XML 44 R6.htm IDEA: XBRL DOCUMENT v3.3.1.900
Consolidated Statements of Redeemable Preferred Units and Stockholders' Equity/Members' Deficit - USD ($)
Secondary Offering
Common Stock
Class A common stock
Secondary Offering
Additional paid-in capital
Class A common stock
Secondary Offering
Additional paid-in capital
Secondary Offering
Non-controlling interest
Class A common stock
Secondary Offering
RMCO, LLC
Redeemable Class A Preferred Units
RMCO, LLC
Class B Common Units
RMCO, LLC
Accumulated other comprehensive (loss) income
Accumulated other comprehensive (loss) income
Common Stock
Class A common stock
Common Stock
Class B common stock
Additional paid-in capital
Class A common stock
Additional paid-in capital
Retained earnings
Non-controlling interest
Class A common stock
Total
Beginning balance, Value at Dec. 31, 2012           $ 78,400,000 $ (98,516,000) $ 1,747,000                 $ (96,769,000)
Distributions paid and payable to non-controlling unitholders           (13,672,000) (13,662,000)                   (13,662,000)
Equity-based compensation awards issued value             701,000                   701,000
Net income attributable to and accretion of RMCO, LLC Class A preferred units to estimated redemption amounts           67,622,000                      
Net income related to RMCO, LLC Class B common unitholders             (44,346,000)                   (44,346,000)
Change in accumulated other comprehensive (loss) income               (184,000)                 (184,000)
Ending balance, Value at Oct. 06, 2013           132,350,000 (155,823,000) 1,563,000                 (154,260,000)
Beginning balance, Value at Dec. 31, 2012           $ 78,400,000 $ (98,516,000) $ 1,747,000                 (96,769,000)
Net income related to RMCO, LLC Class B common unitholders                                 1,506,000
Change in accumulated other comprehensive (loss) income                                 (376,000)
Net income                                 28,252,000
Ending balance, Value at Dec. 31, 2013                 $ 1,371,000 $ 1,000     $ 239,086,000 $ 1,506,000 $ (226,425,000)   15,539,000
Ending balance, Shares at Dec. 31, 2013                   11,607,971 1            
Net income related to RMCO, LLC Class B common unitholders                                 13,436,000
Change in accumulated other comprehensive (loss) income                 (485,000)               (485,000)
Excess tax benefit realized on exercise of stock options and delivery of vested restricted stock units                         736,000       736,000
Cancellation of vested restricted stock units to satisfy statutory tax withholding requirements                         (1,781,000)       (1,781,000)
Cancellation of vested restricted stock units to satisfy statutory tax withholding requirements, Shares                   (30,519)              
Issuance of common stock, value                       $ 486,000       $ 486,000  
Issuance of common stock (in shares)                   190,589              
Equity effect of establishment of payable pursuant to tax receivable agreements                         917,000       917,000
Equity effect of step-up in tax basis and share of RE/MAX Holdings' inside tax basis                         436,000       436,000
Equity-based compensation expense                         2,002,000       2,002,000
Net income                           13,436,000 30,543,000   43,979,000
Distributions paid to non-controlling unitholders                             (19,645,000)   (19,645,000)
Dividends payable to Class A common stockholders                           (2,901,000)   $ (2,901,000) (2,901,000)
Ending balance, Value at Dec. 31, 2014                 886,000 $ 1,000     241,882,000 12,041,000 (215,527,000)   39,283,000
Ending balance, Shares at Dec. 31, 2014                   11,768,041 1         11,768,041  
Net income related to RMCO, LLC Class B common unitholders                                 16,655,000
Change in accumulated other comprehensive (loss) income                 (991,000)           (298,000)   (1,289,000)
Excess tax benefit realized on exercise of stock options and delivery of vested restricted stock units                         2,770,000       2,770,000
Cancellation of vested restricted stock units to satisfy statutory tax withholding requirements                         (327,000)       (327,000)
Cancellation of vested restricted stock units to satisfy statutory tax withholding requirements, Shares                   (8,873)              
Issuance of common stock, value $ 1,000 $ 186,299,000   $ (186,300,000)               $ 2,248,000       $ 2,248,000  
Issuance of common stock (in shares) 5,175,000                 650,183              
Equity effect of establishment of payable pursuant to tax receivable agreements     $ (33,018,000)   $ (33,018,000)                        
Equity effect of step-up in tax basis and share of RE/MAX Holdings' inside tax basis     $ 43,774,000   $ 43,774,000                        
Equity-based compensation expense                         1,453,000       1,453,000
Equity-based compensation awards issued shares                               2,001  
Net income                           16,655,000 34,695,000   51,350,000
Distributions paid to non-controlling unitholders                             (42,827,000)   (42,827,000)
Dividends payable to Class A common stockholders                           (24,003,000)   $ (24,003,000) (24,003,000)
Ending balance, Value at Dec. 31, 2015                 $ (105,000) $ 2,000     $ 445,081,000 $ 4,693,000 $ (410,257,000)   $ 39,414,000
Ending balance, Shares at Dec. 31, 2015                   17,584,351 1         17,584,351