XML 125 R87.htm IDEA: XBRL DOCUMENT v3.3.1.900
Segment Information - Reconciliation of Adjusted EBITDA to Consolidated Balances (Details) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Dec. 31, 2015
Sep. 30, 2015
Jun. 30, 2015
Mar. 31, 2015
Dec. 31, 2014
Sep. 30, 2014
Jun. 30, 2014
Mar. 31, 2014
Dec. 31, 2013
Dec. 31, 2013
Dec. 31, 2015
Dec. 31, 2014
Dec. 31, 2013
Net income $ 10,969 $ 15,193 $ 16,058 $ 9,130 $ 7,617 $ 14,055 $ 14,509 $ 7,798 $ 4,976   $ 51,350 $ 43,979 $ 28,252
Depreciation and amortization                     15,124 15,316 15,166
Interest expense                     10,413 9,295 14,647
Interest income                     (178) (313) (321)
Provision for income taxes $ 3,148 $ 3,277 $ 3,457 $ 2,148 $ 1,818 $ 3,116 $ 3,129 $ 1,885   $ 1,071 12,030 9,948 2,844
EBITDA                     88,739 78,225 60,588
(Gain) loss on sale or disposition of assets and sublease                     (3,650) (340) 971
Loss on early extinguishment of debt                     94 178 1,798
Non-cash straight-line rent expense                     889 812 1,183
Equity-based compensation expense incurred prior to or in conjunction with the IPO                         2,748
Chairman executive compensation                         2,261
Public offering related expenses                     1,097   6,995
Severance related expenses                     1,482 4,617  
Acquisition related expenses                     2,750 313 495
Adjusted EBITDA                     91,401 83,805 77,039
HBN                          
Acquisition related expenses                     2,729    
Real Estate Franchise Services                          
Net income                     47,044 43,664 26,792
Depreciation and amortization                     14,827 15,032 14,791
Interest expense                     10,371 9,266 14,641
Interest income                     (178) (313) (321)
Provision for income taxes                     11,181 9,894 2,882
EBITDA                     83,245 77,543 58,785
(Gain) loss on sale or disposition of assets and sublease                     (342) (469) 1,110
Loss on early extinguishment of debt                     94 178 1,798
Non-cash straight-line rent expense                     954 1,045 1,298
Equity-based compensation expense incurred prior to or in conjunction with the IPO                         2,748
Chairman executive compensation                         2,261
Public offering related expenses                     1,097   6,995
Severance related expenses                     1,482 4,617  
Acquisition related expenses                     2,750 313 495
Adjusted EBITDA                     89,280 83,227 75,490
Brokerages                          
Net income                     4,306 315 1,460
Depreciation and amortization                     297 284 375
Interest expense                     42 29 6
Provision for income taxes                     849 54 (38)
EBITDA                     5,494 682 1,803
(Gain) loss on sale or disposition of assets and sublease                     (3,308) 129 (139)
Non-cash straight-line rent expense                     (65) (233) (115)
Adjusted EBITDA                     $ 2,121 $ 578 $ 1,549