XML 69 R31.htm IDEA: XBRL DOCUMENT v3.3.1.900
Acquisitions and Dispositions (Tables)
12 Months Ended
Dec. 31, 2015
HBN and Tails  
Business Acquisition Pro Forma Information [Line Items]  
Summary of Estimated Fair Value of Assets and Liabilities at Acquisition Date

The following table summarizes the estimated fair value of the assets acquired and liabilities assumed at the acquisition date (in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

HBN

    

Tails

    

Total

 

Accounts and notes receivable, net

 

$

354

 

$

2,080

 

$

2,434

 

Other current assets

 

 

17

 

 

12

 

 

29

 

Franchise agreements

 

 

6,515

 

 

16,493

 

 

23,008

 

Goodwill

 

 

321

 

 

1,711

 

 

2,032

 

Other assets

 

 

15

 

 

 —

 

 

15

 

Accrued liabilities

 

 

(92)

 

 

(121)

 

 

(213)

 

Total purchase price

 

$

7,130

 

$

20,175

 

$

27,305

 

 

RE/MAX of Texas  
Business Acquisition Pro Forma Information [Line Items]  
Summary of Unaudited Pro Forma Information

The following table provides the major classes of assets and liabilities held for sale for the period indicated (in thousands):

 

 

 

 

 

 

 

 

As of December 31, 2015

 

Assets held for sale

 

 

 

 

Accounts and notes receivable, current portion

 

$

54

 

Other current assets

 

 

28

 

Property and equipment, net of accumulated

depreciation of $402

 

 

272

 

Total assets held for sale

 

$

354

 

Liabilities held for sale

 

 

 

 

Accounts payable

 

$

5

 

Accrued liabilities

 

 

16

 

Deferred revenue and deposits

 

 

154

 

Other current liabilities

 

 

10

 

Other liabilities, net of current portion

 

 

166

 

Total liabilities held for sale

 

$

351

 

 

HBN, Tails and RE/MAX of Texas  
Business Acquisition Pro Forma Information [Line Items]  
Summary of Unaudited Pro Forma Information

The following unaudited pro forma financial information reflects the consolidated results of operations of the Company as if the acquisitions of HBN, Tails and RE/MAX of Texas had occurred on January 1, 2012. The historical financial information has been adjusted to give effect to events that are (1) directly attributed to the acquisition, (2) factually supportable and (3) expected to have a continuing impact on the combined results. Such items include interest expense related to debt issued to fund the acquisition of RE/MAX of Texas as well as additional amortization expense associated with the valuation of the acquired franchise agreement. This unaudited pro forma information should not be relied upon as necessarily being indicative of the historical results that would have been obtained if the acquisition had actually occurred on that date, nor of the results that may be obtained in the future.

 

 

 

 

 

 

 

 

 

Year Ended

 

 

    

December 31, 2013

 

 

 

(unaudited)

 

 

 

(in thousands)

 

Total revenue

 

$

165,113

 

Net income

 

 

30,486