Biggest changeThis platform enhances Douglas Elliman’s suite of offerings for both the renters and landlords it represents. ■ Persefoni AI: a software-as-a-service (“SaaS”) platform built to enable enterprises of all sizes to measure their carbon footprint accurately, dynamically, and regularly across all operations. ■ Envoy: a shared mobility company that sets up fleets of electric vehicles that can be shared by residents of a condominium development, hotel, or shared space. ■ Audience: a subscription-based platform built around proprietary robotic arms that generate hand-written notes on behalf of sales-oriented professionals. ■ Tongo: a financial program that gives real estate agents instant access to future commissions up to 60 days before closing. ■ Guest House: a tech-enabled company focused on the home staging market. ■ Alpaca: investment in Getaway House, Inc., a start-up company that provides cabin rental services in rural areas throughout the United States. ■ PropTech Venture Capital Funds: investments in the following venture capital funds providing New Valley Ventures exposure to opportunities in the emerging PropTech industry. ■ Camber Creek Venture Capital Funds: two funds that invest in a diversified pipeline of new PropTech ventures.
Biggest changeThis platform enhances Douglas Elliman’s suite of offerings for both the renters and landlords it represents. 41 Table of Contents ■ Persefoni AI: a software-as-a-service (“SaaS”) platform built to enable enterprises of all sizes to measure their carbon footprint accurately, dynamically, and regularly across all operations. ■ Envoy: a shared mobility company that sets up fleets of electric vehicles that can be shared by residents of a condominium development, hotel, or shared space.
General and administrative expense consists primarily of compensation, stock-based compensation expense and other personnel-related costs for executive management and administrative employees, including finance and accounting, legal, human resources and communications, the occupancy costs for our headquarters and other offices supporting our administrative functions and, after the Distribution (beginning in 2022), include transition services paid to our former parent, Vector Group, for the use of office space and employees, professional services fees for legal and finance, insurance expenses and talent acquisition expenses. • Technology .
General and administrative expense consists primarily of compensation, stock-based compensation expense and other personnel-related costs for executive management and administrative employees, including finance and accounting, legal, human resources and communications, the occupancy costs for our headquarters and other offices supporting our administrative functions and, after the Distribution (beginning in 2022), include transition service fees paid to our former parent, Vector Group, for the use of office space and employees, professional services fees for legal and finance, insurance expenses and talent acquisition expenses. • Technology .
The lease terms may include options to extend or terminate the lease when it is reasonably certain that we will exercise that option. We recognize operating lease expense on a straight-line basis over the lease term. Operating leases are included in operating lease ROU assets and lease liabilities on the combined consolidated balance sheets. Stock-Based Compensation.
The lease terms may include options to extend or terminate the lease when it is reasonably certain that we will exercise that option. We recognize operating lease expense on a straight-line basis over the lease term. Operating leases are included in operating lease ROU assets and lease liabilities on the consolidated balance sheets. Stock-Based Compensation.
In addition, our significant accounting estimates, including our critical accounting estimates, are discussed in the notes to our audited combined consolidated annual financial statements included elsewhere in this Form 10-K. Results of Operations. This section provides an analysis of our results of operations for the years ended December 31, 2022 and 2021.
In addition, our significant accounting estimates, including our critical accounting estimates, are discussed in the notes to our audited combined consolidated annual financial statements included elsewhere in this Form 10-K. Results of Operations. This section provides an analysis of our results of operations for the years ended December 31, 2023 and 2022.
Certain discussions of the changes in our results of operations and liquidity and capital resources from the year ended December 31, 2021 as compared to the year ended December 31, 2020 have been omitted from this Form 10-K and may be found in Item 7.
Certain discussions of the changes in our results of operations and liquidity and capital resources from the year ended December 31, 2022 as compared to the year ended December 31, 2021 have been omitted from this Form 10-K and may be found in Item 7.
This section provides a discussion of our financial condition and liquidity, an analysis of our cash flows for the years ended December 31, 2022 and 2021, as well as certain contractual obligations and off-balance sheet arrangements that existed at December 31, 2022.
This section provides a discussion of our financial condition and liquidity, an analysis of our cash flows for the years ended December 31, 2023 and 2022, as well as certain contractual obligations and off-balance sheet arrangements that existed at December 31, 2023.
If we conclude that it is more likely than not that a reporting unit’s 34 Table of Contents fair value is less than its carrying value or choose to bypass the optional qualitative assessment, we will then assess recoverability by comparing the fair value of the reporting unit to our carrying amount; otherwise, no further impairment test would be required.
If we conclude that it is more likely than not that a reporting unit’s fair value is less than its carrying value or choose to bypass the optional qualitative assessment, we will then assess recoverability by comparing the fair value of the reporting unit to our carrying amount; otherwise, no further impairment test would be required.
Our market risk management procedures cover material market risks for our market risk sensitive financial instruments. 40 Table of Contents New Accounting Pronouncements Refer to Note 1, Summary of Significant Accounting Policies , to our combined consolidated financial statements for further information on New Accounting Pronouncements . Legislation, Regulation, Taxation and Litigation See Item 1. “ Business,” Item 1A.
Our market risk management procedures cover material market risks for our market risk sensitive financial instruments. New Accounting Pronouncements Refer to Note 1, Summary of Significant Accounting Policies , to our combined consolidated financial statements for further information on New Accounting Pronouncements . Legislation, Regulation, Taxation and Litigation See Item 1. “ Business,” Item 1A.
The forward-looking statements speak only as of the date they are made. 41 Table of Contents ITEM 7A. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK The information under the caption “Management’s Discussion and Analysis of Financial Condition and Results of Operations — Market Risk” is incorporated herein by reference.
The forward-looking statements speak only as of the date they are made. ITEM 7A. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK The information under the caption “Management’s Discussion and Analysis of Financial Condition and Results of Operations — Market Risk” is incorporated herein by reference.
As of December 31, 2022, we were not aware of any indemnification agreements that would or are reasonably expected to have a current or future material adverse impact on our financial position, results of operations or cash flows. As of December 31, 2022, we had outstanding approximately $3,107 of letters of credit, collateralized by certificates of deposit.
As of December 31, 2023, we were not aware of any indemnification agreements that would or are reasonably expected to have a current or future material adverse impact on our financial position, results of operations or cash flows. As of December 31, 2023, we had outstanding approximately $3,045 of letters of credit, collateralized by certificates of deposit.
This section provides a general description of our business, as well as other matters that we believe are important in understanding our results of operations and financial condition and in anticipating future trends. Critical Accounting Estimates.
This section provides a general description of our business, as well as other matters, including recent developments, that we believe are important in understanding our results of operations and financial condition and in anticipating future trends. Critical Accounting Estimates.
“Management’s Discussion and Analysis of Financial Condition and Results of Operations” of our Form 10-K for the fiscal year ended December 31, 2021 filed with the Securities and Exchange Commission on March 31, 2022. Liquidity and Capital Resources.
“Management’s Discussion and Analysis of Financial Condition and Results of Operations” of our Form 10-K for the fiscal year ended December 31, 2022 filed with the Securities and Exchange Commission on March 16, 2023. Liquidity and Capital Resources.
Factors that could cause actual results to differ materially from those suggested by the forward-looking statements include, without limitation, the following: • general economic and market conditions and any changes therein, including due to macroeconomic conditions, interest rate fluctuations, inflation, acts of war and terrorism or otherwise, • governmental regulations and policies, including with respect to regulation of the real estate market or monetary and fiscal policy and its effect on overall economic activity, in particular, mortgage interest rates, • litigation risks, • adverse changes in global, national, regional and local economic and market conditions, including those related to pandemics and health crises, • our ability to effectively manage the impacts of any government-mandated or encouraged suspension of our business operations, • the impacts of the Inflation Reduction Act of 2022 and the Tax Cuts and Jobs Act of 2017, including the continued impact on the markets of our business, • effects of industry competition, • severe weather events or natural or man-made disasters, including the increasing severity or frequency of such events due to climate change or otherwise, or other catastrophic events that may disrupt our business and have an unfavorable impact on home sale activity, • the level of our expenses, including our corporate expenses as a standalone public company, • the tax-free treatment of the Distribution, • our lack of operating history as a public company and costs associated with being a standalone public company, • the failure of Vector Group to satisfy its respective obligations under the Transition Services Agreement or other agreements entered into in connection with the Distribution; and • the additional factors described under “Risk Factors” in this report.
Factors that could cause actual results to differ materially from those suggested by the forward-looking statements include, without limitation, the following: • general economic and market conditions and any changes therein, including due to macroeconomic conditions, interest rate fluctuations, inflation, acts of war and terrorism or otherwise, • governmental regulations and policies, including with respect to regulation of the real estate market or monetary and fiscal policy and its effect on overall economic activity, in particular, mortgage interest rates, • litigation and regulatory risk, including as a result of litigation or regulatory scrutiny of NAR and MLS rules regarding commission structure, • adverse changes in global, national, regional and local economic and market conditions, including those related to pandemics and health crises, • our ability to effectively manage the impacts of any government-mandated or encouraged suspension of our business operations, • the impacts of the Inflation Reduction Act of 2022 and the Tax Cuts and Jobs Act of 2017, including the continued impact on the markets of our business, • effects of industry competition, • severe weather events or natural or man-made disasters, including the increasing severity or frequency of such events due to climate change or otherwise, or other catastrophic events that may disrupt our business and have an unfavorable impact on home sale activity, • the level of our expenses, including our corporate expenses as a standalone public company, • the tax-free treatment of the Distribution, • our relative lack of operating history as a public company, • the failure of Vector Group to satisfy its respective obligations under the Transition Services Agreement or other agreements entered into in connection with the Distribution; and • the additional factors described under “Risk Factors” in this report.
The primary components of our operating expenses, the changes in which are described in the following discussion of our results of operations, are defined below: • Sales and marketing .
The primary components of our operating expenses, the changes in which are described in the following discussion of our results of operations, are summarized below: • Sales and marketing .
“ Risk Factors, ” Item 3. “ Legal Proceedings ” and Note 14 to our combined consolidated financial statements, which contain a description of litigation. SPECIAL NOTE REGARDING FORWARD-LOOKING STATEMENTS In addition to historical information included in this annual report on Form 10-K, this report contains “forward-looking statements” within the meaning of the federal securities law.
“ Risk Factors, ” Item 3. “ Legal Proceedings ” and Note 13 to our combined consolidated financial statements, which contain a description of litigation. 43 Table of Contents SPECIAL NOTE REGARDING FORWARD-LOOKING STATEMENTS In addition to historical information included in this annual report on Form 10-K, this report contains “forward-looking statements” within the meaning of the federal securities law.
More than a century later, the Douglas Elliman brand is still associated with service, luxury and forward thinking — our markets are primarily international finance and technology hubs that are densely populated and offer housing inventory at premium price points.
More than a century later, the Douglas Elliman brand is still associated with service, luxury and forward thinking — our markets are primarily international finance and technology 32 Table of Contents hubs that are densely populated and offer housing inventory at premium price points.
Any forward-looking statements are subject to a number of important factors, including those factors discussed under “Risk Factors” and “Special Note on Forward-Looking Statements,” that could cause our actual results to differ materially from those indicated in such forward-looking statements.
Any forward-looking statements are subject to several important factors, including those factors discussed under “Risk Factors” and “Special Note on Forward-Looking Statements,” that could cause our actual results to differ materially from those indicated in such forward-looking statements.
The investment will complement Douglas Elliman’s business in the Hamptons and align Humming Homes’ geographical growth with Douglas Elliman’s footprint in locations such as Aspen, Florida and Southern California. 38 Table of Contents ■ MoveEasy: a client- and customer-facing digital concierge service designed to assist clients and customers moving into and “setting up” their new homes, while offering additional services to maintain their homes.
The investment will complement Douglas Elliman’s business in the Hamptons and align Humming Homes’ geographical growth with Douglas Elliman’s footprint in locations such as Aspen, Florida and Southern California. ■ LiveEasy: a client- and customer-facing digital concierge service designed to assist clients and customers moving into and “setting up” their new homes, while offering additional services to maintain their homes.
Despite various “agentless” models such as “iBuying,” approximately 86% of buyers and sellers were assisted by a real estate agent or broker when purchasing or selling their home between July 2021 and June 2022, according to the National Association of Realtors (“NAR”), highlighting the central role agents continue to play in real estate transactions.
Despite various “agentless” models such as “iBuying,” approximately 89% of buyers and sellers were assisted by a real estate agent or broker when purchasing or selling their home between July 2022 and June 2023, according to the National Association of Realtors, or NAR, highlighting the central role agents continue to play in real estate transactions.
The average transaction value of a home we sold in 2022 was approximately $1.62 million — significantly higher than our principal competitors. 30 Table of Contents We are building on our record of innovation. Douglas Elliman is focused on digitizing, integrating and simplifying real estate activities for agents and elevating their clients’ experiences.
The average transaction value of a home we sold in 2023 was approximately $1.59 million — significantly higher than our principal competitors. We are building on our record of innovation. Douglas Elliman is focused on digitizing, integrating and simplifying real estate activities for agents and elevating their clients’ experiences.
We follow ASC 350, Intangibles — Goodwill and Other, and subsequent updates including ASU 2011-08, Testing Goodwill for Impairment and ASU 2017-14, Simplifying the Test for Goodwill Impairment.
We follow ASC 350, Intangibles — Goodwill and Other, and subsequent updates including Accounting Standards Update (“ASU”) 2011-08, Testing Goodwill for Impairment and ASU 2017-14, Simplifying the Test for Goodwill Impairment.
We had cash and cash equivalents of approximately $163,859 as of December 31, 2022 and, in addition to cash provided from operations, such cash is available to be used to fund such liquidity requirements as well as other anticipated liquidity needs in the normal course of business.
We had cash and cash equivalents of approximately $119,808 as of December 31, 2023 and, in addition to cash provided from operations, such cash is available to be used to fund such liquidity requirements as well as other anticipated liquidity needs in the normal course of business.
Agents are able to generate significant repeat business from clients and referrals, with 63% of home sellers and 50% of home buyers between July 2021 and June 2022 choosing to work with an agent they had used in the past or through a referral, according to the NAR.
Agents are able to generate significant repeat business from clients and referrals, with 65% of home sellers and 56% of home buyers between July 2022 and June 2023 choosing to work with an agent they had used in the past or from a referral, according to the NAR.
We are exposed to credit losses for various amounts due from real estate agents, which are included in other current assets on the combined consolidated balance sheets, net of an allowance for credit losses.
We are exposed to credit losses for various amounts due from real estate agents, which are included in Agent receivables, net on the consolidated balance sheets, net of an allowance for credit losses.
However, we target earning an attractive rate of return from the capital appreciation of our PropTech investments. Liquidity and Capital Resources Cash and cash equivalents declined by $57,484 and increased by $122,164 in 2022 and 2021, respectively. Restricted Cash, which is included in cash and cash equivalents, was $7,523 and $17,243 as of December 31, 2022 and 2021 , respectively.
However, we target earning an attractive rate of return from the capital appreciation of our PropTech investments. Liquidity and Capital Resources Cash and cash equivalents declined by $41,865 and $57,484 in 2023 and 2022, respectively. Restricted cash, which is included in cash and cash equivalents, was $9,709 and $7,523 as of December 31, 2023 and 2022 , respectively.
In partnership with residential real estate brokerages, MoveEasy is delivered in a white-labeled format that features the name and contact information of the selling agent. ■ Fyxify: a tech-enabled platform that utilizes direct scheduling and operating technology to avoid the inefficiencies of home repairs (for example: calling around, mystery repair costs and wasting time). ■ EVPassport: an entity that offers complete electronic vehicle charging solutions including hardware and software. ■ Bilt: a leading loyalty program and co-branded credit card for renters to earn points on their rent payments.
In partnership with residential real estate brokerages, LiveEasy is delivered in a white-labeled format that features the name and contact information of the selling agent. ■ Fyxify: a tech-enabled platform that utilizes direct scheduling and operating technology to avoid the inefficiencies of home repairs (for example: calling around, mystery repair costs and wasting time). ■ EVPassport: an entity that offers complete electronic vehicle charging solutions including hardware and software.
Therefore, we are required to make many subjective assumptions and judgments regarding our income tax exposures. Interpretations of and guidance surrounding income tax laws and regulations change over time and, as a result, changes in our subjective assumptions and judgments may materially affect amounts recognized in our combined consolidated financial statements.
Interpretations of and guidance surrounding income tax laws and regulations change over time and, as a result, changes in our subjective assumptions and judgments may materially affect amounts recognized in our combined consolidated financial statements.
See Item 7, “Key Business Metrics and Non-GAAP Financial Measures.” Despite these recent changes, we believe our competitive advantages in the luxury markets distinguish us from our competitors and our comprehensive suite of real estate solutions, our industry-leading brand name, and our talented team of employees and agents set us apart in the industry.
Despite these recent changes, we believe our competitive advantages in the luxury markets distinguish us from our competitors and our comprehensive suite of real estate solutions, our industry-leading brand name, and our talented team of employees and agents set us apart in the industry.
Technology expense consists primarily of compensation and other personnel-related costs for employees in the product, engineering and technology functions, website hosting expenses, software licenses and equipment, third-party consulting costs, data licenses of PropTech and other related expenses associated with the implementation of our technology initiatives. 35 Table of Contents Year Ended December 31, 2022 Compared to Year Ended December 31, 2021 The following table sets forth our revenue and operating (loss) income by segment for the year ended December 31, 2022 compared to the year ended December 31, 2021: Year Ended December 31, 2022 2021 (Dollars in thousands) Revenues by segment: Real estate brokerage segment $ 1,153,177 $ 1,353,138 Operating (loss) income by segment: Real estate brokerage segment $ 21,993 $ 102,098 Corporate and other segment (26,534) — Total operating (loss) income $ (4,541) $ 102,098 Real estate brokerage segment Operating income $ 21,993 $ 102,098 Depreciation and amortization 8,012 8,561 Stock-based compensation 4,195 — Adjusted EBITDA 34,200 110,659 Adjusted EBITDA attributed to non-controlling interest 342 40 Adjusted EBITDA attributed to Douglas Elliman $ 34,542 $ 110,699 Corporate and other segment Operating loss $ (26,534) $ — Stock-based compensation 6,943 — Adjusted EBITDA attributed to Douglas Elliman $ (19,591) $ — Year ended December 31, 2022 Compared to Year ended December 31, 2021 Revenues .
Technology expense consists primarily of compensation and other personnel-related costs for employees in the product, engineering and technology functions, website hosting expenses, software licenses and equipment, third-party consulting costs, data licenses of PropTech and other related expenses associated with the implementation of our technology initiatives. 38 Table of Contents Year Ended December 31, 2023 Compared to Year Ended December 31, 2022 The following table sets forth our revenue and operating (loss) income by segment for the year ended December 31, 2023 compared to the year ended December 31, 2022: Year Ended December 31, 2023 2022 (Dollars in thousands) Revenues by segment: Real estate brokerage segment $ 955,578 $ 1,153,177 Operating (loss) income by segment: Real estate brokerage segment $ (36,769) $ 21,993 Corporate and other segment (27,728) (26,534) Total operating loss $ (64,497) $ (4,541) Real estate brokerage segment Operating income $ (36,769) $ 21,993 Depreciation and amortization 8,026 8,012 Restructuring 2,377 — Stock-based compensation 4,539 4,195 Adjusted EBITDA (21,827) 34,200 Adjusted EBITDA attributed to non-controlling interest 326 342 Adjusted EBITDA attributed to Douglas Elliman $ (21,501) $ 34,542 Corporate and other segment Operating loss $ (27,728) $ (26,534) Stock-based compensation 8,536 6,943 Adjusted EBITDA attributed to Douglas Elliman $ (19,192) $ (19,591) Year ended December 31, 2023 Compared to Year ended December 31, 2022 Revenues .
Real estate commissions earned by our Real Estate brokerage businesses are recognized as revenue when the real estate sale is completed or lease agreement is executed, which is the point in time that the performance obligation is satisfied.
Real estate commissions earned by our Real Estate brokerage businesses are recognized as revenue when the real estate sale is completed or lease agreement is executed, which is the point in time that the performance obligation is satisfied. Any commission and other payments received in advance are deferred until the satisfaction of the performance obligation.
Operating income was $21,993 for the year ended December 31, 2022 compared to $102,098 for the year ended December 31, 2021. The decline in operating income is primarily associated with the decline in revenues, expenses associated with non-cash stock compensation, business growth, agent support, expansion into new markets and technology. Corporate and Other. Corporate and Other loss.
Operating loss was $36,769 for the year ended December 31, 2023 compared to operating income of $21,993 for the year ended December 31, 2022. The decline in operating income is primarily associated with the decline in revenues, expenses associated with restructuring, non-cash stock compensation and expansion into new markets. Corporate and Other. Corporate and Other loss.
Our investment philosophy is to maximize return on investments using a reasonable expectation for return when investing in equity-method investments and PropTech investments as well as making capital expenditures. Cash used in financing activities was $30,003 in 2022 and cash provided by financing activities was $3,196 in 2021.
Our investment philosophy is to maximize return on investments using a reasonable expectation for return when investing in equity-method investments and PropTech investments as well as making capital expenditures. 42 Table of Contents Cash used in financing activities was $6,212 and $30,003 in 2023 and 2022, respectively.
Any commission and other payments received in advance are deferred until the satisfaction of the performance obligation. 33 Table of Contents Corresponding agent commission expenses, including any advance commission or other direct expense payments, are deferred and recognized as cost of sales concurrently with related revenues.
Corresponding agent commission expenses, including any advance commission or other direct expense payments, are deferred and recognized as cost of sales concurrently with related revenues.
We historically estimated our allowance for credit losses on receivables from agents based on an evaluation of aging, agent sales in pipeline, any security, specific exposures, and historical experience of collections from the individual agents.
We historically estimated our allowance for credit losses on receivables from agents based on an evaluation of aging, agent sales in pipeline, any security, specific exposures, and historical experience of collections from the individual agents. We estimated that the credit losses for these receivables were $5,575 and $10,916 at December 31, 2023 and December 31, 2022, respectively.
Cash used in investing activities was $12,737 and $8,858 in 2022 and 2021, respectively. In 2022 , cash used in investing activities was comprise d of capital expenditures of $8,537, purchase of investments of $3,875 in our PropTech business, and investments of $400 in equity-method investments. This was offset by $75 of distributions from equity-method investments.
In 2022, cash used in investing activities was comprised of capital expenditures of $8,537, the purchase of investments of $3,875, and investments of $400 in equity-method. This was offset by $75 of distributions from equity-method investments.
Therefore, after the Distribution, we have recorded an income tax provision at current income tax rates. Results of Operations The following discussion provides an assessment of our results of operations, capital resources and liquidity and should be read in conjunction with our combined consolidated financial statements and related notes included elsewhere in this annual report on Form 10-K.
Results of Operations The following discussion provides an assessment of our results of operations, capital resources and liquidity and should be read in conjunction with our combined consolidated financial statements and related notes included elsewhere in this Form 10-K.
This keeps Douglas Elliman and our agents on the cutting edge of the industry with innovative solutions and services that can be integrated into our technology, while also remaining asset-light. Furthermore, we maintain upside potential in the success of our PropTech partners in which we invest through minority stakes in their capital structures.
We believe these collaborative relationships are mutually beneficial because they keep Douglas Elliman both asset light and on the cutting edge by offering our agents innovative solutions and services that can be integrated into our technology. Furthermore, we maintain upside potential in the success of our PropTech partners in which we invest through minority stakes in their capital structures.
As a result of declines in commissions and other brokerage income, our real estate agent commissions expense was $836,803 for the year ended December 31, 2022 compared to $985,523 for the year ended December 31, 2021, a decline of $148,720 (15.1%).
Real Estate Agent Commissions. Because of declines in commissions and other brokerage income, our real estate agent commissions expense was $706,162 for the year ended December 31, 2023 compared to $836,803 for the year ended December 31, 2022, a decline of $130,641 (15.6%).
Douglas Elliman is well positioned to capitalize on opportunities in the U.S. residential real estate market with a leading luxury brand and a comprehensive suite of technology-enabled real estate services and investments.
Douglas Elliman boasts a prestigious luxury brand that is complemented by a comprehensive suite of technology-enabled real estate services and investments. These distinguishing qualities position us to capitalize on opportunities in the U.S. residential real estate market.
The following table sets forth our combined consolidated statements of operations data for the Real Estate Brokerage segment for the year ended December 31, 2022 compared to the year ended December 31, 2021: Year Ended December 31, 2022 2021 (Dollars in thousands) Revenues: Commissions and other brokerage income $ 1,099,885 95.4% $ 1,292,416 95.5% Property management 36,022 3.1% 37,345 2.8% Other ancillary services 17,270 1.5% 23,377 1.7% Total revenues $ 1,153,177 100% $ 1,353,138 100% Operating expenses: Real estate agent commissions $ 836,803 72.6% $ 985,523 72.8% Sales and marketing 85,763 7.4% 77,174 5.7% Operations and support 72,946 6.3% 71,641 5.3% General and administrative 104,887 9.1% 92,798 6.9% Technology 22,773 2.0% 15,343 1.1% Depreciation and amortization 8,012 0.7% 8,561 0.6% Operating income $ 21,993 1.9% $ 102,098 7.5% Revenues.
The following table sets forth our combined consolidated statements of operations data for the Real Estate Brokerage segment for the year ended December 31, 2023 compared to the year ended December 31, 2022: Year Ended December 31, 2023 2022 (Dollars in thousands) Revenues: Commissions and other brokerage income $ 906,069 94.8% $ 1,099,885 95.4% Property management 35,542 3.7% 36,022 3.1% Other ancillary services 13,967 1.5% 17,270 1.5% Total revenues $ 955,578 100% $ 1,153,177 100% Operating expenses: Real estate agent commissions $ 706,162 73.9% $ 836,803 72.6% Sales and marketing 83,670 8.8% 85,763 7.4% Operations and support 70,605 7.4% 72,946 6.3% General and administrative 97,719 10.2% 104,887 9.1% Technology 23,788 2.5% 22,773 2.0% Restructuring 2,377 0.2% — —% Depreciation and amortization 8,026 0.8% 8,012 0.7% Operating (loss) income $ (36,769) (3.8)% $ 21,993 1.9% Revenues.
Reconciliations of these non-GAAP measures have been provided in the table below. 32 Table of Contents Computation of Adjusted EBITDA attributed to Douglas Elliman Year ended December 31, 2022 2021 Net (loss) income attributed to Douglas Elliman Inc. $ (5,622) $ 98,838 Interest income, net (1,779) (83) Income tax expense 6,503 2,133 Net loss attributed to non-controlling interest (777) (186) Depreciation and amortization 8,012 8,561 Stock-based compensation (a) 11,138 — Equity in losses from equity method investments (b) 563 278 Change in fair value of contingent liability — 1,647 Other, net (3,429) (529) Adjusted EBITDA 14,609 110,659 Adjusted EBITDA attributed to non-controlling interest 342 40 Adjusted EBITDA attributed to Douglas Elliman $ 14,951 $ 110,699 Real estate brokerage segment Operating income $ 21,993 $ 102,098 Depreciation and amortization 8,012 8,561 Stock-based compensation 4,195 — Adjusted EBITDA 34,200 110,659 Adjusted EBITDA attributed to non-controlling interest 342 40 Adjusted EBITDA attributed to Douglas Elliman $ 34,542 $ 110,699 Corporate and other segment Operating loss $ (26,534) $ — Stock-based compensation 6,943 — Adjusted EBITDA attributed to Douglas Elliman $ (19,591) $ — Total adjusted EBITDA attributed to Douglas Elliman $ 14,951 $ 110,699 _____________________________ (a) Represents amortization of stock-based compensation. $4,195 is attributable to the Real estate brokerage segment and $6,943 is attributable to the Corporate and other segment.
Reconciliations of these non-GAAP measures have been provided in the table below. 34 Table of Contents Computation of Adjusted EBITDA attributed to Douglas Elliman Year ended December 31, 2023 2022 Net loss attributed to Douglas Elliman Inc. $ (42,552) $ (5,622) Interest income, net (5,813) (1,779) Income tax (benefit) expense (15,053) 6,503 Net loss attributed to non-controlling interest (614) (777) Depreciation and amortization 8,026 8,012 Stock-based compensation (a) 13,075 11,138 Equity in losses from equity method investments (b) 168 563 Restructuring 2,377 — Other, net (633) (3,429) Adjusted EBITDA (41,019) 14,609 Adjusted EBITDA attributed to non-controlling interest 326 342 Adjusted EBITDA attributed to Douglas Elliman $ (40,693) $ 14,951 Real estate brokerage segment Operating (loss) income $ (36,769) $ 21,993 Depreciation and amortization 8,026 8,012 Stock-based compensation 4,539 4,195 Restructuring 2,377 — Adjusted EBITDA (21,827) 34,200 Adjusted EBITDA attributed to non-controlling interest 326 342 Adjusted EBITDA attributed to Douglas Elliman $ (21,501) $ 34,542 Corporate and other segment Operating loss $ (27,728) $ (26,534) Stock-based compensation 8,536 6,943 Adjusted EBITDA attributed to Douglas Elliman $ (19,192) $ (19,591) Total adjusted EBITDA attributed to Douglas Elliman $ (40,693) $ 14,951 _____________________________ (a) Represents amortization of stock-based compensation. $4,539 is attributable to the Real estate brokerage segment and $8,536 is attributable to the Corporate and other segment.
Gross transaction value by quarter for the year ended December 31, 2022 was $11.7 billion for the three months ended March 31, 2022, $13.6 billion for the three months ended June 30, 2022, $10.2 billion for the three months ended September 30, 2022 (previously reported $11.0 billion) and $7.5 billion for the three months ended December 31, 2022.
Gross Transaction Value by quarter for the year ended December 31, 2023 was $7.3 billion for the three months ended March 31, 2023, $9.9 billion for the three months ended June 30, 2023, $9.3 billion for the three months ended September 30, 2023 and $7.9 billion for the three months ended December 31, 2023.
To evaluate our operating performance, we also use Adjusted EBITDA attributed to Douglas Elliman and Adjusted EBITDA attributed to Douglas Elliman Margin and financial measures for the year ended December 31, 2022 (“Non-GAAP Financial Measures”), which are financial measures not prepared in accordance with GAAP. 31 Table of Contents Year ended December 31, 2022 2021 Key Business Metrics Total transactions (1) 26,573 32,400 Gross transaction value (in billions) (2) $ 42.9 $ 51.2 Average transaction value per transaction (in thousands) (3) $ 1,616.3 $ 1,580.0 Number of Principal Agents (4) 5,407 5,189 Annual Retention (5) 87 % 94 % Net (loss) income attributed to Douglas Elliman Inc. $ (5,622) $ 98,838 Net (loss) income margin (0.49) % 7.30 % Non-GAAP Financial Measures Adjusted EBITDA attributed to Douglas Elliman Inc. $ 14,951 $ 110,699 Adjusted EBITDA margin attributed to Douglas Elliman Inc. 1.30 % 8.18 % _____________________________ (1) We calculate total transactions by taking the sum of all transactions closed in which our agent represented the buyer or seller in the purchase or sale of a home (excluding rental transactions).
To evaluate our operating performance, we also use Adjusted EBITDA attributed to Douglas Elliman and Adjusted EBITDA attributed to Douglas Elliman Margin and financial measures for the year ended December 31, 2023 (“Non-GAAP Financial Measures”), which are financial measures not prepared in accordance with GAAP. 33 Table of Contents Year ended December 31, 2023 2022 Key Business Metrics Total transactions (1) 21,606 26,573 Gross Transaction Value (in billions) (2) $ 34.4 $ 42.9 Average transaction value per transaction (in thousands) (3) $ 1,592.3 $ 1,616.3 Number of Principal Agents (4) 5,150 5,407 Annual Retention (5) 92 % 87 % Certain GAAP Financial Information Net loss attributed to Douglas Elliman Inc. $ (42,552) $ (5,622) Net loss margin (4.45) % (0.49) % Non-GAAP Financial Measures Adjusted EBITDA attributed to Douglas Elliman Inc. $ (40,693) $ 14,951 Adjusted EBITDA margin attributed to Douglas Elliman Inc.
After the Distribution, we are incurring expenses necessary to operate a standalone public company, including pursuant to a Transition Services Agreement entered into with Vector Group in connection with the Distribution. Key Business Metrics and Non-GAAP Financial Measures In addition to our financial results, we use the following business metrics to evaluate our business and identify trends affecting our business.
After the Distribution, we are incurring expenses necessary to operate a standalone public company, including pursuant to a Transition Services Agreement entered into with Vector Group in connection with the Distribution.
Under development marketing service arrangements, dedicated staff are required for a subject property and these costs are typically reimbursed from the customer through advance payments that are recoupable from future commission earnings.
Under development marketing service arrangements, dedicated staff are required for a subject property and these costs are typically reimbursed from the customer through advance payments that are recoupable from future commission earnings. 36 Table of Contents Advance payments received and associated direct costs paid are deferred, allocated to each unit in the subject property, and recognized at the time of the completed sale of each unit.
In addition, our revenues from DEDM declined by $10,542 in 2022 compared to 2021. Operating Expenses. Our operating expenses were $1,131,184 for the year ended December 31, 2022 compared to $1,251,040 for the year ended December 31, 2021, a decline of $119,856, due primarily to declines in real estate brokerage 37 Table of Contents commissions.
In addition, our revenues from DEDM declined by $15,210 in 2023 compared to 2022. Operating Expenses. Our operating expenses were $992,347 for the year ended December 31, 2023 compared to $1,131,184 for the year ended December 31, 2022, a decline of $138,837, due primarily to declines in real estate brokerage commissions. The primary components of operating expenses are described below.
In addition to entering into business relationships with PropTech companies, as described further below, we are committed to creating over time a portfolio of PropTech companies that, through our business and investment relationship, have access to our agents and their clients, as well as our knowledge and experience, to grow their own businesses, while benefiting our operations.
In addition to entering into business relationships with these PropTech companies, we are committed to creating over time a dynamic portfolio of PropTech companies by leveraging relationships to provide them access to our agents and their clients, as well as our knowledge and experience.
Total transactions by quarter for the year ended December 31, 2022 were 7,212 for the three months ended March 31, 2022, 7,789 for the three months ended June 30, 2022, 6,796 for the three months ended September 30, 2022 (previously reported 7,212) and 4,776 for the three months ended December 31, 2022.
Total transactions by quarter for the year ended December 31, 2023 were 4,627 for the three months ended March 31, 2023, 6,044 for the three months ended June 30, 2023, 5,913 for the three months ended September 30, 2023 and 5,022 for the three months ended December 31, 2023.
This was offset by equity losses from equity method investments of $563. 36 Table of Contents Income before provision for income taxes . Income before income taxes was $104 and $100,785 for the years ended December 31, 2022 and 2021, respectively. Income tax expense .
This was partially offset by equity losses from equity method investments of $168. (Loss) Income before provision for income taxes . Loss before income taxes was $58,219 for the year ended December 31, 2023 and income before income taxes was $104 for the year ended December 31, 2022. Income tax (benefit) expense .
Real estate agent commissions expense, as a percentage of revenues, decreased to 72.6% for the year ended December 31, 2022 compared to 72.8% for the year ended December 31, 2021. Sales and Marketing. Sales and marketing expenses were $85,763 for the year ended December 31, 2022 compared to $77,174 for the year ended December 31, 2021.
Real estate agent commissions expense, as a percentage of revenues, increased to 73.9% for the year ended December 31, 2023 compared to 72.6% for the year ended December 31, 2022.
The increase was primarily due to additional promotional sponsorships and events in the 2022 period because of the reopening of the economy. Operations and support. Operations and support expenses were $72,946 for the year ended December 31, 2022 compared to $71,641 for the year ended December 31, 2021.
The decline was primarily due to reduced advertising expenditures and promotional sponsorships and events in 2023. 40 Table of Contents Operations and support. Operations and support expenses were $70,605 for the year ended December 31, 2023 compared to $72,946 for the year ended December 31, 2022.
(b) Represents equity in losses recognized from the Company’s investment in an equity method investment that is accounted for under the equity method and is not consolidated in the Company’s financial results. Critical Accounting Estimates General.
(b) Represents equity in losses recognized from the Company’s investments in equity method investments that are accounted for under the equity method and are not consolidated in the Company’s financial results. 35 Table of Contents Recent Developments Litigation.
In 2022, our commission and other brokerage income generated from the sales of existing homes declined by $91,738 in our Florida market, $41,263 in the Northeast region, which excludes New York City, $32,594 in New York City and $16,394 in the West region (which includes $29,499 related to our Texas market, which we began consolidating in August 2021), in each case compared to the 2021 period.
In 2023, our commission and other brokerage income generated from the sales of existing homes declined by $87,831 in New York City, $37,237 in our Florida market, $30,710 in the Northeast region, which excludes New York City, and $22,828 in the West region, in each case compared to the 2022 period.
As of December 31, 2022 our PropTech investments include: ■ Rechat: a lead-to-close fully-mobile technology dashboard for real estate agents including marketing, customer relationship management and transaction-management software. Douglas Elliman has a multi-year services agreement with Rechat for its agents, who are increasingly requesting and requiring superior access to technology and back-office support services.
Douglas Elliman has a multi-year services agreement with Rechat for its agents, who are increasingly requesting and requiring superior access to technology and back-office support services.
Repeat business, as well the ability to provide ancillary services, allows agents to extend their client relationships and generate significant lifetime value. Industry trends in 2022. After a strong 2021, when existing home sales reported by the NAR reached their highest level since 2006, the residential real estate brokerage industry encountered significant challenges in 2022.
After a strong 2021, when existing home sales reported by the NAR reached their highest level since 2006, the residential real estate brokerage industry began experiencing significant challenges in 2022, which have continued to date.
In the fourth quarter of 2022, our Gross Transaction Value and transactions of homes sold declined by approximately 40% and 43%, respectively, compared to the 2021 fourth quarter.
By comparison, our transactions of homes sold declined by 19% to 21,606 in 2023 from 26,573 in 2022. However, the rate of decline gradually subsided during 2023 and, in the fourth quarter of 2023, our Gross Transaction Value and transactions of homes sold increased by approximately 5% and 5%, respectively, compared to the 2022 fourth quarter.
“Management’s Discussion and Analysis of Financial Condition and Results of Operations Business - Overview - Industry Trends in 2022.” Our revenues from commission and other brokerage income were $1,099,885 for the year ended December 31, 2022 compared to $1,292,416 for the year ended December 31, 2021, a decline of $192,531.
Our revenues from commission and other brokerage income were $906,069 for the year ended December 31, 2023 compared to $1,099,885 for the year ended December 31, 2022, a decline of $193,816.
The decline of $199,961 (14.8%) was primarily related to a decline of $192,531 in our commission and other brokerage income because of lower revenues from existing home sales caused, in part, by lower listing inventory and the volatility in the financial markets as well as increases in mortgage rates.
Since June 2022, our operating results have been negatively impacted by a reduction of revenues from existing home sales caused, in part, by lower listing inventory and the volatility in the financial markets as well as increases in mortgage rates.
Advance payments received and associated direct costs paid are deferred, allocated to each unit in the subject property, and recognized at the time of the completed sale of each unit. Development marketing service arrangements also include direct fulfillment costs incurred in advance of the satisfaction of the performance obligation.
Development marketing service arrangements also include direct fulfillment costs incurred in advance of the satisfaction of the performance obligation.
These factors were partially offset by increased revenues from the Texas market, which we began consolidating in August 2021. Operating expenses . Our operating expenses were $1,157,718 for the year ended December 31, 2022 compared to $1,251,040 for the year ended December 31, 2021. The decline of $93,322 was due primarily to declines in real estate brokerage commissions of $148,720.
Our operating expenses were $1,020,075 for the year ended December 31, 2023 compared to $1,157,718 for the year ended December 31, 2022. The $137,643 decline was due primarily to declines in real estate brokerage commissions of $130,641. Operating loss .
For the year ended December 31, 2022, other income primarily consisted of investment and other income, primarily associated with our PropTech investments of $2,839, income from the indemnification by Vector Group under the Tax Disaffiliation Agreement of $589, and interest income, net of $1,779.
Other income was $6,278 for the year ended December 31, 2023 compared to other income of $4,645 for the year ended December 31, 2022. For the year ended December 31, 2023, other income primarily consisted of interest income, net of $5,813 and investment and other income, primarily associated with our PropTech investments of $633.
These challenges began during the second quarter of 2022 and included, among other things, a reduced inventory of homes available for sale as well as higher mortgage rates. According to the NAR, sales of existing homes declined by 34.0% in December 2022 from December 2021 and total homes sold in 2022 was the lowest since 2014.
These challenges have been marked by a reduced inventory of homes available for sale, which we believe has been caused by elevated mortgage rates since early 2022. According to the NAR, sales of existing homes of 4.09 million in 2023, which was the lowest amount since 1995, declined from 5.03 million in 2022 and 6.12 million in 2021.
Operating loss was $4,541 for the year ended December 31, 2022 compared to operating income of $102,098 for the year ended December 31, 2021.
Operating loss was $64,497 for the year ended December 31, 2023 compared to a loss of $4,541 for the year ended December 31, 2022. The $59,956 increase in operating loss was primarily due to the net impact of declines in commission and other brokerage revenues. Other income (expenses) .
We anticipate that the results for the first quarter of 2023 will reflect these same trends of significant year over year declines and the NAR and other real estate industry consortiums are forecasting continued challenges for the U.S. residential real estate market in 2023.
Based on cash receipts in January and February 2024, we expect these modest increases to continue in the first quarter of 2024 and the NAR and other real estate industry consortiums are forecasting similar increases in the U.S. residential real estate market in 2024.
We performed a qualitative assessment for the year ended December 31, 2022, which did not result in additional impairment charges related to our goodwill or trademark. Income Taxes. The application of income tax law is inherently complex. Laws and regulations in this area are voluminous and are often ambiguous.
The application of income tax law is inherently complex. Laws and regulations in this area are voluminous and are often ambiguous. Therefore, we are required to make many subjective assumptions and judgments regarding our income tax exposures.
Summary of PropTech Investments As of December 31, 2022, New Valley Ventures had investments (at a carrying value) of approximately $14.8 million in PropTech companies. This amounts to approximately 3% of the value of Douglas Elliman’s total assets, which totaled approximately $550 million, as of December 31, 2022.
The operating loss at the Corporate and Other segment was $27,728 for the year ended December 31, 2023 compared to $26,534 for the year ended December 31, 2022. Summary of PropTech Investments As of December 31, 2023, New Valley Ventures had investments in PropTech companies and funds (at a carrying value) of approximately $13.4 million.
Cash used in operations was $14,744 in 2022 and cash provided from operations was $127,826 in 2021. The decline in the 2022 period was related to lower operating income as a result of the decline in revenues and inclusion of expenses associated with Douglas Elliman operating as a standalone public company and increased expenses in our brokerage segment.
Cash used in operations was $30,415 and $14,744 in 2023 and 2022, respectively. The increase of cash used in operations in 2023 was related to lower operating income which was primarily the result of the decline in revenues.
Income tax expense was $6,503 and $2,133 for the years ended December 31, 2022 and 2021, respectively. The difference is primarily related to income tax expense before and after the Distribution offset by lower income before provision for income taxes for the year ended December 31, 2022.
Income tax benefit was $15,053 for the year ended December 31, 2023 and income tax expense was $6,503 for the year ended December 31, 2022.
The $199,961 (14.8%) decline in revenues was primarily due to a $199,961 decline in the Real Estate Brokerage segment’s revenues because of lower revenues from existing home sales caused, in part, by lower listing inventory and the volatility in the financial markets as well as increases in mortgage rates.
Our revenues were $955,578 for the year ended December 31, 2023 compared to $1,153,177 for the year ended December 31, 2022. The $197,599 decline was primarily related to a decline of $193,816 in our commission and other brokerage income because of lower revenues from existing home sales caused, in part, by lower listing inventory and elevated mortgage rates.
General and administrative expenses were $104,887 for the year ended December 31, 2022 compared to $92,798 for the year ended December 31, 2021. The increase in expenses was primarily because of non-cash stock compensation, the expansion into the Texas region and incremental expenses to support business growth and wage inflation. Technology.
The decline is primarily related to reductions in personnel as well as lower incentive compensation expense in 2023. General and administrative. General and administrative expenses were $97,719 for the year ended December 31, 2023 compared to $104,887 for the year ended December 31, 2022.