Annual Income Statements for Marcus & Millichap
This table shows Marcus & Millichap's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Marcus & Millichap
This table shows Marcus & Millichap's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Net Income / (Loss) Attributable to Common Shareholders |
|
21 |
7.91 |
-5.83 |
-8.73 |
-9.24 |
-10 |
-9.99 |
-5.54 |
-5.39 |
8.55 |
-4.42 |
Consolidated Net Income / (Loss) |
|
21 |
7.91 |
-5.83 |
-8.73 |
-9.24 |
-10 |
-9.99 |
-5.54 |
-5.39 |
8.55 |
-4.42 |
Net Income / (Loss) Continuing Operations |
|
21 |
7.91 |
-5.83 |
-8.73 |
-9.24 |
-10 |
-9.99 |
-5.54 |
-5.39 |
8.55 |
-4.42 |
Total Pre-Tax Income |
|
31 |
10 |
-11 |
-6.00 |
-11 |
-12 |
-15 |
-3.44 |
-6.35 |
11 |
-14 |
Total Revenue |
|
324 |
262 |
155 |
163 |
162 |
166 |
129 |
158 |
168 |
240 |
145 |
Net Interest Income / (Expense) |
|
-0.23 |
-0.16 |
-0.22 |
-0.22 |
-0.24 |
-0.22 |
-0.20 |
-0.20 |
-0.21 |
-0.20 |
-0.19 |
Total Interest Income |
|
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
Total Interest Expense |
|
0.23 |
0.16 |
0.22 |
0.22 |
0.24 |
0.22 |
0.20 |
0.20 |
0.21 |
0.20 |
0.19 |
Long-Term Debt Interest Expense |
|
0.23 |
0.16 |
0.22 |
0.22 |
0.24 |
0.22 |
0.20 |
0.20 |
0.21 |
0.20 |
0.19 |
Total Non-Interest Income |
|
324 |
262 |
155 |
163 |
162 |
166 |
129 |
158 |
169 |
240 |
145 |
Net Realized & Unrealized Capital Gains on Investments |
|
324 |
262 |
155 |
163 |
162 |
166 |
129 |
158 |
169 |
240 |
145 |
Total Non-Interest Expense |
|
292 |
252 |
166 |
169 |
173 |
178 |
144 |
162 |
175 |
228 |
159 |
Other Operating Expenses |
|
290 |
253 |
168 |
170 |
174 |
180 |
146 |
163 |
175 |
228 |
160 |
Depreciation Expense |
|
2.92 |
3.24 |
3.21 |
3.47 |
3.64 |
3.32 |
3.42 |
3.33 |
4.55 |
5.29 |
2.85 |
Other Special Charges |
|
-0.98 |
-4.37 |
-4.81 |
-4.89 |
-4.42 |
-5.73 |
-5.57 |
-4.81 |
-5.32 |
-4.99 |
-3.98 |
Income Tax Expense |
|
9.94 |
2.15 |
-5.63 |
2.73 |
-2.01 |
-1.45 |
-4.75 |
2.10 |
-0.97 |
2.95 |
-9.50 |
Basic Earnings per Share |
|
$0.53 |
$0.21 |
($0.15) |
($0.23) |
($0.24) |
($0.26) |
($0.26) |
($0.14) |
($0.14) |
$0.22 |
($0.11) |
Weighted Average Basic Shares Outstanding |
|
40.09M |
39.89M |
39.20M |
38.54M |
38.49M |
38.66M |
38.45M |
38.68M |
38.76M |
38.68M |
38.93M |
Diluted Earnings per Share |
|
$0.53 |
$0.21 |
($0.15) |
($0.23) |
($0.24) |
($0.26) |
($0.26) |
($0.14) |
($0.14) |
$0.22 |
($0.11) |
Weighted Average Diluted Shares Outstanding |
|
40.30M |
40.19M |
39.20M |
38.54M |
38.49M |
38.66M |
38.45M |
38.68M |
38.76M |
38.68M |
38.93M |
Weighted Average Basic & Diluted Shares Outstanding |
|
39.37M |
39.24M |
38.48M |
38.46M |
38.38M |
38.41M |
38.68M |
38.73M |
38.82M |
38.89M |
38.98M |
Cash Dividends to Common per Share |
|
- |
- |
- |
- |
- |
- |
- |
- |
$0.25 |
- |
$0.25 |
Annual Cash Flow Statements for Marcus & Millichap
This table details how cash moves in and out of Marcus & Millichap's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
Metric |
|
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net Change in Cash & Equivalents |
|
48 |
-53 |
91 |
33 |
-6.10 |
18 |
10 |
139 |
-146 |
-65 |
-17 |
Net Cash From Operating Activities |
|
71 |
72 |
74 |
67 |
117 |
25 |
38 |
256 |
14 |
-72 |
22 |
Net Cash From Continuing Operating Activities |
|
71 |
72 |
74 |
67 |
117 |
25 |
38 |
256 |
14 |
-72 |
22 |
Net Income / (Loss) Continuing Operations |
|
50 |
66 |
65 |
52 |
87 |
77 |
43 |
142 |
104 |
-34 |
-12 |
Consolidated Net Income / (Loss) |
|
50 |
66 |
65 |
52 |
87 |
77 |
43 |
142 |
104 |
-34 |
-12 |
Depreciation Expense |
|
3.21 |
3.31 |
4.39 |
5.36 |
6.30 |
8.02 |
11 |
12 |
13 |
14 |
17 |
Non-Cash Adjustments to Reconcile Net Income |
|
4.33 |
9.03 |
7.09 |
21 |
13 |
31 |
34 |
27 |
34 |
44 |
46 |
Changes in Operating Assets and Liabilities, net |
|
14 |
-6.85 |
-1.69 |
-11 |
10 |
-90 |
-49 |
75 |
-138 |
-96 |
-29 |
Net Cash From Investing Activities |
|
-17 |
-127 |
20 |
-27 |
-118 |
-3.42 |
-17 |
-108 |
-54 |
75 |
-9.90 |
Net Cash From Continuing Investing Activities |
|
-17 |
-127 |
20 |
-27 |
-118 |
-3.42 |
-17 |
-108 |
-54 |
75 |
-9.90 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-2.57 |
-6.80 |
-9.47 |
-6.55 |
-8.07 |
-8.81 |
-6.95 |
-6.86 |
-12 |
-9.37 |
-7.87 |
Purchase of Investment Securities |
|
-15 |
-146 |
-108 |
-66 |
-224 |
-174 |
-232 |
-387 |
-393 |
-307 |
-191 |
Sale and/or Maturity of Investments |
|
0.13 |
26 |
138 |
45 |
114 |
180 |
222 |
286 |
351 |
392 |
189 |
Net Cash From Financing Activities |
|
-6.01 |
1.84 |
-3.12 |
-5.78 |
-5.44 |
-3.88 |
-10 |
-5.92 |
-106 |
-68 |
-29 |
Net Cash From Continuing Financing Activities |
|
-6.01 |
1.84 |
-3.12 |
-5.78 |
-5.44 |
-3.88 |
-10 |
-5.92 |
-106 |
-68 |
-29 |
Issuance of Common Equity |
|
0.41 |
0.98 |
0.67 |
0.65 |
0.62 |
0.66 |
0.64 |
0.65 |
0.71 |
0.66 |
0.85 |
Repurchase of Common Equity |
|
- |
- |
- |
- |
- |
- |
0.00 |
0.00 |
-29 |
-39 |
-0.79 |
Payment of Dividends |
|
-0.41 |
- |
- |
- |
- |
- |
0.00 |
0.00 |
-60 |
-20 |
-20 |
Other Financing Activities, Net |
|
-5.14 |
1.75 |
-2.85 |
-5.45 |
-5.02 |
-3.45 |
-4.41 |
-6.57 |
-17 |
-8.80 |
-8.59 |
Effect of Exchange Rate Changes |
|
- |
- |
- |
- |
0.00 |
0.00 |
-0.05 |
-2.64 |
-0.37 |
0.12 |
-0.37 |
Cash Interest Paid |
|
0.64 |
0.87 |
0.63 |
1.91 |
2.20 |
2.11 |
1.22 |
0.75 |
0.61 |
0.48 |
0.58 |
Cash Income Taxes Paid |
|
36 |
43 |
37 |
35 |
24 |
40 |
7.33 |
49 |
70 |
0.67 |
0.47 |
Quarterly Cash Flow Statements for Marcus & Millichap
This table details how cash moves in and out of Marcus & Millichap's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Net Change in Cash & Equivalents |
|
59 |
-35 |
-7.85 |
-57 |
53 |
-53 |
-80 |
71 |
11 |
-19 |
-3.74 |
Net Cash From Operating Activities |
|
40 |
25 |
-101 |
6.43 |
7.66 |
15 |
-51 |
0.85 |
15 |
57 |
-53 |
Net Cash From Continuing Operating Activities |
|
40 |
25 |
-101 |
6.43 |
7.66 |
15 |
-51 |
0.85 |
15 |
57 |
-53 |
Net Income / (Loss) Continuing Operations |
|
21 |
7.91 |
-5.83 |
-8.73 |
-9.24 |
-10 |
-9.99 |
-5.54 |
-5.39 |
8.55 |
-4.42 |
Consolidated Net Income / (Loss) |
|
21 |
7.91 |
-5.83 |
-8.73 |
-9.24 |
-10 |
-9.99 |
-5.54 |
-5.39 |
8.55 |
-4.42 |
Depreciation Expense |
|
2.92 |
3.24 |
3.21 |
3.47 |
3.64 |
3.32 |
3.42 |
3.33 |
4.55 |
5.29 |
2.85 |
Non-Cash Adjustments to Reconcile Net Income |
|
8.02 |
5.46 |
15 |
14 |
1.35 |
14 |
6.14 |
14 |
12 |
15 |
4.37 |
Changes in Operating Assets and Liabilities, net |
|
7.67 |
8.79 |
-113 |
-2.17 |
12 |
7.72 |
-51 |
-11 |
4.55 |
28 |
-56 |
Net Cash From Investing Activities |
|
25 |
-23 |
117 |
-35 |
46 |
-54 |
-22 |
80 |
-3.47 |
-65 |
57 |
Net Cash From Continuing Investing Activities |
|
25 |
-23 |
117 |
-35 |
46 |
-54 |
-22 |
80 |
-3.47 |
-65 |
57 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-3.54 |
-3.10 |
-2.86 |
-2.61 |
-2.22 |
-1.68 |
-2.64 |
-1.66 |
-2.05 |
-1.53 |
-1.49 |
Purchase of Investment Securities |
|
-102 |
-104 |
-67 |
-76 |
-33 |
-131 |
-66 |
-2.46 |
-40 |
-83 |
-61 |
Sale and/or Maturity of Investments |
|
131 |
85 |
187 |
44 |
82 |
79 |
47 |
84 |
38 |
19 |
120 |
Net Cash From Financing Activities |
|
-5.88 |
-38 |
-24 |
-28 |
-0.95 |
-14 |
-7.50 |
-9.73 |
-1.12 |
-10 |
-8.07 |
Net Cash From Continuing Financing Activities |
|
-5.88 |
-38 |
-24 |
-28 |
-0.95 |
-14 |
-7.50 |
-9.73 |
-1.12 |
-10 |
-8.07 |
Repurchase of Common Equity |
|
-5.66 |
-23 |
-17 |
-18 |
- |
-4.51 |
-0.55 |
- |
- |
-0.23 |
-0.43 |
Payment of Dividends |
|
-0.08 |
-10 |
-0.44 |
-9.89 |
-0.11 |
-9.66 |
-0.59 |
-9.75 |
-0.15 |
-9.74 |
-0.70 |
Other Financing Activities, Net |
|
-0.14 |
-4.49 |
-6.88 |
-0.63 |
-0.83 |
-0.45 |
-6.35 |
-0.41 |
-0.97 |
-0.86 |
-6.95 |
Effect of Exchange Rate Changes |
|
-0.26 |
0.07 |
0.02 |
0.10 |
-0.12 |
0.12 |
-0.08 |
-0.06 |
0.08 |
-0.31 |
0.00 |
Cash Interest Paid |
|
0.09 |
0.02 |
0.39 |
0.02 |
0.02 |
0.06 |
0.49 |
0.07 |
0.01 |
0.01 |
0.39 |
Cash Income Taxes Paid |
|
19 |
11 |
0.21 |
0.51 |
0.01 |
-0.05 |
0.16 |
0.26 |
0.02 |
0.02 |
0.02 |
Annual Balance Sheets for Marcus & Millichap
This table presents Marcus & Millichap's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Total Assets |
|
234 |
321 |
394 |
460 |
566 |
709 |
779 |
1,045 |
1,004 |
878 |
870 |
Cash and Due from Banks |
|
149 |
96 |
187 |
221 |
215 |
233 |
243 |
382 |
236 |
171 |
153 |
Trading Account Securities |
|
15 |
134 |
105 |
126 |
221 |
212 |
206 |
296 |
322 |
236 |
241 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Premises and Equipment, Net |
|
7.69 |
12 |
16 |
17 |
20 |
113 |
107 |
23 |
116 |
118 |
107 |
Intangible Assets |
|
- |
- |
- |
0.00 |
15 |
22 |
52 |
48 |
56 |
51 |
44 |
Other Assets |
|
62 |
79 |
85 |
96 |
96 |
129 |
170 |
295 |
275 |
303 |
325 |
Total Liabilities & Shareholders' Equity |
|
234 |
321 |
394 |
460 |
566 |
709 |
779 |
1,045 |
1,004 |
878 |
870 |
Total Liabilities |
|
117 |
132 |
135 |
145 |
157 |
214 |
232 |
349 |
290 |
233 |
239 |
Accrued Interest Payable |
|
29 |
- |
- |
- |
4.49 |
18 |
23 |
18 |
17 |
18 |
19 |
Other Short-Term Payables |
|
37 |
74 |
77 |
82 |
87 |
77 |
97 |
208 |
135 |
87 |
114 |
Other Long-Term Liabilities |
|
39 |
48 |
48 |
54 |
57 |
112 |
112 |
123 |
138 |
128 |
106 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
117 |
189 |
259 |
315 |
410 |
495 |
547 |
696 |
714 |
645 |
631 |
Total Preferred & Common Equity |
|
117 |
189 |
259 |
315 |
410 |
495 |
547 |
696 |
714 |
645 |
631 |
Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Common Equity |
|
117 |
189 |
259 |
315 |
410 |
495 |
547 |
696 |
714 |
645 |
631 |
Common Stock |
|
75 |
81 |
85 |
90 |
97 |
105 |
113 |
122 |
132 |
154 |
173 |
Retained Earnings |
|
42 |
108 |
173 |
224 |
311 |
388 |
431 |
574 |
586 |
492 |
459 |
Accumulated Other Comprehensive Income / (Loss) |
|
0.16 |
0.46 |
0.81 |
0.94 |
0.78 |
1.98 |
2.57 |
0.91 |
-3.62 |
-0.77 |
-1.43 |
Quarterly Balance Sheets for Marcus & Millichap
This table presents Marcus & Millichap's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
Q2 2022 |
Q3 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Total Assets |
|
967 |
1,000 |
910 |
884 |
882 |
827 |
825 |
834 |
802 |
Cash and Due from Banks |
|
212 |
271 |
228 |
171 |
224 |
91 |
162 |
173 |
150 |
Trading Account Securities |
|
331 |
301 |
203 |
236 |
187 |
256 |
174 |
176 |
180 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Premises and Equipment, Net |
|
110 |
27 |
136 |
28 |
125 |
121 |
117 |
111 |
25 |
Intangible Assets |
|
58 |
57 |
55 |
54 |
52 |
50 |
49 |
47 |
43 |
Other Assets |
|
257 |
344 |
289 |
395 |
294 |
310 |
324 |
327 |
404 |
Total Liabilities & Shareholders' Equity |
|
967 |
1,000 |
910 |
884 |
882 |
827 |
825 |
834 |
802 |
Total Liabilities |
|
250 |
276 |
228 |
220 |
233 |
201 |
199 |
216 |
184 |
Accrued Interest Payable |
|
21 |
0.00 |
17 |
18 |
18 |
18 |
18 |
18 |
19 |
Other Short-Term Payables |
|
107 |
147 |
86 |
71 |
85 |
75 |
75 |
95 |
67 |
Other Long-Term Liabilities |
|
122 |
129 |
125 |
131 |
129 |
109 |
106 |
103 |
98 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
717 |
724 |
682 |
664 |
649 |
626 |
627 |
618 |
618 |
Total Preferred & Common Equity |
|
717 |
724 |
682 |
664 |
649 |
626 |
627 |
618 |
618 |
Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Common Equity |
|
717 |
724 |
682 |
664 |
649 |
626 |
627 |
618 |
618 |
Common Stock |
|
124 |
128 |
133 |
140 |
145 |
155 |
162 |
167 |
175 |
Retained Earnings |
|
596 |
600 |
552 |
526 |
507 |
472 |
466 |
451 |
444 |
Accumulated Other Comprehensive Income / (Loss) |
|
-2.96 |
-3.93 |
-2.45 |
-2.60 |
-2.92 |
-1.28 |
-1.36 |
0.14 |
-1.08 |
Annual Metrics And Ratios for Marcus & Millichap
This table displays calculated financial ratios and metrics derived from Marcus & Millichap's official financial filings.
Metric |
|
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
30.92% |
20.47% |
-100.22% |
2.41% |
6.42% |
57,602.86% |
-11.06% |
80.98% |
0.40% |
-50.42% |
7.78% |
EBITDA Growth |
|
255.68% |
34.90% |
-4.08% |
-6.19% |
18.10% |
-6.47% |
-39.18% |
191.80% |
-24.19% |
-117.23% |
113.30% |
EBIT Growth |
|
291.65% |
36.13% |
-5.16% |
-7.35% |
18.13% |
-8.28% |
-44.78% |
225.62% |
-26.53% |
-128.45% |
67.75% |
NOPAT Growth |
|
525.25% |
33.96% |
-2.55% |
-20.31% |
69.35% |
-11.84% |
-44.32% |
232.58% |
-26.84% |
-127.13% |
67.75% |
Net Income Growth |
|
503.59% |
33.96% |
-2.55% |
-20.31% |
69.35% |
-11.84% |
-44.32% |
232.58% |
-26.84% |
-132.66% |
63.68% |
EPS Growth |
|
429.17% |
33.07% |
-1.78% |
-20.48% |
68.18% |
-12.16% |
-44.62% |
228.70% |
-27.04% |
-133.98% |
63.64% |
Operating Cash Flow Growth |
|
-26.31% |
0.96% |
3.28% |
-10.67% |
76.31% |
-78.45% |
50.62% |
571.87% |
-94.67% |
-631.44% |
129.98% |
Free Cash Flow Firm Growth |
|
91.32% |
-25.62% |
13.53% |
17.45% |
-81.44% |
-14.42% |
65.46% |
-176.93% |
1,343.50% |
-54.09% |
-86.64% |
Invested Capital Growth |
|
71.42% |
55.56% |
34.53% |
20.50% |
28.94% |
20.19% |
9.05% |
27.33% |
2.47% |
-9.56% |
-2.24% |
Revenue Q/Q Growth |
|
0.00% |
4.69% |
-100.21% |
99.60% |
99.09% |
98.07% |
-17.15% |
69.19% |
-28.46% |
-12.99% |
11.88% |
EBITDA Q/Q Growth |
|
0.00% |
6.10% |
-4.40% |
0.66% |
4.38% |
-13.56% |
4.25% |
33.35% |
-32.05% |
-424.88% |
116.49% |
EBIT Q/Q Growth |
|
0.00% |
6.18% |
-4.83% |
0.53% |
4.27% |
-2.95% |
3.72% |
36.25% |
-34.14% |
-116.60% |
64.02% |
NOPAT Q/Q Growth |
|
0.00% |
5.60% |
-4.12% |
-14.44% |
25.53% |
-6.68% |
7.26% |
36.87% |
-34.17% |
-116.60% |
64.02% |
Net Income Q/Q Growth |
|
0.00% |
5.60% |
-4.12% |
-14.44% |
25.53% |
-6.68% |
7.26% |
36.87% |
-34.17% |
-114.19% |
60.31% |
EPS Q/Q Growth |
|
0.00% |
4.97% |
-3.49% |
-14.29% |
25.42% |
-7.14% |
8.00% |
37.07% |
-34.26% |
-114.63% |
60.00% |
Operating Cash Flow Q/Q Growth |
|
2.40% |
-3.98% |
-0.76% |
14.12% |
21.93% |
-55.04% |
1,139.04% |
54.21% |
-90.57% |
-17.37% |
207.19% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
-33.78% |
16.04% |
-32.38% |
-24.25% |
-3.86% |
2.06% |
30.62% |
-35.09% |
-15.03% |
Invested Capital Q/Q Growth |
|
0.00% |
10.30% |
6.73% |
2.40% |
6.89% |
4.76% |
4.95% |
10.13% |
-1.44% |
-0.63% |
2.12% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
15.10% |
16.91% |
0.00% |
0.00% |
0.00% |
14.35% |
9.81% |
15.82% |
11.95% |
-4.15% |
0.51% |
EBIT Margin |
|
14.54% |
16.43% |
0.00% |
0.00% |
0.00% |
13.35% |
8.29% |
14.92% |
10.92% |
-6.26% |
-1.87% |
Profit (Net Income) Margin |
|
8.68% |
9.65% |
0.00% |
0.00% |
0.00% |
9.56% |
5.98% |
10.99% |
8.01% |
-5.28% |
-1.78% |
Tax Burden Percent |
|
59.69% |
58.53% |
60.37% |
51.93% |
74.44% |
71.55% |
72.16% |
73.70% |
73.38% |
84.24% |
94.89% |
Interest Burden Percent |
|
100.03% |
100.39% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
40.31% |
41.47% |
39.63% |
48.07% |
25.56% |
28.45% |
27.84% |
26.30% |
26.62% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
|
48.76% |
40.47% |
0.00% |
0.00% |
0.00% |
16.75% |
8.17% |
22.92% |
14.79% |
-4.16% |
-1.43% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
48.76% |
40.47% |
0.00% |
0.00% |
0.00% |
16.75% |
8.17% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Net Nonoperating Assets (RNNOA) |
|
6.49% |
2.93% |
0.00% |
0.00% |
0.00% |
0.26% |
0.05% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Equity (ROE) |
|
55.25% |
43.39% |
28.87% |
17.96% |
24.09% |
17.01% |
8.22% |
0.00% |
0.00% |
0.00% |
0.00% |
Cash Return on Invested Capital (CROIC) |
|
-3.87% |
-3.01% |
-1.82% |
-1.19% |
-1.73% |
-1.59% |
-0.48% |
-1.13% |
12.34% |
5.88% |
0.84% |
Operating Return on Assets (OROA) |
|
41.38% |
40.71% |
0.00% |
0.00% |
0.00% |
16.86% |
7.98% |
21.19% |
13.86% |
-4.29% |
-1.49% |
Return on Assets (ROA) |
|
24.71% |
23.92% |
0.00% |
0.00% |
0.00% |
12.06% |
5.76% |
15.62% |
10.17% |
-3.62% |
-1.41% |
Return on Common Equity (ROCE) |
|
55.25% |
43.39% |
28.87% |
17.96% |
24.09% |
17.01% |
8.22% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Equity Simple (ROE_SIMPLE) |
|
42.40% |
35.11% |
24.98% |
16.36% |
21.30% |
15.54% |
7.83% |
20.46% |
14.61% |
-5.27% |
-1.96% |
Net Operating Profit after Tax (NOPAT) |
|
50 |
66 |
65 |
52 |
87 |
77 |
43 |
142 |
104 |
-28 |
-9.12 |
NOPAT Margin |
|
8.68% |
9.65% |
0.00% |
0.00% |
0.00% |
9.56% |
5.98% |
10.99% |
8.01% |
-4.38% |
-1.31% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
|
85.46% |
83.57% |
0.00% |
0.00% |
0.00% |
86.65% |
91.71% |
85.08% |
89.08% |
106.26% |
101.87% |
Earnings before Interest and Taxes (EBIT) |
|
83 |
113 |
107 |
99 |
117 |
108 |
59 |
193 |
142 |
-40 |
-13 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
86 |
116 |
111 |
105 |
124 |
116 |
70 |
205 |
155 |
-27 |
3.56 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
9.86 |
5.41 |
3.67 |
3.74 |
3.06 |
2.79 |
2.54 |
2.77 |
1.85 |
2.56 |
2.35 |
Price to Tangible Book Value (P/TBV) |
|
9.86 |
5.41 |
3.67 |
3.74 |
3.18 |
2.92 |
2.80 |
2.98 |
2.00 |
2.78 |
2.53 |
Price to Revenue (P/Rev) |
|
2.02 |
1.49 |
0.00 |
0.00 |
0.00 |
1.71 |
1.94 |
1.49 |
1.01 |
2.56 |
2.14 |
Price to Earnings (P/E) |
|
23.25 |
15.42 |
14.70 |
22.83 |
14.38 |
17.92 |
32.36 |
13.55 |
12.64 |
0.00 |
0.00 |
Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
1.49% |
1.16% |
1.31% |
Earnings Yield |
|
4.30% |
6.49% |
6.80% |
4.38% |
6.95% |
5.58% |
3.09% |
7.38% |
7.91% |
0.00% |
0.00% |
Enterprise Value to Invested Capital (EV/IC) |
|
7.90 |
4.70 |
2.88 |
2.98 |
2.51 |
2.30 |
2.09 |
2.22 |
1.52 |
2.30 |
2.11 |
Enterprise Value to Revenue (EV/Rev) |
|
1.78 |
1.36 |
0.00 |
0.00 |
0.00 |
1.43 |
1.60 |
1.19 |
0.83 |
2.30 |
1.92 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
11.77 |
8.06 |
6.93 |
9.22 |
8.48 |
9.97 |
16.27 |
7.55 |
6.96 |
0.00 |
374.04 |
Enterprise Value to EBIT (EV/EBIT) |
|
12.22 |
8.30 |
7.22 |
9.72 |
8.94 |
10.72 |
19.26 |
8.01 |
7.61 |
0.00 |
0.00 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
20.47 |
14.13 |
11.95 |
18.71 |
12.01 |
14.98 |
26.69 |
10.87 |
10.37 |
0.00 |
0.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
14.19 |
13.00 |
10.38 |
14.49 |
8.93 |
45.57 |
30.01 |
6.05 |
79.32 |
0.00 |
61.34 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
12.42 |
37.13 |
249.60 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.10 |
0.06 |
0.04 |
0.03 |
0.02 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Long-Term Debt to Equity |
|
0.09 |
0.05 |
0.03 |
0.02 |
0.02 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Financial Leverage |
|
0.13 |
0.07 |
0.05 |
0.03 |
0.02 |
0.02 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
Leverage Ratio |
|
2.24 |
1.81 |
1.60 |
1.49 |
1.42 |
1.41 |
1.43 |
1.47 |
1.45 |
1.39 |
1.37 |
Compound Leverage Factor |
|
2.24 |
1.82 |
1.60 |
1.49 |
1.42 |
1.41 |
1.43 |
1.47 |
1.45 |
1.39 |
1.37 |
Debt to Total Capital |
|
8.97% |
5.32% |
3.60% |
2.68% |
1.83% |
1.31% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Short-Term Debt to Total Capital |
|
0.70% |
0.47% |
0.37% |
0.32% |
0.26% |
1.31% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
8.27% |
4.85% |
3.23% |
2.36% |
1.57% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
91.03% |
94.68% |
96.40% |
97.32% |
98.17% |
98.69% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Debt to EBITDA |
|
0.13 |
0.09 |
0.09 |
0.08 |
0.06 |
0.06 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Debt to EBITDA |
|
-1.60 |
-0.74 |
-1.59 |
-2.03 |
-1.68 |
-1.96 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Long-Term Debt to EBITDA |
|
0.12 |
0.08 |
0.08 |
0.07 |
0.05 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Debt to NOPAT |
|
0.23 |
0.16 |
0.15 |
0.17 |
0.09 |
0.09 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Debt to NOPAT |
|
-2.78 |
-1.29 |
-2.75 |
-4.12 |
-2.37 |
-2.94 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Long-Term Debt to NOPAT |
|
0.21 |
0.15 |
0.13 |
0.15 |
0.08 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-3.93 |
-4.94 |
-4.27 |
-3.52 |
-6.39 |
-7.32 |
-2.53 |
-7.00 |
87 |
40 |
5.34 |
Operating Cash Flow to CapEx |
|
2,785.07% |
1,061.21% |
789.63% |
1,016.76% |
1,453.34% |
287.65% |
548.42% |
3,732.00% |
116.83% |
-773.00% |
275.80% |
Free Cash Flow to Firm to Interest Expense |
|
-2.38 |
-2.86 |
-2.78 |
-2.36 |
-4.57 |
-5.27 |
-2.81 |
-12.07 |
122.91 |
44.99 |
6.57 |
Operating Cash Flow to Interest Expense |
|
43.27 |
41.78 |
48.59 |
44.48 |
83.80 |
18.22 |
42.32 |
441.21 |
19.25 |
-81.57 |
26.74 |
Operating Cash Flow Less CapEx to Interest Expense |
|
41.72 |
37.85 |
42.44 |
40.10 |
78.03 |
11.88 |
34.60 |
429.39 |
2.77 |
-92.12 |
17.05 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
2.85 |
2.48 |
0.00 |
0.00 |
0.00 |
1.26 |
0.96 |
1.42 |
1.27 |
0.69 |
0.80 |
Fixed Asset Turnover |
|
70.21 |
71.33 |
0.00 |
0.00 |
0.00 |
12.13 |
6.49 |
19.84 |
18.75 |
5.53 |
6.19 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
128 |
200 |
269 |
324 |
417 |
501 |
547 |
696 |
714 |
645 |
631 |
Invested Capital Turnover |
|
5.62 |
4.19 |
0.00 |
0.00 |
0.00 |
1.75 |
1.37 |
2.08 |
1.85 |
0.95 |
1.09 |
Increase / (Decrease) in Invested Capital |
|
53 |
71 |
69 |
55 |
94 |
84 |
45 |
149 |
17 |
-68 |
-14 |
Enterprise Value (EV) |
|
1,014 |
937 |
773 |
964 |
1,048 |
1,152 |
1,143 |
1,548 |
1,081 |
1,483 |
1,332 |
Market Capitalization |
|
1,152 |
1,023 |
950 |
1,176 |
1,255 |
1,378 |
1,386 |
1,930 |
1,317 |
1,654 |
1,485 |
Book Value per Share |
|
$3.19 |
$5.09 |
$6.88 |
$8.26 |
$10.60 |
$12.65 |
$13.89 |
$17.55 |
$18.13 |
$16.81 |
$16.25 |
Tangible Book Value per Share |
|
$3.19 |
$5.09 |
$6.88 |
$8.26 |
$10.20 |
$12.08 |
$12.57 |
$16.34 |
$16.71 |
$15.48 |
$15.13 |
Total Capital |
|
128 |
200 |
269 |
324 |
417 |
501 |
547 |
696 |
714 |
645 |
631 |
Total Debt |
|
12 |
11 |
9.67 |
8.69 |
7.65 |
6.56 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Long-Term Debt |
|
11 |
9.67 |
8.69 |
7.65 |
6.56 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Debt |
|
-138 |
-86 |
-178 |
-212 |
-207 |
-226 |
-243 |
-382 |
-236 |
-171 |
-153 |
Capital Expenditures (CapEx) |
|
2.57 |
6.80 |
9.43 |
6.54 |
8.07 |
8.79 |
6.95 |
6.86 |
12 |
9.37 |
7.87 |
Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
5.75 |
3.24 |
Net Nonoperating Obligations (NNO) |
|
12 |
11 |
9.67 |
8.69 |
7.65 |
6.56 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Depreciation and Amortization (D&A) |
|
3.21 |
3.31 |
4.39 |
5.36 |
6.30 |
8.02 |
11 |
12 |
13 |
14 |
17 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$1.27 |
$1.71 |
$1.66 |
$1.32 |
$2.23 |
$1.95 |
$1.08 |
$3.57 |
$2.61 |
($0.88) |
($0.32) |
Adjusted Weighted Average Basic Shares Outstanding |
|
38.85M |
38.85M |
38.90M |
38.99M |
39.15M |
39.40M |
39.64M |
39.89M |
39.89M |
38.66M |
38.68M |
Adjusted Diluted Earnings per Share |
|
$1.27 |
$1.69 |
$1.66 |
$1.32 |
$2.22 |
$1.95 |
$1.08 |
$3.55 |
$2.59 |
($0.88) |
($0.32) |
Adjusted Weighted Average Diluted Shares Outstanding |
|
38.98M |
39.16M |
39.04M |
39.10M |
39.38M |
39.55M |
39.74M |
40.19M |
40.19M |
38.66M |
38.68M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
37.07M |
37.57M |
38.07M |
38.58M |
38.98M |
39.19M |
39.40M |
39.69M |
39.24M |
38.41M |
38.89M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
50 |
66 |
65 |
52 |
-524 |
77 |
38 |
139 |
100 |
-42 |
-24 |
Normalized NOPAT Margin |
|
8.68% |
9.65% |
0.00% |
0.00% |
0.00% |
9.56% |
5.31% |
10.74% |
7.71% |
-6.54% |
-3.40% |
Pre Tax Income Margin |
|
14.54% |
16.49% |
0.00% |
0.00% |
0.00% |
13.35% |
8.29% |
14.92% |
10.92% |
-6.26% |
-1.87% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
50.25 |
65.43 |
69.86 |
66.33 |
83.73 |
77.46 |
65.96 |
333.28 |
200.61 |
-45.50 |
-16.04 |
NOPAT to Interest Expense |
|
30.00 |
38.44 |
42.18 |
34.44 |
62.33 |
55.43 |
47.60 |
245.64 |
147.21 |
-31.85 |
-11.23 |
EBIT Less CapEx to Interest Expense |
|
48.69 |
61.49 |
63.71 |
61.95 |
77.96 |
71.12 |
58.24 |
321.46 |
184.13 |
-56.05 |
-25.74 |
NOPAT Less CapEx to Interest Expense |
|
28.45 |
34.50 |
36.02 |
30.07 |
56.56 |
49.09 |
39.88 |
233.82 |
130.73 |
-42.40 |
-20.93 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.83% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
57.91% |
-59.07% |
-163.61% |
Augmented Payout Ratio |
|
0.83% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
85.79% |
-174.95% |
-169.96% |
Quarterly Metrics And Ratios for Marcus & Millichap
This table displays calculated financial ratios and metrics derived from Marcus & Millichap's official financial filings.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
-2.60% |
-66.37% |
-51.59% |
-58.91% |
-50.01% |
-36.70% |
-16.61% |
-2.76% |
4.03% |
44.48% |
12.37% |
EBITDA Growth |
|
-29.25% |
-84.64% |
-117.05% |
-104.26% |
-122.24% |
-162.91% |
-36.95% |
95.70% |
76.33% |
300.54% |
2.13% |
EBIT Growth |
|
-31.24% |
-87.98% |
-125.74% |
-110.69% |
-135.94% |
-216.09% |
-28.49% |
42.71% |
43.54% |
198.38% |
5.53% |
NOPAT Growth |
|
-37.03% |
-87.24% |
-124.48% |
-109.96% |
-136.86% |
-203.37% |
-28.49% |
42.71% |
43.54% |
204.51% |
5.53% |
Net Income Growth |
|
-37.03% |
-87.24% |
-117.79% |
-120.70% |
-143.25% |
-229.34% |
-71.22% |
36.56% |
41.72% |
183.53% |
55.72% |
EPS Growth |
|
-36.90% |
-86.54% |
-118.52% |
-122.12% |
-145.28% |
-223.81% |
-73.33% |
39.13% |
41.67% |
184.62% |
57.69% |
Operating Cash Flow Growth |
|
-39.41% |
-83.75% |
-49.86% |
-59.02% |
-80.88% |
-42.20% |
49.59% |
-86.77% |
98.79% |
285.83% |
-3.57% |
Free Cash Flow Firm Growth |
|
9.03% |
89.38% |
127.27% |
162.77% |
194.89% |
746.25% |
28.95% |
-28.97% |
-59.27% |
-61.70% |
-103.76% |
Invested Capital Growth |
|
14.50% |
2.47% |
-6.05% |
-7.43% |
-10.31% |
-9.56% |
-8.30% |
-5.61% |
-4.87% |
-2.24% |
-1.28% |
Revenue Q/Q Growth |
|
-18.24% |
-18.95% |
-41.07% |
5.22% |
-0.53% |
2.62% |
-22.36% |
22.70% |
6.41% |
42.53% |
-39.61% |
EBITDA Q/Q Growth |
|
-42.44% |
-61.13% |
-162.08% |
69.33% |
-200.55% |
-9.93% |
-35.15% |
99.04% |
-1,553.21% |
1,031.35% |
-165.96% |
EBIT Q/Q Growth |
|
-44.23% |
-67.84% |
-213.92% |
47.66% |
-87.47% |
-3.86% |
-26.10% |
76.66% |
-84.76% |
280.97% |
-221.09% |
NOPAT Q/Q Growth |
|
-49.34% |
-62.96% |
-201.44% |
47.66% |
-87.47% |
-3.86% |
-26.10% |
76.66% |
-84.76% |
292.25% |
-213.98% |
Net Income Q/Q Growth |
|
-49.34% |
-62.96% |
-173.72% |
-49.65% |
-5.85% |
-10.75% |
2.40% |
44.55% |
2.76% |
258.74% |
-151.73% |
EPS Q/Q Growth |
|
-49.04% |
-60.38% |
-171.43% |
-53.33% |
-4.35% |
-8.33% |
0.00% |
46.15% |
0.00% |
257.14% |
-150.00% |
Operating Cash Flow Q/Q Growth |
|
155.27% |
-36.59% |
-498.39% |
106.36% |
19.11% |
91.67% |
-447.46% |
101.67% |
1,689.54% |
272.02% |
-193.27% |
Free Cash Flow Firm Q/Q Growth |
|
10.01% |
86.79% |
486.30% |
36.63% |
36.05% |
-10.01% |
-22.92% |
-24.73% |
-22.00% |
-15.36% |
-107.57% |
Invested Capital Q/Q Growth |
|
0.95% |
-1.44% |
-4.39% |
-2.67% |
-2.19% |
-0.63% |
-3.06% |
0.18% |
-1.43% |
2.12% |
-2.10% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
10.58% |
5.07% |
-5.34% |
-1.56% |
-4.71% |
-5.04% |
-8.77% |
-0.07% |
-1.07% |
7.00% |
-7.64% |
EBIT Margin |
|
9.67% |
3.84% |
-7.42% |
-3.69% |
-6.95% |
-7.04% |
-11.43% |
-2.17% |
-3.77% |
4.79% |
-9.61% |
Profit (Net Income) Margin |
|
6.60% |
3.02% |
-3.77% |
-5.37% |
-5.71% |
-6.16% |
-7.75% |
-3.50% |
-3.20% |
3.56% |
-3.05% |
Tax Burden Percent |
|
68.25% |
78.61% |
50.87% |
145.46% |
82.13% |
87.58% |
67.79% |
161.08% |
84.78% |
74.36% |
31.77% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
31.75% |
21.39% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
25.64% |
0.00% |
Return on Invested Capital (ROIC) |
|
17.70% |
5.57% |
-8.38% |
-3.38% |
-5.25% |
-4.68% |
-7.58% |
-1.45% |
-2.59% |
3.88% |
-7.70% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.27% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.01% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Equity (ROE) |
|
0.00% |
0.00% |
-8.37% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Cash Return on Invested Capital (CROIC) |
|
9.82% |
12.34% |
15.56% |
9.84% |
8.96% |
5.88% |
3.98% |
1.31% |
0.99% |
0.84% |
-0.09% |
Operating Return on Assets (OROA) |
|
18.76% |
4.87% |
-8.92% |
-3.60% |
-5.48% |
-4.82% |
-8.15% |
-1.56% |
-2.73% |
3.81% |
-8.39% |
Return on Assets (ROA) |
|
12.81% |
3.83% |
-4.54% |
-5.24% |
-4.50% |
-4.22% |
-5.52% |
-2.52% |
-2.32% |
2.83% |
-2.67% |
Return on Common Equity (ROCE) |
|
0.00% |
0.00% |
-8.37% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Equity Simple (ROE_SIMPLE) |
|
21.87% |
0.00% |
9.62% |
2.22% |
-2.45% |
0.00% |
-6.10% |
-5.58% |
-5.04% |
0.00% |
-1.10% |
Net Operating Profit after Tax (NOPAT) |
|
21 |
7.91 |
-8.03 |
-4.20 |
-7.88 |
-8.18 |
-10 |
-2.41 |
-4.45 |
8.55 |
-9.74 |
NOPAT Margin |
|
6.60% |
3.02% |
-5.19% |
-2.58% |
-4.87% |
-4.93% |
-8.00% |
-1.52% |
-2.64% |
3.56% |
-6.73% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
-8.65% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
|
90.33% |
96.16% |
107.42% |
103.69% |
106.95% |
107.04% |
111.43% |
102.17% |
103.77% |
95.21% |
109.61% |
Earnings before Interest and Taxes (EBIT) |
|
31 |
10 |
-11 |
-6.00 |
-11 |
-12 |
-15 |
-3.44 |
-6.35 |
11 |
-14 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
34 |
13 |
-8.26 |
-2.53 |
-7.61 |
-8.37 |
-11 |
-0.11 |
-1.80 |
17 |
-11 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
1.77 |
1.85 |
1.82 |
1.80 |
1.71 |
2.56 |
2.07 |
1.95 |
2.48 |
2.35 |
2.17 |
Price to Tangible Book Value (P/TBV) |
|
1.92 |
2.00 |
1.98 |
1.96 |
1.86 |
2.78 |
2.25 |
2.11 |
2.69 |
2.53 |
2.33 |
Price to Revenue (P/Rev) |
|
0.70 |
1.01 |
1.09 |
1.32 |
1.50 |
2.56 |
2.09 |
1.98 |
2.47 |
2.14 |
1.88 |
Price to Earnings (P/E) |
|
8.09 |
12.64 |
18.92 |
81.16 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Dividend Yield |
|
1.56% |
1.49% |
1.58% |
1.61% |
1.73% |
1.16% |
1.48% |
1.59% |
1.26% |
1.31% |
1.45% |
Earnings Yield |
|
12.37% |
7.91% |
5.29% |
1.23% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Enterprise Value to Invested Capital (EV/IC) |
|
1.39 |
1.52 |
1.49 |
1.54 |
1.37 |
2.30 |
1.92 |
1.69 |
2.21 |
2.11 |
1.93 |
Enterprise Value to Revenue (EV/Rev) |
|
0.56 |
0.83 |
0.89 |
1.13 |
1.20 |
2.30 |
1.94 |
1.72 |
2.19 |
1.92 |
1.67 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
4.41 |
6.96 |
10.26 |
27.84 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
374.04 |
312.99 |
Enterprise Value to EBIT (EV/EBIT) |
|
4.68 |
7.61 |
11.78 |
42.80 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
6.38 |
10.37 |
15.44 |
69.52 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
6.98 |
79.32 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
61.34 |
59.82 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
15.15 |
12.42 |
9.25 |
15.05 |
14.45 |
37.13 |
46.23 |
124.72 |
216.90 |
249.60 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Financial Leverage |
|
0.00 |
0.00 |
0.04 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Leverage Ratio |
|
1.38 |
1.45 |
1.39 |
1.34 |
1.37 |
1.39 |
1.33 |
1.32 |
1.35 |
1.37 |
1.31 |
Compound Leverage Factor |
|
1.38 |
1.45 |
1.39 |
1.34 |
1.37 |
1.39 |
1.33 |
1.32 |
1.35 |
1.37 |
1.31 |
Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-70 |
-9.29 |
36 |
49 |
67 |
60 |
46 |
35 |
27 |
23 |
-1.74 |
Operating Cash Flow to CapEx |
|
1,131.14% |
818.96% |
-3,535.00% |
246.82% |
345.09% |
873.53% |
-1,933.35% |
51.36% |
743.60% |
3,705.36% |
-3,544.00% |
Free Cash Flow to Firm to Interest Expense |
|
-307.12 |
-57.72 |
166.97 |
227.08 |
276.90 |
278.04 |
232.61 |
170.80 |
130.67 |
114.45 |
-9.31 |
Operating Cash Flow to Interest Expense |
|
174.96 |
157.79 |
-470.73 |
29.78 |
31.79 |
67.98 |
-256.39 |
4.17 |
73.22 |
281.87 |
-282.57 |
Operating Cash Flow Less CapEx to Interest Expense |
|
159.49 |
138.52 |
-484.05 |
17.71 |
22.58 |
60.20 |
-269.65 |
-3.95 |
63.37 |
274.26 |
-290.55 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
1.94 |
1.27 |
1.20 |
0.98 |
0.79 |
0.69 |
0.71 |
0.72 |
0.72 |
0.80 |
0.87 |
Fixed Asset Turnover |
|
73.17 |
18.75 |
9.58 |
13.07 |
9.77 |
5.53 |
4.82 |
8.48 |
5.26 |
6.19 |
9.77 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
724 |
714 |
682 |
664 |
649 |
645 |
626 |
627 |
618 |
631 |
618 |
Invested Capital Turnover |
|
2.68 |
1.85 |
1.61 |
1.31 |
1.08 |
0.95 |
0.95 |
0.95 |
0.98 |
1.09 |
1.14 |
Increase / (Decrease) in Invested Capital |
|
92 |
17 |
-44 |
-53 |
-75 |
-68 |
-57 |
-37 |
-32 |
-14 |
-8.00 |
Enterprise Value (EV) |
|
1,009 |
1,081 |
1,013 |
1,023 |
889 |
1,483 |
1,204 |
1,057 |
1,362 |
1,332 |
1,190 |
Market Capitalization |
|
1,280 |
1,317 |
1,241 |
1,194 |
1,113 |
1,654 |
1,294 |
1,219 |
1,535 |
1,485 |
1,340 |
Book Value per Share |
|
$18.12 |
$18.13 |
$17.38 |
$17.26 |
$16.88 |
$16.81 |
$16.27 |
$16.20 |
$15.95 |
$16.25 |
$15.88 |
Tangible Book Value per Share |
|
$16.69 |
$16.71 |
$15.99 |
$15.86 |
$15.53 |
$15.48 |
$14.97 |
$14.94 |
$14.74 |
$15.13 |
$14.78 |
Total Capital |
|
724 |
714 |
682 |
664 |
649 |
645 |
626 |
627 |
618 |
631 |
618 |
Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Debt |
|
-271 |
-236 |
-228 |
-171 |
-224 |
-171 |
-91 |
-162 |
-173 |
-153 |
-150 |
Capital Expenditures (CapEx) |
|
3.54 |
3.10 |
2.86 |
2.61 |
2.22 |
1.68 |
2.64 |
1.66 |
2.05 |
1.53 |
1.49 |
Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
-2.19 |
4.53 |
1.37 |
2.05 |
-0.33 |
3.13 |
0.94 |
0.00 |
-5.32 |
Net Nonoperating Obligations (NNO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Depreciation and Amortization (D&A) |
|
2.92 |
3.24 |
3.21 |
3.47 |
3.64 |
3.32 |
3.42 |
3.33 |
4.55 |
5.29 |
2.85 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.53 |
$0.21 |
($0.15) |
($0.23) |
($0.24) |
($0.26) |
($0.26) |
($0.14) |
($0.14) |
$0.22 |
($0.11) |
Adjusted Weighted Average Basic Shares Outstanding |
|
40.09M |
39.89M |
39.20M |
38.54M |
38.49M |
38.66M |
38.45M |
38.68M |
38.76M |
38.68M |
38.93M |
Adjusted Diluted Earnings per Share |
|
$0.53 |
$0.21 |
($0.15) |
($0.23) |
($0.24) |
($0.26) |
($0.26) |
($0.14) |
($0.14) |
$0.22 |
($0.11) |
Adjusted Weighted Average Diluted Shares Outstanding |
|
40.30M |
40.19M |
39.20M |
38.54M |
38.49M |
38.66M |
38.45M |
38.68M |
38.76M |
38.68M |
38.93M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
39.37M |
39.24M |
38.48M |
38.46M |
38.38M |
38.41M |
38.68M |
38.73M |
38.82M |
38.89M |
38.98M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
21 |
4.48 |
-11 |
-7.62 |
-11 |
-12 |
-14 |
-5.78 |
-8.17 |
4.84 |
-13 |
Normalized NOPAT Margin |
|
6.39% |
1.71% |
-7.37% |
-4.69% |
-6.78% |
-7.34% |
-11.02% |
-3.65% |
-4.86% |
2.02% |
-8.65% |
Pre Tax Income Margin |
|
9.67% |
3.84% |
-7.42% |
-3.69% |
-6.95% |
-7.04% |
-11.43% |
-2.17% |
-3.77% |
4.79% |
-9.61% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
136.69 |
62.52 |
-53.33 |
-27.78 |
-46.68 |
-54.09 |
-74.04 |
-16.85 |
-30.54 |
57.19 |
-74.43 |
NOPAT to Interest Expense |
|
93.28 |
49.14 |
-37.33 |
-19.45 |
-32.68 |
-37.86 |
-51.82 |
-11.80 |
-21.38 |
42.53 |
-52.10 |
EBIT Less CapEx to Interest Expense |
|
121.22 |
43.25 |
-66.65 |
-39.85 |
-55.89 |
-61.88 |
-87.30 |
-24.98 |
-40.38 |
49.58 |
-82.41 |
NOPAT Less CapEx to Interest Expense |
|
77.82 |
29.88 |
-50.65 |
-31.51 |
-41.89 |
-45.65 |
-65.09 |
-19.92 |
-31.22 |
34.92 |
-60.08 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
31.68% |
57.91% |
92.67% |
140.04% |
-129.87% |
-59.07% |
-53.04% |
-57.47% |
-64.70% |
-163.61% |
-299.12% |
Augmented Payout Ratio |
|
35.26% |
85.79% |
162.40% |
574.93% |
-496.90% |
-174.95% |
-114.04% |
-71.95% |
-80.97% |
-169.96% |
-308.77% |
Key Financial Trends
Marcus & Millichap (NYSE: MMI) has experienced notable fluctuations and trends in its financial performance over the last four years, as reflected in its quarterly statements.
- The company consistently generates substantial net realized & unrealized capital gains on investments, contributing large amounts to total non-interest income, with Q1 2025 showing $145 million and prior quarters reflecting even higher peaks (e.g., $262 million in Q4 2022, and $395 million in Q2 2022).
- Total assets have been relatively stable over time, with the latest Q1 2025 total assets at approximately $802 million, maintaining a strong total common equity around $617 million, indicating a solid balance sheet strength.
- Significant cash inflows from investing activities in recent quarters, especially from sales and maturities of investments (e.g., $119.9 million in Q1 2025, $187.2 million in Q1 2023), support liquidity and capital flexibility.
- Depreciation expense remains moderate compared to operating expenses, showing management's efficiency in asset utilization, with Q1 2025 depreciation at approximately $2.85 million.
- The company's interest expenses on long-term debt have remained fairly consistent, around $187,000 to $241,000 per quarter, indicating stable financing costs without significant increases or reductions.
- Weighted average shares outstanding have remained relatively flat in the 38-40 million range over the period, implying controlled share dilution and stable capital structure.
- Recent quarterly results show a trend of net losses, with a consolidated net loss of $4.4 million in Q1 2025 and several prior quarters also recording losses, contrasting with profitable quarters earlier in 2022 (e.g., $42 million net income in Q2 2022), suggesting volatility in earnings.
- Operating expenses, excluding interest, consistently exceed total revenues in many quarters, with Q1 2025 showing $158.8 million in non-interest expenses against total revenue of around $145 million, pressuring profitability.
- Large swings in changes in operating assets and liabilities have negatively impacted cash flows from operating activities in some recent quarters, such as a $55.6 million decrease in Q1 2025, resulting in cash outflows from operations.
- Continued use of cash for repurchasing common equity and paying dividends (e.g., $425,000 repurchase and $697,000 dividends in Q1 2025) despite net losses could strain free cash flow and reserves if losses persist.
Summary: Marcus & Millichap maintains a strong asset base and capital equity, with significant investment gains contributing to revenue. However, the company has faced profitability challenges recently, marked by net losses and elevated operating expenses exceeding revenues. Cash flow dynamics from operating activities have been negative in recent quarters, despite ongoing investing and financing activities supporting liquidity.
Investors should monitor whether the company can return to consistent profitability and better manage operational expenses relative to revenues, while benefiting from its strong asset position and investment income potential.
08/09/25 05:16 AMAI Generated. May Contain Errors.