XML 50 R6.htm IDEA: XBRL DOCUMENT v3.6.0.2
Consolidated Statements of Stockholders' Equity - USD ($)
Secondary Offering
Common Stock
Common Class A
Secondary Offering
Additional paid-in capital
Secondary Offering
Non-controlling interest
Secondary Offering
Accumulated other comprehensive income
Common Stock
Common Class A
Common Stock
Common Class B
Additional paid-in capital
(Accumulated deficit) retained earnings
Non-controlling interest
Common Class A
Common Class B
Total
Beginning balance, Value at Dec. 31, 2013         $ 1,371,000 $ 1,000   $ 239,086,000 $ 1,506,000 $ (226,425,000)     $ 15,539,000
Beginning balance, Shares at Dec. 31, 2013           11,607,971 1            
Net income                 13,436,000 30,543,000     43,979,000
Distributions paid to non-controlling unitholders                   (19,645,000)     (19,645,000)
Equity-based compensation expense               2,002,000         2,002,000
Dividends paid to Class A common stockholders                 (2,901,000)   $ (2,901,000)   (2,901,000)
Change in accumulated other comprehensive income (loss)         (485,000)               (485,000)
Excess tax benefit realized on exercise of stock options and delivery of vested restricted stock units               736,000         736,000
Payroll taxes related to net settled restricted stock units               (1,781,000)         (1,781,000)
Payroll taxes related to net settled restricted stock units (in shares)           (30,519)              
Issuance of Class A common stock, equity-based compensation plans, value               486,000         486,000
Issuance of Class A common stock, equity-based compensation plans, shares           190,589              
Equity effect of establishment of payable pursuant to receivable agreements                         (436,000)
Adjustment to payable pursuant to tax receivable agreements               436,000         436,000
Equity effect of step-up in tax basis and share of RE/MAX Holdings' inside tax basis               917,000         917,000
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            
Net income                 16,655,000 34,695,000     51,350,000
Distributions paid to non-controlling unitholders                   (42,827,000)     (42,827,000)
Equity-based compensation expense               1,453,000         1,453,000
Dividends paid to Class A common stockholders                 (24,003,000)   (24,003,000)   (24,003,000)
Change in accumulated other comprehensive income (loss)         (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
Payroll taxes related to net settled restricted stock units               (327,000)         (327,000)
Payroll taxes related to net settled restricted stock units (in shares)           (8,873)              
Issuance of Class A common stock, equity-based compensation plans, value               2,248,000         2,248,000
Issuance of Class A common stock, equity-based compensation plans, shares           650,183              
Issuance of Class A common stock, net of underwriters discount and expenses, value $ 1,000 $ 186,299,000 $ (186,300,000)                    
Issuance of Class A common stock, net of underwriters discount and expenses, shares 5,175,000                        
Equity effect of establishment of payable pursuant to receivable agreements   (33,018,000)   $ (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                  
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            
Net income                         10,396,000
Beginning balance, Value at Dec. 31, 2015         (105,000) $ 2,000   445,081,000 4,693,000 (410,257,000)     39,414,000
Beginning balance, Shares at Dec. 31, 2015           17,584,351 1            
Net income                 22,737,000 25,073,000     47,810,000
Distributions paid to non-controlling unitholders                   (17,927,000)     (17,927,000)
Equity-based compensation expense               2,330,000         2,330,000
Dividends paid to Class A common stockholders                 (10,578,000)   $ (10,578,000)   (10,578,000)
Change in accumulated other comprehensive income (loss)         77,000         88,000     165,000
Payroll taxes related to net settled restricted stock units               (516,000)         (516,000)
Payroll taxes related to net settled restricted stock units (in shares)           (13,639)              
Issuance of Class A common stock, equity-based compensation plans, value               (101,000)         (101,000)
Issuance of Class A common stock, equity-based compensation plans, shares           81,836              
Income tax and other impacts of RMCO, LLC ownership changes               (118,000)         (118,000)
Ending balance, Value at Dec. 31, 2016         $ (28,000) $ 2,000 $ 1 447,001,000 16,808,000 (403,074,000)     60,709,000
Ending balance, Shares at Dec. 31, 2016           17,652,548 1         1  
Cumulative effect adjustment from change in accounting principle               $ 123,000 $ (44,000) $ (51,000)     $ 28,000