XML 45 R6.htm IDEA: XBRL DOCUMENT v3.8.0.1
Consolidated Statements of Stockholders' Equity - USD ($)
$ in Thousands
Common Stock
Common Class A
Common Stock
Common Class B
Additional paid-in capital
Retained earnings
Accumulated other comprehensive income (loss)
Non-controlling interest
Common Class A
Common Class B
Total
Beginning balance, Value at Dec. 31, 2014 $ 1   $ 242,435 $ 11,822 $ 886 $ (215,861)     $ 39,283
Beginning balance, Shares at Dec. 31, 2014 11,768,041 1              
Net income       16,412   34,363     50,775
Distributions to non-controlling unitholders           (42,827)     (42,827)
Equity-based compensation expense and related dividend equivalents, value     1,453           1,453
Dividends to Class A common stockholders       (24,003)     $ (24,000)   (24,003)
Change in accumulated other comprehensive (loss) income         (991) (298)     (1,289)
Excess tax benefit realized on exercise of stock options and delivery of vested restricted stock units     2,770           2,770
Payroll taxes related to net settled restricted stock units     (327)           (327)
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           $ 2,248
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   186,299     (186,300)      
Issuance of Class A common stock, net of underwriters discount and expenses, shares 5,175,000               5,200,000
Equity effect of establishment of payable pursuant to tax receivable agreements     (33,018)           $ (33,018)
Equity effect of step-up in tax basis and share of RE/MAX Holdings' inside tax basis     43,774           43,774
Other     575           575
Ending balance, Value at Dec. 31, 2015 $ 2   446,209 4,231 (105) (410,923)     39,414
Ending balance, Shares at Dec. 31, 2015 17,584,351 1              
Net income       22,396   24,830     47,226
Distributions to non-controlling unitholders           (17,927)     (17,927)
Equity-based compensation expense and related dividend equivalents, value     2,330           2,330
Dividends to Class A common stockholders       (10,578)     (10,600)   (10,578)
Change in accumulated other comprehensive (loss) income         77 88     165
Payroll taxes related to net settled restricted stock units     (516)           (516)
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           101
Issuance of Class A common stock, equity-based compensation plans, shares 81,836                
Other     466           466
Ending balance, Value at Dec. 31, 2016 $ 2   448,713 16,005 (28) (403,983)     60,709
Ending balance, Shares at Dec. 31, 2016 17,652,548 1              
Cumulative effect adjustment from change in accounting principle     123 (44)   (51)     28
Net income       12,815   22,364     35,179
Distributions to non-controlling unitholders           (17,260)     (17,260)
Equity-based compensation expense and related dividend equivalents, value     2,900 (53)         2,847
Equity-based compensation expense and related dividend equivalents, shares 58,426                
Dividends to Class A common stockholders       (12,740)     $ (12,700)   (12,740)
Change in accumulated other comprehensive (loss) income         543 531     1,074
Payroll taxes related to net settled restricted stock units     (816)           (816)
Payroll taxes related to net settled restricted stock units (in shares) (13,983)                
Other     402           402
Ending balance, Value at Dec. 31, 2017 $ 2   $ 451,199 $ 16,027 $ 515 $ (398,348)     $ 69,395
Ending balance, Shares at Dec. 31, 2017 17,696,991 1           1