XML 33 R23.htm IDEA: XBRL DOCUMENT v3.7.0.1
Non-controlling Interest (Tables)
6 Months Ended
Jun. 30, 2017
Noncontrolling Interest  
Summary of Ownership of the Common Units

 

 

 

 

 

 

 

 

 

 

 

 

June 30, 

 

December 31, 

 

 

 

2017

 

2016

 

 

    

Shares

    

Ownership %

    

Shares

    

Ownership %

 

Non-controlling unitholders ownership of common units in RMCO

 

12,559,600

 

41.51

%

12,559,600

 

41.57

%

RE/MAX Holdings, Inc. outstanding Class A common stock (equal to RE/MAX Holdings, Inc. common units in RMCO)

 

17,696,991

 

58.49

%

17,652,548

 

58.43

%

Total common units in RMCO

 

30,256,591

 

100.00

%

30,212,148

 

100.00

%

 

Reconciliation from Income Before Provision for Income Taxes to Net Income

 

Three Months Ended June 30, 

 

2017

 

2016

 

RE/MAX Holdings, Inc.

 

Non-controlling interest

 

Total

 

 

RE/MAX Holdings, Inc.

 

Non-controlling interest

 

Total

 

Weighted average ownership percentage of RMCO (a)

 

58.49

%

 

41.51

%

 

100.00

%

 

 

58.42

%

 

41.58

%

 

100.00

%

Income before provision for income taxes

$

11,959

 

$

8,440

 

$

20,399

 

 

$

10,900

 

$

7,765

 

$

18,665

 

Provision for income taxes (b)(c)

 

(4,430)

 

 

(332)

 

 

(4,762)

 

 

 

(3,939)

 

 

(346)

 

 

(4,285)

 

Net income

$

7,529

 

$

8,108

 

$

15,637

 

 

$

6,961

 

$

7,419

 

$

14,380

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Six Months Ended June 30, 

 

2017

 

2016

 

RE/MAX Holdings, Inc.

 

Non-controlling interest

 

Total

 

 

RE/MAX Holdings, Inc.

 

Non-controlling interest

 

Total

 

Weighted average ownership percentage of RMCO (a)

 

58.47

%

 

41.53

%

 

100.00

%

 

 

58.37

%

 

41.63

%

 

100.00

%

Income before provision for income taxes

$

19,583

 

$

13,917

 

$

33,500

 

 

$

18,865

 

$

13,455

 

$

32,320

 

Provision for income taxes (b)(c)

 

(7,141)

 

 

(651)

 

 

(7,792)

 

 

 

(6,964)

 

 

(580)

 

 

(7,544)

 

Net income

$

12,442

 

$

13,266

 

$

25,708

 

 

$

11,901

 

$

12,875

 

$

24,776

 


(a)    The weighted average ownership percentage of RMCO differs slightly from the allocation of income before provision for income taxes between RE/MAX Holdings and the non-controlling interest as there are certain relatively insignificant expenses recorded at RE/MAX Holdings.    

(b)    The provision for income taxes attributable to RE/MAX Holdings is primarily comprised of U.S. federal and state income taxes on its proportionate share of the pass-through income from RMCO.  However, it also includes its share of taxes imposed directly on RE/MAX, LLC and its consolidated subsidiaries (“RE/MAX, LLC”), a wholly-owned subsidiary of RMCO, related primarily to tax liabilities in certain foreign jurisdictions.    

(c)    The provision for income taxes attributable to the non-controlling interest represents its share of taxes imposed on RE/MAX, LLC related primarily to tax liabilities in certain foreign jurisdictions.

Distributions Paid or Payable

 

 

 

 

 

 

 

 

 

Six Months Ended

 

 

June 30, 

 

 

2017

 

2016

Tax and other distributions

 

$

6,450

 

$

5,144

Dividend distributions

 

 

4,521

 

 

3,768

Total distributions to non-controlling unitholders

 

$

10,971

 

$

8,912