2022			2023			2022
Total revenue		82,447			92,172		$	167,848		$	183,176			81,223			88,943		$	249,071		$	272,119
Total selling, operating and administrative expenses		40,212			40,781		$	89,327		$	88,612			43,090			49,702		$	132,417		$	138,314
Operating income (loss)		13,150			16,909		$	20,061		$	24,511			(20,998)			5,235		$	(937)		$	29,746
Net income (loss)		3,244			10,275		$	2,565		$	13,220			(82,672)			(910)		$	(80,107)		$	12,310
Net income (loss) attributable to RE/MAX Holdings, Inc.		2,010			5,829		$	1,339		$	7,280			(59,454)			140		$	(58,115)		$	7,420
Adjusted EBITDA⁽¹⁾		26,644			35,131		$	46,564		$	63,611			26,748			31,483		$	73,312		$	95,094
Adjusted EBITDA margin⁽¹⁾		32.3	%		38.1	%		27.7	%		34.7	%		32.9	%		35.4	%		29.4	%		34.9	%

(1)	See “—Non-GAAP Financial Measures” for further discussion of Adjusted EBITDA and Adjusted EBITDA margin and a reconciliation of the differences between Adjusted EBITDA and net income (loss), which is the most comparable

2527

Table of Contents

U.S. GAAP measure for operating performance. Adjusted EBITDA margin represents Adjusted EBITDA as a percentage of total revenue.

Results of Operations

Comparison of the Three Months Ended ~~June~~September 30, 2023 and 2022

Revenue

A summary of the components of our revenue is as follows (in thousands except percentages):


	Three Months Ended				Change				Three Months Ended				Change
	June 30,				Favorable/(Unfavorable)				September 30,				Favorable/(Unfavorable)
	2023		2022		$		%		2023		2022		$		%
Revenue:
Continuing franchise fees	$	32,101	$	34,128	$	(2,027)	(5.9)	%	$	31,834	$	33,310	$	(1,476)	(4.4)	%
Annual dues		8,587		9,016		(429)	(4.8)	%		8,456		8,911		(455)	(5.1)	%
Broker fees		14,321		19,317		(4,996)	(25.9)	%		14,255		16,596		(2,341)	(14.1)	%
Marketing Funds fees		21,077		22,909		(1,832)	(8.0)	%		20,853		22,736		(1,883)	(8.3)	%
Franchise sales and other revenue		6,361		6,802		(441)	(6.5)	%		5,825		7,390		(1,565)	(21.2)	%
Total revenue	$	82,447	$	92,172	$	(9,725)	(10.6)	%	$	81,223	$	88,943	$	(7,720)	(8.7)	%


	Three Months Ended				Change				Three Months Ended				Change
	June 30,				Favorable/(Unfavorable)				September 30,				Favorable/(Unfavorable)
	2023		2022		$		%		2023		2022		$		%
Revenue excluding the Marketing Funds:
Total revenue	$	82,447	$	92,172	$	(9,725)	(10.6)	%	$	81,223	$	88,943	$	(7,720)	(8.7)	%
Less: Marketing Funds fees		21,077		22,909		(1,832)	(8.0)	%		20,853		22,736		(1,883)	(8.3)	%
Revenue excluding the Marketing Funds	$	61,370	$	69,263	$	(7,893)	(11.4)	%	$	60,370	$	66,207	$	(5,837)	(8.8)	%

RE/MAX Holdings generated revenue of ~~$82.4~~$81.2 million in the ~~second~~third quarter of 2023, a decrease of ~~$9.7~~$7.7 million, or ~~10.6%~~8.7%, compared to ~~$92.2~~$88.9 million in the same period in 2022. Revenue excluding the Marketing Funds was ~~$61.4~~$60.4 million in the ~~second~~third quarter of 2023, a decrease of ~~$7.9~~$5.8 million, or ~~11.4%~~8.8%, compared to ~~$69.3~~$66.2 million in the same period in 2022. This decrease was attributable to negative organic revenue growth of ~~10.5%~~8.2% and adverse foreign-currency movements of ~~0.9%~~0.6%. Organic growth decreased primarily due to a ~~decrease~~reduction in Broker fees and U.S. agent count, partially offset by Mortgage growth.

Continuing Franchise Fees

Revenue from Continuing franchise fees decreased primarily due to a decrease in U.S. agent count, fee ~~concessions,~~deferrals due to a reduction in collections and adverse foreign currency movements partially offset by Mortgage growth from an increase in Motto ~~growth.~~open offices.

Broker Fees

Revenue from Broker fees decreased primarily due to lower average transactions per agent as compared to the prior year and a decrease in U.S. agent count.

Marketing Funds Fees and Marketing Funds Expenses

Revenue from Marketing Funds fees decreased primarily due to a decrease in U.S. agent count and ~~fee concessions.~~adverse foreign currency movements. We recognize an equal and offsetting amount of expenses to revenue such that there is no impact to our overall profitability.

Franchise Sales and Other Revenue

Franchise sales and other revenue decreased primarily due to the winddown of the Gadberry Group reporting unit as part of the strategic shift in the prior ~~year.~~year and a decrease in revenue from preferred marketing arrangements.

2628

Table of Contents

Operating Expenses

A summary of the components of our operating expenses is as follows (in thousands, except percentages):


	Three Months Ended						Change				Three Months Ended						Change
	June 30,						Favorable/(Unfavorable)				September 30,						Favorable/(Unfavorable)
	2023			2022			$		%		2023			2022			$		%
Operating expenses:
Selling, operating and administrative expenses	$	40,212		$	40,781		$	569	1.4	%	$	43,090		$	49,702		$	6,612	13.3	%
Marketing Funds expenses		21,077			22,909			1,832	8.0	%		20,853			22,736			1,883	8.3	%
Depreciation and amortization		8,008			9,113			1,105	12.1	%		8,195			8,757			562	6.4	%
Settlement and impairment charges		—			2,460			2,460	100.0	%		55,000			2,513			(52,487)	n/m
Gain on reduction in tax receivable agreement liability												(24,917)			—			24,917	n/m
Total operating expenses	$	69,297		$	75,263		$	5,966	7.9	%	$	102,221		$	83,708		$	(18,513)	(22.1)	%
Percent of revenue		84.1	%		81.7	%						125.9	%		94.1	%

n/m – not meaningful

Selling, operating and administrative expenses consist of personnel costs, professional fee expenses, lease costs and other expenses. Other expenses within Selling, operating and administrative expenses include certain marketing and production costs that are not paid by the Marketing Funds, including travel and entertainment costs, and costs associated with our annual conventions in the U.S. and other events, and technology services.

Three Months Ended

Change

June 30,

Favorable/(Unfavorable)

2023

2022

$

%

Selling, operating and administrative expenses:

Personnel

$
23,917

$
22,888

$
(1,029)

(4.5)
%
Professional fees

3,406

4,271

865

20.3
%
Lease costs

1,980

1,942

(38)

(2.0)
%
Other

10,909

11,680

771

6.6
%
Total selling, operating and administrative expenses

$
40,212

$
40,781

$
569

1.4
%
Percent of revenue

48.8
%

44.2
%


	Three Months Ended						Change
	September 30,						Favorable/(Unfavorable)
	2023			2022			$		%
Selling, operating and administrative expenses:
Personnel	$	26,859		$	31,336		$	4,477	14.3	%
Professional fees		3,657			4,601			944	20.5	%
Lease costs		1,848			2,096			248	11.8	%
Other		10,726			11,669			943	8.1	%
Total selling, operating and administrative expenses	$	43,090		$	49,702		$	6,612	13.3	%
Percent of revenue		53.1	%		55.9	%

Total Selling, operating and administrative expenses decreased as follows:

●

Personnel costs ~~increased~~decreased primarily due to ~~increased~~lower restructuring and reduction in force charges, which included a $2.6 million reduction of severance and related expenses and a $1.5 million reduction related to accelerated equity compensation expense, compared to the prior year (see Note 2, Summary of Significant Accounting Policies). Also contributing to the decrease was lower equity-based compensation expense, excluding the restructuring and reduction in force charges mentioned above, and decreases in average headcount, partially offset by higher average compensation and ~~benefits, partially offset by decreases in average headcount.~~benefits.

●

Professional fees decreased primarily due to lower legal expenses. ~~The timing and extent of legal expenses to be incurred throughout the remainder of 2023 depends upon when a trial occurs in the ongoing antitrust litigation.~~ See section titled “Legal Proceedings,” set forth in Part II, Item 1 of this Quarterly Report on Form 10-Q.

●

Other selling, operating and administrative expenses decreased ~~slightly as~~due to restructuring and reduction in force charges, which included a $1.2 million write off of capitalized software development costs in the prior year (see Note 2, Summary of Significant Accounting Policies), partially offset by changes in the fair value of ~~the~~ contingent consideration ~~liabilities recognized in the prior year were mostly offset by increases in bad debt expense and agent and broker events expenses in the current year.~~liabilities.

Depreciation and Amortization

Depreciation and amortization expense decreased primarily due ~~lower Franchise agreements amortization expense from independent region acquisitions in prior years and due~~ tothe acceleration of amortization of technology in the prior year (partially offset by current year accelerations), partially offset by an increase in amortization due to placing the wemlo technology platform in service.

Table of Contents

Settlement and Impairment Charges

See the discussion of the Results of operations for the ~~six~~nine months ended ~~June~~September 30, 2023 and 2022 for a discussion of the settlement and impairment charges.

Gain on Reduction in Tax Receivable Agreement Liability

~~Table~~During the three months ended September 30, 2023, the Company recorded a $59.2 million valuation allowance on its U.S. net deferred tax assets. In relation to this valuation allowance, the Company also remeasured the liability under the TRAs as of ~~Contents~~September 30, 2023 and recorded a $24.9 million gain on reduction in TRA liability. See Note 9, Income Taxes for additional information.

Other Expenses, Net

A summary of the components of our Other expenses, net is as follows (in thousands, except percentages):


	Three Months Ended						Change				Three Months Ended						Change
	June 30,						Favorable/(Unfavorable)				September 30,						Favorable/(Unfavorable)
	2023			2022			$		%		2023			2022			$		%
Other expenses, net:
Interest expense	$	(8,840)		$	(4,032)		$	(4,808)	(119.2)	%	$	(9,292)		$	(5,729)		$	(3,563)	(62.2)	%
Interest income		1,141			159			982	n/m			1,173			497			676	n/m
Foreign currency transaction gains (losses)		215			(160)			375	n/m			125			(360)			485	n/m
Total other expenses, net	$	(7,484)		$	(4,033)		$	(3,451)	(85.6)	%	$	(7,994)		$	(5,592)		$	(2,402)	(43.0)	%
Percent of revenue		9.1	%		4.4	%						9.8	%		6.3	%

n/m - not meaningful

Other expenses, net increased primarily due to an increase in interest expense because of rising interest rates. See Note 7, Debt for more information. Foreign currency transaction gains (losses) are primarily the result of transactions denominated in the Canadian Dollar.

Provision for Income Taxes

~~Our~~The comparison of effective income tax ~~rate increased to 42.7% from 20.2%~~rates (“EITR”) for the three months ended ~~June~~September 30, 2023 and 2022 ~~respectively. The~~is not meaningful. For the three months ended September 30, 2023 the EITR was mainly impacted by the valuation allowance on our U.S. net deferred tax assets of $59.2 million (see Note 9, Income Taxes), the $55.0 million settlement of the Nationwide Claims (see Note 11, Commitments and Contingencies), and the net impact of the reduction in force and reorganization charges incurred during the third quarter of 2023 and the restructuring charges incurred during the third quarter of 2022, which were evaluated discretely.

In addition, the reduction in Income (loss) before provision for income taxes, primarily in the U.S., which means that permanent tax differences, such as certain foreign tax items that do not change in direct proportion to taxable income derived in the U.S., have a larger numerical impact on our ~~effective tax rate. Our effective income tax rate~~EITR. In addition, our EITR depends on many factors, including a rate benefit attributable to the fact that the portion of RMCO’s earnings attributable to the non-controlling interests are not subject to corporate-level taxes because RMCO is classified as a partnership for U.S. federal income tax purposes and therefore is treated as a “flow-through entity,” as well as annual changes in state tax rates and foreign income tax expense. See Note 3, Non-controlling Interest to the accompanying unaudited condensed consolidated financial statements for further details on the allocation of income taxes between Holdings and the non-controlling interest and see Note 9, Income Taxes for additional information.

Adjusted EBITDA

See “—Non-GAAP Financial Measures” for our definition of Adjusted EBITDA and for further discussion of our presentation of Adjusted EBITDA as well as a reconciliation of Adjusted EBITDA to net income (loss), which is the most comparable GAAP measure for operating performance.

Adjusted EBITDA was ~~$26.6~~$26.7 million for the three months ended ~~June~~September 30, 2023, a decrease of ~~$8.5~~$4.7 million from the comparable prior year period. Adjusted EBITDA decreased due to lower revenue resulting primarily from a decrease in Broker fees and U.S. agent count, ~~as well as an increase in bad debt expense.~~partially offset by lower legal fees.

Table of Contents

Comparison of ~~the Six~~Nine Months Ended ~~June~~September 30, 2023 and 2022

~~Revenue~~

A summary of the components of our revenue is as follows (in thousands except percentages):

Six Months Ended

Change

June 30,

Favorable/(Unfavorable)

2023

2022

$

%

Revenue:

Continuing franchise fees

$
64,177

$
67,627

$
(3,450)

(5.1)
%
Annual dues

17,205

17,936

(731)

(4.1)
%
Broker fees

25,213

34,402

(9,189)

(26.7)
%
Marketing Funds fees

42,419

45,760

(3,341)

(7.3)
%
Franchise sales and other revenue

18,834

17,451

1,383

7.9
%
Total revenue

$
167,848

$
183,176

$
(15,328)

(8.4)
%

~~Table of Contents~~


	Nine Months Ended				Change
	September 30,				Favorable/(Unfavorable)
	2023		2022		$		%
Revenue:
Continuing franchise fees	$	96,011	$	100,937	$	(4,926)	(4.9)	%
Annual dues		25,661		26,847		(1,186)	(4.4)	%
Broker fees		39,468		50,998		(11,530)	(22.6)	%
Marketing Funds fees		63,272		68,496		(5,224)	(7.6)	%
Franchise sales and other revenue		24,659		24,841		(182)	(0.7)	%
Total revenue	$	249,071	$	272,119	$	(23,048)	(8.5)	%


	Six Months Ended				Change				Nine Months Ended				Change
	June 30,				Favorable/(Unfavorable)				September 30,				Favorable/(Unfavorable)
	2023		2022		$		%		2023		2022		$		%
Revenue excluding the Marketing Funds:
Total revenue	$	167,848	$	183,176	$	(15,328)	(8.4)	%	$	249,071	$	272,119	$	(23,048)	(8.5)	%
Less: Marketing Funds fees		42,419		45,760		(3,341)	(7.3)	%		63,272		68,496		(5,224)	(7.6)	%
Revenue excluding the Marketing Funds	$	125,429	$	137,416	$	(11,987)	(8.7)	%	$	185,799	$	203,623	$	(17,824)	(8.8)	%

RE/MAX Holdings generated revenue of ~~$167.8~~$249.1 million, a decrease of ~~$15.3~~$23.0 million, or ~~8.4%~~8.5%, compared to ~~$183.2~~$272.1 million in the same period in 2022. Revenue excluding the Marketing Funds was ~~$125.4~~$185.8 million, a decrease of ~~$12.0~~$17.8 million, or ~~8.7%~~8.8%, compared to ~~$137.4~~$203.6 million in the same period in 2022. This decrease was attributable to negative organic revenue growth of ~~7.7%~~7.9% and adverse foreign-currency movements of ~~1.0%~~0.9%. Organic growth decreased primarily due to a ~~decrease~~reduction in Broker fees and U.S. agent count, partially offset by an increase in revenue from our annual RE/MAX agent convention and ~~Motto~~Mortgage growth.

Continuing Franchise Fees

Revenue from Continuing franchise fees decreased primarily due to a decrease in U.S. agent count, fee ~~concessions and~~deferrals due to a reduction in collections, adverse foreign currency movements and fee concessions, partially offset by ~~Motto~~Mortgage growth.

Broker Fees

Revenue from Broker fees decreased primarily due to lower average transactions per agent as compared to the prior year and a decrease in U.S. agent count.

Marketing Funds Fees and Marketing Funds Expenses

Revenue from Marketing Funds fees decreased primarily due to a decrease in U.S. agent count, adverse foreign currency movements and fee concessions. We recognize an equal and offsetting amount of expenses to revenue such that there is no impact to our overall profitability.

Franchise Sales and Other Revenue

Franchise sales and other revenue ~~increased~~decreased primarily due to ~~an increase in revenue from our annual RE/MAX agent convention, partially offset by~~ a decrease due to the winddown of the Gadberry Group reporting unit as part of the strategic shift in the prior ~~year.~~year and a decrease in revenue from preferred marketing arrangements, partially offset by an increase in revenue from our annual RE/MAX agent convention.

Table of Contents

Operating Expenses

A summary of the components of our operating expenses is as follows (in thousands, except percentages):


	Six Months Ended						Change				Nine Months Ended						Change
	June 30,						Favorable/(Unfavorable)				September 30,						Favorable/(Unfavorable)
	2023			2022			$		%		2023			2022			$		%
Operating expenses:
Selling, operating and administrative expenses	$	89,327		$	88,612		$	(715)	(0.8)	%	$	132,417		$	138,314		$	5,897	4.3	%
Marketing Funds expenses		42,419			45,760			3,341	7.3	%		63,272			68,496			5,224	7.6	%
Depreciation and amortization		16,041			18,098			2,057	11.4	%		24,236			26,855			2,619	9.8	%
Settlement and impairment charges		—			6,195			6,195	100.0	%		55,000			8,708			(46,292)	n/m
Gain on reduction in tax receivable agreement liability												(24,917)			—			24,917	n/m
Total operating expenses	$	147,787		$	158,665		$	10,878	6.9	%	$	250,008		$	242,373		$	(7,635)	(3.2)	%
Percent of revenue		88.0	%		86.6	%						100.4	%		89.1	%

n/m – not meaningful

~~Table of Contents~~


	Six Months Ended						Change				Nine Months Ended						Change
	June 30,						Favorable/(Unfavorable)				September 30,						Favorable/(Unfavorable)
	2023			2022			$		%		2023			2022			$		%
Selling, operating and administrative expenses:
Personnel	$	48,936		$	49,598		$	662	1.3	%	$	75,795		$	80,934		$	5,139	6.3	%
Professional fees		6,786			9,059			2,273	25.1	%		10,443			13,660			3,217	23.6	%
Lease costs		3,954			4,270			316	7.4	%		5,802			6,366			564	8.9	%
Other		29,651			25,685			(3,966)	(15.4)	%		40,377			37,354			(3,023)	(8.1)	%
Total selling, operating and administrative expenses	$	89,327		$	88,612		$	(715)	(0.8)	%	$	132,417		$	138,314		$	5,897	4.3	%
Percent of revenue		53.2	%		48.4	%						53.2	%		50.8	%

Total Selling, operating and administrative expenses increased as follows:

●

Personnel costs decreased due to ~~decreases~~a reduction in average headcount, lower equity-based compensation expense, excluding the restructuring and reduction in force charges mentioned below, and lower personnel costs associated with acquiring and integrating new ~~companies,~~companies. Also contributing to the decrease was lower restructuring and reduction in force charges, which included a $2.6 million reduction of severance and related expenses and a $1.5 million reduction related to accelerated equity compensation expense, compared to the prior year (see Note 2, Summary of Significant Accounting Policies). The decrease was partially offset by ~~increased~~an increase in average compensation and benefits.

●

Professional fees decreased primarily due to lower legal expenses. See section titled “Legal Proceedings,” set forth in Part II, Item 1 of this Quarterly Report on Form 10-Q.

●

Other selling, operating and administrative expenses increased primarily due to an increase in expenses from our annual RE/MAX agent convention and an increase in bad debt expense, partially offset by changes in the fair value of the contingent consideration liabilities recognized in the prior year.

Depreciation and Amortization

Depreciation and amortization expense decreased primarily due the acceleration of amortization of technology in the prior year (partially offset by current year accelerations) and lower Franchise agreements amortization expense from independent region acquisitions in prior years, partially offset by an increase in amortization due to placing the wemlo platform in service.

Table of Contents

Settlement and Impairment Charges

Settlement Charge

During the third quarter of 2023, we agreed to pay a total settlement of $55.0 million to settle the Nationwide Claims, which is expected to be deposited into a qualified settlement escrow fund (the “Settlement Fund”) in installments. As a result, we recorded the total settlement amount of $55.0 million to “Settlement and impairment charges” within the Condensed Consolidated Statements of Income (Loss) with a corresponding liability recorded to “Accrued liabilities” within the Consolidated Condensed Balance Sheets. In addition, the first installment we paid into the Settlement Fund is included in “Restricted cash” within the Consolidated Condensed Balance Sheets. See Note 11, Commitments and Contingencies for additional information.

Impairment Charge – Leased Assets

During the ~~first quarter of 2022,~~prior year, we subleased ~~a portion~~portions of our corporate headquarters. As a result, we performed impairment tests on the portions subleased and recognized an impairment ~~charge~~charges of $3.7 ~~million.~~million and $2.5 million during the first and third quarters of 2022, respectively. See Note 2, Summary of Significant Accounting Policies for additional information about our leases.

Loss on lease termination

During the second quarter of 2022, we terminated our booj office lease, which is owned by an entity controlled by our former employees. As a result, we wrote off a right of use (“ROU”) asset of $2.7 million and derecognized $1.5 million of lease liability associated with the terminated lease. We also recognized a loss on termination of $2.5 million, of which included a lease termination payment of $1.3 million. See Note 2, Summary of Significant Accounting Policies for additional information about our leases.

Gain on Reduction in Tax Receivable Agreement Liability

See the discussion of the Results of operations for the three months ended September 30, 2023 and 2022 for a discussion of the Gain on reduction in tax receivable agreement liability.

Other Expenses, Net

A summary of the components of our Other expenses, net is as follows (in thousands, except percentages):

Six Months Ended

Change

June 30,

Favorable/(Unfavorable)

2023

2022

$

%

Other expenses, net:

Interest expense

$
(17,085)

$
(7,683)

$
(9,402)

(122.4)
%
Interest income

2,145

178

1,967

n/m

Foreign currency transaction gains (losses)

258

20

238

n/m

Total other expenses, net

$
(14,682)

$
(7,485)

$
(7,197)

(96.2)
%
Percent of revenue

8.7
%

4.1
%

n/m - not meaningful

~~Table of Contents~~


	Nine Months Ended						Change
	September 30,						Favorable/(Unfavorable)
	2023			2022			$		%
Other expenses, net:
Interest expense	$	(26,377)		$	(13,412)		$	(12,965)	(96.7)	%
Interest income		3,318			675			2,643	n/m
Foreign currency transaction gains (losses)		383			(340)			723	n/m
Total other expenses, net	$	(22,676)		$	(13,077)		$	(9,599)	(73.4)	%
Percent of revenue		9.1	%		4.8	%

n/m - not meaningful

Provision for Income Taxes

~~Our~~The comparison of effective income tax ~~rate increased to 52.3% from 22.4%~~rates (“EITR”) for the ~~six~~nine months ended ~~June~~September 30, 2023 and 2022 ~~respectively. The~~is not meaningful. For the nine months ended September 30, 2023 the EITR was mainly impacted by the valuation allowance on our U.S. net deferred tax assets of $59.2 million (see Note 9, Income Taxes), the $55.0 million settlement of the Nationwide Claims (see Note 11, Commitments and Contingencies), and the net impact of the reduction in force and reorganization charges incurred during 2023 and the restructuring charges incurred during 2022, which were evaluated discretely.

Table of Contents

In addition, the reduction in Income (loss) before provision for income taxes, primarily in the U.S., means that permanent tax differences, such as certain foreign tax and equity-based compensation items that do not change in direct proportion to taxable income derived in the U.S., have a larger numerical impact on our effective tax rate. Our effective income tax rate depends on many factors, including a rate benefit attributable to the fact that the portion of RMCO’s earnings attributable to the non-controlling interests are not subject to corporate-level taxes because RMCO is classified as a partnership for U.S. federal income tax purposes and therefore is treated as a “flow-through entity,” as well as annual changes in state tax rates and foreign income tax expense. See Note 3, Non-controlling Interest to the accompanying unaudited condensed consolidated financial statements for further details on the allocation of income taxes between Holdings and the non-controlling interest and see Note 9, Income Taxes for additional information.

Adjusted EBITDA

Adjusted EBITDA was ~~$46.6~~$73.3 million for the ~~six~~nine months ended ~~June~~September 30, 2023, a decrease of ~~$17.0~~$21.8 million from the comparable prior year period. Adjusted EBITDA decreased due to lower revenue resulting primarily from a decrease in Broker fees and U.S. agent count, as well as an increase in bad debt expense and the net impact of our annual RE/MAX agent convention.

Non-GAAP Financial Measures

The Securities and Exchange Commission (“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 Revenue excluding the Marketing Funds and Adjusted EBITDA and the ratios related thereto. These measures are derived on the basis of methodologies other than in accordance with U.S. GAAP.

Revenue excluding the Marketing Funds is a non-GAAP measure of financial performance that differs from U.S. GAAP and we believe that exclusion of the Marketing Funds is a useful supplemental measure as we recognize an equal and offsetting amount of expenses to revenue such that there is no impact to our overall profitability. Revenue excluding the Marketing Funds is calculated directly from our condensed consolidated financial statements as Total revenue less Marketing Funds fees.

We define Adjusted EBITDA as EBITDA (consolidated net income (loss) before depreciation and amortization, interest expense, interest income and the provision for income taxes, each of which is presented in our unaudited condensed consolidated financial statements included elsewhere in this Quarterly Report on Form 10-Q), adjusted for the impact of the following items that are either non-cash or that we do not consider representative of our ongoing operating performance: gain or loss on sale or disposition of assets and sublease, settlement and impairment charges, equity-based compensation expense, acquisition-related expense, gains or losses from changes in the tax receivable agreement liability, expense or income related to changes in the fair value measurement of contingent consideration, restructuring charges and other non-recurring items.

As Adjusted EBITDA omits certain non-cash items and other non-recurring cash charges or other items, we believe that it is less susceptible to variances that affect our operating performance resulting from depreciation, amortization and other non-cash and non-recurring cash charges or other items. We present Adjusted EBITDA, and the related Adjusted EBITDA margin, because we believe they are useful as supplemental measures in evaluating the performance of our operating businesses and provide greater transparency into our results of operations. Our management uses Adjusted EBITDA and Adjusted EBITDA margin as factors in evaluating the performance of our business.

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

~~Table of Contents~~

limitations are:

●

these measures do not reflect changes in, or cash requirements for, our working capital needs;

●

these measures do not reflect our interest expense, or the cash requirements necessary to service interest or principal payments on our debt;

●

these measures do not reflect our income tax expense or the cash requirements to pay our taxes;

Table of Contents

●

these measures do not reflect the cash requirements to pay dividends to stockholders of our Class A common stock and tax and other cash distributions to our non-controlling unitholders;

●

these measures do not reflect the cash requirements pursuant to the Tax Receivable Agreements (“TRAs”);

●

these measures do not reflect the cash requirements for share repurchases;

●

these measures do not reflect the cash requirements for the settlement of the Nationwide Claims;

●

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.

A reconciliation of Adjusted EBITDA to net income (loss) is set forth in the following table (in thousands):


	Three Months Ended				Six Months Ended				Three Months Ended				Nine Months Ended
	June 30,				June 30,				September 30,				September 30,
	2023		2022		2023		2022		2023		2022		2023		2022
Net income (loss)	$	3,244	$	10,275	$	2,565	$	13,220	$	(82,672)	$	(910)	$	(80,107)	$	12,310
Depreciation and amortization		8,008		9,113		16,041		18,098		8,195		8,757		24,236		26,855
Interest expense		8,840		4,032		17,085		7,683		9,292		5,729		26,377		13,412
Interest income		(1,141)		(159)		(2,145)		(178)		(1,173)		(497)		(3,318)		(675)
Provision for income taxes		2,422		2,601		2,814		3,806		53,680		553		56,494		4,359
EBITDA		21,373		25,862		36,360		42,629		(12,678)		13,632		23,682		56,261
Impairment charge - leased assets ⁽¹⁾		—		—		—		3,735
Loss on lease termination ⁽²⁾		—		2,460		—		2,460
Settlement charge ⁽¹⁾										55,000		—		55,000		—
Impairment charge - leased assets ⁽²⁾										—		2,513		—		6,248
Loss on lease termination ⁽³⁾										—		—		—		2,460
Equity-based compensation expense		4,708		4,535		9,159		10,172		4,891		7,834		14,050		18,006
Acquisition-related expense⁽³⁾		64		328		101		1,585
Fair value adjustments to contingent consideration ⁽⁴⁾		(95)		1,710		(99)		1,995
Restructuring charges		(72)		—		(33)		—
Acquisition-related expense⁽⁴⁾										59		412		160		1,997
Fair value adjustments to contingent consideration ⁽⁵⁾										(280)		(692)		(379)		1,303
Restructuring charges ⁽⁶⁾										4,278		8,092		4,245		8,092
Gain on reduction in tax receivable agreement liability ⁽⁷⁾										(24,917)		—		(24,917)		—
Other		666		236		1,076		1,035		395		(308)		1,471		727
Adjusted EBITDA	$	26,644	$	35,131	$	46,564	$	63,611	$	26,748	$	31,483	$	73,312	$	95,094

(1)	Represents the settlement of the Nationwide Claims. See Note 11, Commitments and Contingencies for additional information.

(2)	Represents the impairment recognized on a portion of the Company’s corporate headquarters office building in the prior year. See Note 2, Summary of Significant Accounting Policies for additional information.

~~(2)~~(3)

~~(3)~~(4)

Acquisition-related expense includes personnel, legal, accounting, advisory and consulting fees incurred in connection with acquisition activities and integration of acquired companies.

~~(4)~~(5)

(6)

During the third quarter of 2023, the Company announced a reduction in force and reorganization intended to streamline the ~~accompanying unaudited condensed consolidated financial statements~~Company’s operations and yield cost savings over the long term and during the third quarter of 2022, the Company incurred expenses related to a restructuring associated with a shift in its technology offerings strategy. See Note 2, Summary of Significant Accounting Policies for additional information.

(7)	Gain on reduction in tax receivable agreement liability is a result of a valuation allowance on deferred tax assets recorded during the third quarter of 2023. See Note 9, Income Taxes for additional information.

3235

Table of Contents

Liquidity and Capital Resources

Overview of Factors Affecting Our Liquidity

Our liquidity position is primarily affected by the growth of our agent and franchise base and conditions in the real estate market. In this regard, our short-term liquidity position from time to time has been, and will continue to be, affected by several factors including agents in the RE/MAX network, particularly in Company-Owned Regions. Our cash flows are primarily related to the timing of:

(i)

cash receipt of revenues;

(ii)

payment of selling, operating and administrative expenses;

(iii)

net investments in our Mortgage segment;

(iv)

cash consideration for acquisitions and acquisition-related expenses;

(v)

principal payments and related interest payments on our Senior Secured Credit Facility;

(vi)

dividend payments to stockholders of our Class A common stock;

(vii)

distributions and other payments to non-controlling unitholders pursuant to the terms of RMCO’s limited liability company operating agreement (“the RMCO, LLC Agreement”);

(viii)

corporate tax payments paid by the Company;

(ix)

payments to the TRA parties pursuant to the TRAs;

(x)

the settlement of the Nationwide Claims; and

~~(x)~~(xi)

share repurchases.

We have satisfied these needs primarily through our existing cash balances, cash generated by our operations and funds available under our Senior Secured Credit Facility. We may pursue other sources of capital that may include other forms of external financing, such as additional financing in the public capital markets, in order to increase our cash position and preserve financial flexibility as needs arise.

Financing Resources

RMCO and RE/MAX, LLC, a wholly owned subsidiary of RMCO, have a credit agreement with JPMorgan Chase Bank, N.A., as administrative agent, and various lenders party thereto (the “Senior Secured Credit Facility”). On July 21, 2021, we amended and restated our Senior Secured Credit Facility to refinance our existing facility. The revised facility provides for a seven-year $460.0 million term loan facility and a five-year $50.0 million revolving loan facility. The revised facility also provides for incremental facilities under which RE/MAX, LLC may request to add one or more tranches of term facilities or increase any then existing credit facility in the aggregate principal amount of up to $100 million (or a higher amount subject to the terms and conditions of the Senior Secured Credit Facility), subject to lender participation.

The Senior Secured Credit Facility requires us to repay term loans at $1.2 million per quarter. We are also required to repay the term loans and reduce revolving commitments with (i) 100% of proceeds of any incurrence of additional debt not permitted by the Senior Secured Credit Facility, (ii) 100% of proceeds of asset sales and 100% of amounts recovered under insurance policies, subject to certain exceptions and a reinvestment right and (iii) 50% of Excess Cash Flow (or “ECF” as defined in the Senior Secured Credit Facility) at the end of the applicable fiscal year if RE/MAX, LLC’s Total Leverage Ratio (or “TLR” as defined in the Senior Secured Credit Facility) is in excess of 4.25:1. If the TLR as of the last day of such fiscal year is equal to or less than 4.25:1 but above 3.75:1, the repayment percentage is 25% of ECF and if the TLR as of the last day of such fiscal year is less than 3.75:1, no repayment from ECF is required. In addition, the Company is limited in the amount of restricted payments it can make as defined in the Senior Secured Credit Facility. These restricted payments include declaration or payment of dividends, repurchase of shares, or other distributions. In general, the Company can make unlimited restricted payments, so long as the TLR is below 3.50:1 (both before and after giving effect to such payments). As of ~~June~~September 30, 2023, our TLR was ~~3.20:~~7.00:1. The increase in the TLR was substantially the result of the Settlement (for additional information see Note 11, Commitments and Contingencies), as long as the TLR remains above 3.50:1, the Company will be limited in the amount of restricted payments – primarily dividends and share repurchases – it can make up to the greater of $50 million or 50% of consolidated EBITDA on a trailing four calendar quarter basis (unless the Company can rely on other restricted payment baskets available under the Senior Secured Credit Facility). Consolidated EBITDA, as ~~such no~~defined in the Senior Secured Credit Facility, was $24.6 million

Table of Contents

on a trailing twelve month basis as of September 30, 2023. The Company will evaluate if an ECF payment ~~was~~is required ~~and~~as of December 31, 2023 pursuant to the ~~limits on restricted payments were not applicable.~~terms of the Senior Secured Credit Facility.

The Senior Secured Credit Facility is guaranteed by RMCO and is secured by a lien on substantially all of the assets of RE/MAX, LLC and other operating companies.

~~Table of Contents~~

The Senior Secured Credit Facility provides for customary restrictions on, among other things, additional indebtedness, liens, dispositions of property, dividends, transactions with affiliates and fundamental changes such as mergers, consolidations and liquidations. With certain exceptions, any default under any of our other agreements evidencing indebtedness in the amount of $15.0 million or more constitutes an event of default under the Senior Secured Credit Facility.

Borrowings under the term loans and revolving loans accrue interest, at our option on (a) LIBOR, provided LIBOR shall be no less than 0.50% plus an applicable margin of 2.50% and, provided further that such rate shall be adjusted for reserve requirements for eurocurrency liabilities, if any (the “LIBOR Rate”) or (b) the greatest of (i) the prime rate as quoted by the Wall Street Journal, (ii) the NYFRB Rate (as defined in the Senior Secured Credit Facility) plus 0.50% and (iii) the one-month Eurodollar Rate plus 1.00%, (such greatest rate, the “ABR”) plus, in each case, an applicable margin of 1.50%. The Senior Secured Credit Facility includes a provision for transition from LIBOR to the alternative reference rate of Term Secured Overnight Financing Rate (“SOFR”)) on or before June 2023 (the LIBOR Rate cessation date) and we ~~will transition~~transitioned to Adjusted Term SOFR on July 31, 2023. As of ~~June~~September 30, 2023, the interest rate on the term loan facility was ~~7.8%~~7.9%.

~~If amounts are drawn under~~The Senior Secured Credit Facility requires the TLR to not exceed 4.50:1. As a result, as long as the Company’s TLR remains above 4.50:1, access to the revolving line of credit will be precluded. We expect that the ~~Senior Secured Credit Facility requires compliance with a leverage ratio (calculated as net debt to EBITDA as defined therein).~~earliest the TLR will fall below 4.50:1 is during the third quarter of 2024. A commitment fee of 0.5% per annum (subject to reductions) accrues on the amount of unutilized revolving line of ~~credit.~~credit regardless of the TLR.

As of ~~June~~September 30, 2023, we had ~~$450.8~~$449.7 million of term loans outstanding, ~~net of an~~excluding any unamortized discount and issuance costs, and no revolving loans outstanding under our Senior Secured Credit Facility.

Sources and Uses of Cash

As of ~~June~~September 30, 2023 and December 31, 2022, we had ~~$96.8~~$89.8 million and $108.7 million, respectively, of cash and cash equivalents, of which approximately ~~$27.0~~$31.1 million and $23.5 million, respectively, were denominated in foreign currencies.

The following table summarizes our cash flows from operating, investing, and financing activities (in thousands):


	Six Months Ended				Nine Months Ended
	June 30,				September 30,
	2023		2022		2023		2022
Cash provided by (used in):
Operating activities	$	2,242	$	38,919	$	19,625	$	61,386
Investing activities		(2,397)		(6,144)		(3,570)		(9,865)
Financing activities		(24,198)		(36,919)		(33,391)		(58,613)
Effect of exchange rate changes on cash		661		(446)		21		(2,009)
Net change in cash, cash equivalents and restricted cash	$	(23,692)	$	(4,590)	$	(17,315)	$	(9,101)

Operating Activities

Cash provided by operating activities decreased primarily as a result of:

●

a decrease in Adjusted EBITDA of ~~$17.0~~$21.8 million;

●

a decrease due to higher interest payments of $13.0 million, due to higher interest rates in the current year;

●

a decrease due to higher spend in the Marketing Funds resulting in higher net use of restricted cash in the current year;

●

a decrease due to higher ~~interest~~tax payments ~~of $9.5 million, due to higher interest rates~~ in the current ~~year;~~year of $1.8 million;

●

an increase due to lower payments of certain employee related liabilities;

Table of Contents

●

an increase due to lower costs associated with acquiring and integrating new companies; and

●

timing differences on various operating assets and liabilities.

Investing Activities

During the ~~six~~nine months ended ~~June~~September 30, 2023, the change in cash used in investing activities was primarily the result of lower capitalizable investments in technology as compared to the prior year and no spend on our corporate headquarters refresh in the current year.

~~Table of Contents~~

Financing Activities

During the ~~six~~nine months ended ~~June~~September 30, 2023, the change in cash used in financing activities was primarily due to lower allocation of capital to our share repurchase program and lower tax withholding payments for share-based compensation.

Capital Allocation Priorities

Liquidity

Our objective is to maintain a strong liquidity position. We have existing cash balances, cash flows from operating activities, ~~access to our revolving facility~~ and incremental facilities under our Senior Secured Credit Facility available to support the needs of our business. As needs arise, we may seek additional financing in the public capital markets.

Acquisitions

As part of our growth strategy, we may pursue acquisitions of Independent Regions in the U.S. and Canada as well as additional acquisitions or investments in complementary businesses, services and technologies that would provide access to new markets, revenue streams, or otherwise complement our existing operations. We may fund any such growth with various sources of capital including existing cash balances and cash flow from operations, as well as proceeds from debt financings including under existing credit facilities or new arrangements raised in the public capital markets.

Capital Expenditures

The total aggregate amount for purchases of property and equipment and capitalization of developed software was ~~$2.8~~$4.2 million and ~~$6.1~~$8.0 million for the ~~six~~nine months ended ~~June~~September 30, 2023 and 2022, respectively. These amounts primarily relate to spend on investments in technology. We plan to continue to re-invest in our business in order to improve operational efficiencies and enhance the tools and services provided to the affiliates in our networks. Total capital expenditures for 2023 are expected to be between ~~$7.0~~$5.5 million and ~~$10.0~~$7.5 million. See Financial and Operational Highlights above for additional information.

Return of Capital

Our Board of Directors approved quarterly cash dividends of $0.23 per share on all outstanding shares of Class A common stock during the ~~first quarter of~~three quarters in 2023, ~~and 2022, respectively,~~ as disclosed in Note 4, Earnings Per Share and Dividends. ~~On August 1, 2023, we announced that~~Subsequent thereto, our Board of Directors ~~approved a~~decided to suspend our quarterly ~~dividend~~dividend. In light of ~~$0.23 per share on all outstanding shares of Class A common stock, which~~the recent litigation settlement and ongoing challenging housing and mortgage market conditions, we believe this action to preserve our capital is ~~payable on August 29, 2023 to stockholders of record at the close of business on August 15, 2023.~~prudent.

During the first quarter of 2022, our Board of Directors authorized a common stock repurchase program of up to $100 million. The share repurchase program does not obligate the Company to purchase any amount of common stock and does not have an expiration date. During the ~~six~~nine months ended ~~June~~September 30, 2023, 160,405 shares of our Class A common stock were repurchased and retired for $3.4 million, excluding commissions, at an average cost of $21.24 per share. As of ~~June~~September 30, 2023, $62.5 million remained available under the share repurchase authorization.

Future capital allocation decisions with respect to return of capital either in the form of additional future dividends, and if declared, the amount, payment and timing of any such future dividend, or in the form of share buybacks, will be ~~subject to our actual future earnings and capital requirements and any amounts authorized will be~~ at the sole discretion of our Board of ~~Directors.~~Directors who will take into account general economic, housing and mortgage market conditions, the Company’s financial condition, available cash, current and anticipated cash needs, any applicable restrictions pursuant to the terms of our Senior Secured Credit Facility and any other factors that the Board of Directors considers relevant.

3538

Table of Contents

Distributions and Other Payments to Non-controlling Unitholders by RMCO

Distributions and other payments pursuant to the RMCO, LLC Agreement and TRAs were comprised of the following (in thousands):


	Six Months Ended				Nine Months Ended
	June 30,				September 30,
	2023		2022		2023		2022
Distributions and other payments pursuant to the RMCO, LLC Agreement:
Pro rata distributions to RIHI as a result of distributions to RE/MAX Holdings in order to satisfy its estimated tax liabilities	$	—	$	1,645	$	—	$	2,256
Dividend distributions		5,778		5,778		8,667		8,667
Total distributions to RIHI		5,778		7,423		8,667		10,923
Payments pursuant to the TRAs		—		—		—		—
Total distributions to RIHI and TRA payments	$	5,778	$	7,423	$	8,667	$	10,923

Commitments and Contingencies

See Note 11, Commitments and Contingencies to the accompanying unaudited condensed consolidated financial statements for additional information.

Off Balance Sheet Arrangements

We have no material off balance sheet arrangements as of ~~June~~September 30, 2023.

Critical Accounting Judgments and Estimates

The preparation of financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the amounts and disclosures in the financial statements and accompanying notes. Actual results could differ from those estimates.

Mortgage Goodwill

We assess goodwill for impairment at least annually or whenever an event occurs, or circumstances change that would indicate impairment may have occurred at the reporting unit level. Reporting units are driven by the level at which segment management reviews operating results. We perform our required impairment testing annually on October 1. During 2022, we performed the qualitative impairment assessments for all reporting units. Except for the Mortgage reporting unit, the fair value of the reporting units significantly exceeded their carrying values at the latest assessment date.

The Mortgage segment’s, which has a carrying value of goodwill as of September 30, 2023 of $18.6 million, fair value is tied primarily to Motto franchise sales over the next several years and the discount rate used in our discounted cash flow analysis. Changes in the estimate of future sales that we think can be achieved would likely result in an impairment of this goodwill balance. There were no events or circumstances that would indicate impairment may have occurred at the reporting unit level at September 30, 2023.

Our Critical Accounting Judgments and Estimates disclosed in “Management’s Discussion and Analysis of Financial Condition and Results of Operations - Critical Accounting Judgments and Estimates” in our 2022 Annual Report on Form 10-K for which there were no material changes, included:

●

~~Mortgage Goodwill~~

●

Purchase Accounting for Acquisitions

●

Deferred Tax Assets and TRA Liability

New Accounting Pronouncements

See Note 2, Summary of Significant Accounting Policies to the accompanying unaudited condensed consolidated financial statements for additional information.

Item 3. Quantitative and Qualitative Disclosures About Market Risks

We have operations within the U.S., Canada, and globally, and we are exposed to market risks in the ordinary course of our business. These risks primarily include interest rate, foreign exchange and credit risks, as well as risks relating to

Table of Contents

changes in the general economic conditions in the countries where we conduct business. We use derivative instruments to mitigate the impact of certain of our market risk exposures. We do not use derivatives for trading or speculative purposes.

Credit Risk

We are exposed to credit risk related to receivables from franchisees. We perform quarterly reviews of credit exposure above an established threshold for each franchisee and are in regular communication with those franchisees about their balance. For significant delinquencies, we will terminate the franchise. For the ~~six~~nine months ended ~~June~~September 30, 2023 and 2022 bad debt expense was ~~2.1%~~2.0% and ~~0.2%~~0.5% of revenue, respectively.

~~Table of Contents~~

Interest Rate Risk

We are subject to interest rate risk in connection with borrowings under our Senior Secured Credit Facility which bear interest at variable rates. On ~~June~~September 30, 2023, ~~$450.8~~$449.7 million in term loans were outstanding under our Senior Secured Credit Facility. We currently do not engage in any interest rate hedging activity, but given our variable rate borrowings, we monitor interest rates and if appropriate, may engage in hedging activity prospectively. As of ~~June~~September 30, 2023, the interest rate on our Senior Secured Credit Facility was based on LIBOR, subject to a floor of 0.50%, plus an applicable margin of 2.50%. InWe transitioned from LIBOR to Adjusted Term SOFR during the third quarter of 2023 ~~due to the cessation of LIBOR, we will transition to Adjusted Term SOFR. Borrowings~~and borrowings under the term loans and revolving loans will accrue interest based on Adjusted Term SOFR, beginning on July 31, 2023, subject to the same floor of 0.50%, plus the same applicable margin of 2.50%.

As of ~~June~~September 30, 2023, the interest rate was ~~7.8%~~7.9%. If our rate is above the floor, then each hypothetical 0.25% increase would result in additional annual interest expense of $1.1 million. To mitigate a portion of this risk, we invest our cash balances in short-term investments that earn interest at variable rates.

Currency Risk

We have a network of global franchisees in over 110 countries and territories. Fluctuations in exchange rates of the U.S. dollar against foreign currencies can result, and have resulted, in fluctuations in (a) revenue and operating income (loss) due to a portion of our revenue being denominated in foreign currencies and (b) foreign exchange transaction gains and losses due primarily to cash, accounts receivable and liability balances denominated in foreign currencies, with the Canadian dollar representing the most significant exposure. To mitigate a portion of this risk related to (b), we enter into short-term foreign currency forwards, to minimize exposures related to foreign currency. See Note 2, Summary of Significant Accounting Policies, for more information. In addition, we actively convert cash balances into U.S. dollars to mitigate currency risk on cash positions.

During the three and ~~six~~nine months ended ~~June~~September 30, 2023, a hypothetical 5% strengthening/weakening in the value of the U.S. dollar compared to the Canadian dollar would have resulted in a decrease/increase to operating income (loss) of approximately ~~$0.4~~$0.3 million and ~~$0.8~~$1.1 million, respectively, related to currency risk (a) above.

Item 4. Controls and Procedures

Evaluation of Disclosure Controls and Procedures

We maintain disclosure controls and procedures, as defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act, that are designed to ensure that information required to be disclosed in our reports filed or submitted under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms. Disclosure controls and procedures include, without limitation, controls and procedures designed to ensure that information required to be disclosed is accumulated and communicated to our management, including our Principal Executive Officer and Principal Financial Officer, as appropriate, to allow timely decisions regarding required disclosure.

Our management, under the supervision and with the participation of our Principal Executive Officer and Principal Financial Officer, evaluated the effectiveness of our disclosure controls and procedures (as defined in Rule 13a-15(e) under the Exchange Act) as of the end of the period covered by this Quarterly Report on Form 10-Q. Based on that

Table of Contents

evaluation, our Principal Executive Officer and Principal Financial Officer have concluded that as of ~~June~~September 30, 2023 our disclosure controls and procedures were effective.

Changes in Internal Control over Financial Reporting

There have been no changes in our internal control over financial reporting identified in connection with the evaluation required by Rules 13a-15(d) and 15d-15(d) of the Exchange Act that occurred during the quarter ended ~~June~~September 30, 2023 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

PART II. – OTHER INFORMATION

Item 1. Legal Proceedings

From time to time, we are involved in litigation, claims and other proceedings relating to the conduct of our business, and the disclosures set forth in Note 11, Commitments and Contingencies relating to certain legal matters is incorporated herein by reference. Such litigation and other proceedings may include, but are not limited to, actions relating to

~~Table of Contents~~

intellectual property, commercial arrangements, franchising arrangements, brokerage disputes, vicarious liability based upon conduct of individuals or entities outside of our control including franchisees and independent agents, and employment law claims. Litigation and other disputes are inherently unpredictable and subject to substantial uncertainties and unfavorable resolutions could occur. Often these cases raise complex factual and legal issues, which are subject to risks and uncertainties and which could require significant time and resources from management. Although we do not believe any currently pending litigation will have a material adverse effect on our business, financial condition or operations, there are inherent uncertainties in litigation and other claims and regulatory proceedings and such pending matters could result in unexpected expenses and liabilities and might materially adversely affect our business, financial condition or operations, including our reputation.

Item 1A. Risk Factors

~~For a discussion of our potential risks~~Due to developments relating to the litigation and ~~uncertainties, please see~~settlement discussed in Note 11, Commitments and Contingencies, the Company is supplementing the risk factors previously disclosed in Part I, Item 1A, “Risk Factors” ~~in our 2022~~of its Annual Report on Form ~~10-K. There~~10-K for the fiscal year ended December 31, 2022 (the “2022 Annual Report on Form 10-K”), filed with the Securities and Exchange Commission on February 28, 2023, to include the following risk factor under the heading “Risks Related to Our Business and Industry”.

The real estate industry may be negatively impacted as the result of certain class action lawsuits and potential regulatory changes, which could adversely affect our financial condition and results of operations.

As discussed in Note 11, Commitments and Contingencies, we are a defendant in class action complaints referred to as the “Moehrl-related antitrust litigations” which allege violations of federal antitrust law, among other claims. RE/MAX, LLC entered into the Settlement Agreement on October 5, 2023, with the plaintiffs in two of the Moehrl-related antitrust litigations (referred to as the Burnett Action and the Moehrl Action) and on October 24, 2023, plaintiffs in another Moehrl-related antitrust litigation (referred to as the Nosalek Action) agreed to the substantive terms of the Settlement Agreement. The Settlement Agreement remains subject to preliminary and final court approval. Further details on the Moehrl-related antitrust litigations and the Settlement Agreement are in Note 11.

Despite the Settlement Agreement, the Moehrl-related antitrust litigations, and the direct and indirect effects thereof, continue to pose substantial risks to the Company and its business.

On October 31, 2023, after a two-week trial, the jury in the Burnett Action found that a conspiracy existed and awarded approximately $1.8 billion against the three defendants that did not settle the case in advance of the trial: NAR, Keller Williams, and HSA. The Company expects the award to be trebled and the court to order injunctive relief against those three defendants. Even though RE/MAX, LLC would not be subject to any injunctive relief ordered in the Burnett Action, such injunctive relief could have ~~been no material~~adverse collateral impacts on RE/MAX, LLC through potential changes to business practices in the ~~risk factors~~real estate industry. These changes may also result in enhanced competition from new or existing business models. The indirect and direct effects of this action upon the real estate industry and the Company are not yet clear.

Table of Contents

There can be no assurance that the court will approve the Settlement Agreement in its current form or at all. If the court modifies or does not approve the Settlement Agreement, the Company could incur substantial legal fees in continued litigation, and ultimately, RE/MAX, LLC could be found liable for damages and subject to injunctive relief, which could have a significant impact on our business and results of operations.

Further, the Moehrl-related antitrust litigations and other legal proceedings may prompt regulatory changes to rules established by NAR, local or state real estate boards, or multiple listing services. The Department of Justice (“DOJ”) previously agreed to settle a suit with NAR in which NAR agreed to adopt certain rule changes, such as ~~disclosed~~increased disclosure of commission offers from sellers’ agents to buyers’ agents. The DOJ subsequently withdrew from the settlement and issued a civil investigative demand (“CID”) to NAR. A court set aside the CID, ruling that NAR had a valid settlement agreement with the DOJ which prohibited the CID at issue. The DOJ appealed the decision. It is not clear what rule changes, if any, may ultimately be implemented as a result.

The outcome of the antitrust litigations and related regulatory matters could reduce RE/MAX agent count and the fees we receive from our franchisees and agents, which, in turn, could adversely affect our ~~2022 Annual Report.~~financial condition and results of operations.

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds

The following table sets forth stock repurchases of our Class A common stock for the three months ended ~~June~~September 30, 2023:


				Approximate Dollar					Approximate Dollar
	Total Number of Shares			Value of Shares that		Total Number of Shares			Value of Shares that
	Purchased as part of			May Yet be		Purchased as part of			May Yet be
	Publicly Announced	Average Price		Purchased Under the		Publicly Announced	Average Price		Purchased Under the
Period	Plans or Programs ^(a)	Paid Per Share		Plans or Programs		Plans or Programs ^(a)	Paid Per Share		Plans or Programs
April 1-30	—	$	—	$	62,491,567
May 1-31	—	$	—	$	62,491,567
June1-30	—	$	—	$	62,491,567
July 1-31						—	$	—	$	62,491,567
Aug 1-31						—	$	—	$	62,491,567
Sep 1-30						—	$	—	$	62,491,567
Total	—					—

In January 2022, our Board of Directors authorized a common stock repurchase program of up to $100 million. There was no repurchase activity during the three months ended ~~June~~September 30, 2023. As of ~~June~~September 30, 2023, $62.5 million remains under the program.

Item 3. Defaults Upon Senior Securities

None.

Item 4. Mine Safety Disclosures

None.

Item 5. Other Information

~~None.~~During the three months ended September 30, 2023, none of our directors or executive officers adopted, modified or terminated any contract, instruction or written plan for the purchase or sale of our securities that was intended to satisfy the affirmative defense conditions of Rule 10b5-1(c) or any “non-Rule 10b5-1 trading arrangement” as defined in Item 408(c) of Regulation S-K.

3842

Table of Contents

Item 6. Exhibits

Exhibit No.

Exhibit Description

Form

File
Number

Date of
First Filing

Exhibit
Number

Filed
Herewith

2.1

Stock Purchase Agreement, dated June 3, 2021, by and among A La Carte U.S., LLC, A La Carte Investments Canada, Inc., RE/MAX, LLC, Brodero Holdings, Inc., and Fire-Ball Holdings Corporation, Ltd.

8-K

001-36101

6/3/2021

2.1

3.1

Amended and Restated Certificate of Incorporation

10-Q

001-36101

11/14/2013

3.1

3.2

Amended and Restated Bylaws of RE/MAX Holdings, Inc.

8-K

001-36101

2/22/2018

3.1

3.3

Amendment No. 1 to Amended and Restated Bylaws of RE/MAX Holdings, Inc.

8-K

001-36101

5/31/2023

3.1

4.1

Form of RE/MAX Holdings, Inc.’s Class A common stock certificate.

S-1

333-190699

9/27/2013

4.1

4.2

RE/MAX Holdings, Inc. 2023 Omnibus Incentive Plan and related documents.

S-8

333-190699

5/26/2023

4.4

10.1

Form of Time-Based Restricted Stock Unit Award

10-Q

001-36101

5/4/2023

10.1

10.2

Form of Performance-Based Restricted Stock Unit Award

10-Q

001-36101

5/4/2023

10.2

10.3

RE/MAX Holdings, Inc. Deferred Compensation Plan†

X

10.4

Change in Control Severance Plan†

8-K

001-36101

5/31/2023

10.1

10.5

Severance and Retirement Plan†

8-K

001-36101

5/31/2023

10.2

31.1

Certification of Chief Executive Officer pursuant to Rule 13a-14(a) of the Securities Exchange Act of 1934, as amended.

X

31.2

Certification of Chief Financial Officer pursuant to Rule 13a-14(a) of the Securities Exchange Act of 1934, as amended.

X

32.1

Certifications of Chief Executive Officer and Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

X

101.INS

XBRL Instance Document – The instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document.

X

101.SCH

Inline XBRL Taxonomy Extension Schema Document

X

101.CAL

Inline XBRL Taxonomy Extension Calculation Linkbase Document

X

Exhibit No.	Exhibit Description	Form	File Number	Date of First Filing	Exhibit Number	Filed Herewith

2.1	Stock Purchase Agreement, dated June 3, 2021, by and among A La Carte U.S., LLC, A La Carte Investments Canada, Inc., RE/MAX, LLC, Brodero Holdings, Inc., and Fire-Ball Holdings Corporation, Ltd.	8-K	001-36101	6/3/2021	2.1

3.1	Amended and Restated Certificate of Incorporation	10-Q	001-36101	11/14/2013	3.1

3.2	Amended and Restated Bylaws of RE/MAX Holdings, Inc.	8-K	001-36101	2/22/2018	3.1

3.3	Amendment No. 1 to Amended and Restated Bylaws of RE/MAX Holdings, Inc.	8-K	001-36101	5/31/2023	3.1

4.1	Form of RE/MAX Holdings, Inc.’s Class A common stock certificate.	S-1	333-190699	9/27/2013	4.1

4.2	RE/MAX Holdings, Inc. 2023 Omnibus Incentive Plan and related documents.	S-8	333-190699	5/25/2023	4.4

10.1	Form of Time-Based Restricted Stock Unit Award	10-Q	001-36101	5/4/2023	10.1

10.2	Form of Performance-Based Restricted Stock Unit Award	10-Q	001-36101	5/4/2023	10.2

10.3	RE/MAX Holdings, Inc. Deferred Compensation Plan†	10-Q	001-36101	8/2/2023	10.3

10.4	Change in Control Severance Plan†	8-K	001-36101	5/31/2023	10.1

10.5	Severance and Retirement Plan†	8-K	001-36101	5/31/2023	10.2

10.6	Amended and Restated Interim Executive Agreement, dated August 31, 2023†	8-K	001-36101	9/7/2023	10.1

31.1	Certification of Chief Executive Officer pursuant to Rule 13a-14(a) of the Securities Exchange Act of 1934, as amended.					X

31.2	Certification of Chief Financial Officer pursuant to Rule 13a-14(a) of the Securities Exchange Act of 1934, as amended.					X

32.1	Certifications of Chief Executive Officer and Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002					X

101.INS	XBRL Instance Document – The instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document.					X

101.SCH	Inline XBRL Taxonomy Extension Schema Document					X

3943

Table of Contents

Exhibit No.	Exhibit Description	Filed Herewith
101.CAL	Inline XBRL Taxonomy Extension Calculation Linkbase Document	X

101.DEF	Inline XBRL Taxonomy Extension Definition Linkbase Document	X

101.LAB	Inline XBRL Taxonomy Extension Label Linkbase Document	X

101.PRE	Inline XBRL Taxonomy Extension Presentation Linkbase Document	X

104	Cover Page Interactive Data File – The cover page XBRL tags are embedded within the Inline XBRL document.	X

† Indicates a management contract or compensatory plan or arrangement.

4044

Table of Contents

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

		RE/MAX Holdings, Inc. (Registrant)

Date:	~~August~~November 2, 2023	By:	/s/ Stephen P. Joyce
			Stephen P. Joyce
			Chief Executive Officer
			(Principal Executive Officer)

Date:	~~August~~November 2, 2023	By:	/s/ Karri R. Callahan
			Karri R. Callahan Chief Financial Officer (Principal Financial Officer)

Date:	~~August~~November 2, 2023	By:	/s/ ~~Adam W. Grosshans~~Leah R. Jenkins
			~~Adam W. Grosshans~~Leah R. Jenkins Chief Accounting Officer (Principal Accounting Officer)

4145