XML 35 R24.htm IDEA: XBRL DOCUMENT v3.8.0.1
Revenue (Tables)
3 Months Ended
Mar. 31, 2018
Revenue, Initial Application Period Cumulative Effect Transition [Line Items]  
Schedule of capitalized contract costs

The activity in the Company’s capitalized contract costs for commissions (which are included in “other current assets” and “other assets, net of current portion” on the Condensed Consolidated Balance Sheets) consist of the following (in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Expense recognized

 

 

 

 

 

 

Balance at

 

that is included in

 

Additions to contract

 

Balance at end

 

 

beginning of period

 

beginning balance

 

cost for new activity

 

of period

Three months ended March 31, 2018

 

$

3,532

 

$

(325)

 

$

470

 

$

3,677

 

Schedule of Transaction Price Allocated to the Remaining Performance Obligations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Remaining  nine months of 2018

 

2019

 

2020

 

2021

 

2022

 

2023

 

Thereafter

 

Total

Annual dues

 

$

16,029

 

$

1,002

 

$

 -

 

$

 -

 

$

 -

 

$

 -

 

$

 -

 

$

17,031

Franchise sales

 

 

5,898

 

 

6,426

 

 

5,086

 

 

3,653

 

 

2,091

 

 

952

 

 

4,027

 

 

28,133

Total

 

$

21,927

 

$

7,428

 

$

5,086

 

$

3,653

 

$

2,091

 

$

952

 

$

4,027

 

$

45,164

 

ASU 2014-09  
Revenue, Initial Application Period Cumulative Effect Transition [Line Items]  
Schedule of Cumulative impact on financial statements

The following tables summarize the impacts of the new revenue standard adoption on the Company’s condensed consolidated financial statements (in thousands):

Condensed Consolidated Balance Sheet

 

 

 

 

 

 

 

 

 

 

 

 

Impact of Changes in Accounting Policies

 

 

As of December 31, 2017

 

 

As previously reported

 

Adjustments

 

As adjusted

Accounts and notes receivable, current portion, net

 

$

21,304

 

$

(1,020)

 

$

20,284

Income taxes receivable

 

 

870

 

 

93

 

 

963

Other current assets

 

 

6,924

 

 

1,050

 

 

7,974

Deferred tax assets, net

 

 

59,151

 

 

3,690

 

 

62,841

Other assets, net of current portion

 

 

1,563

 

 

2,460

 

 

4,023

Income taxes payable

 

 

133

 

 

(36)

 

 

97

Deferred revenue

 

 

18,918

 

 

6,350

 

 

25,268

Deferred revenue, net of current

 

 

 -

 

 

20,228

 

 

20,228

Retained earnings

 

 

16,027

 

 

(7,627)

 

 

8,400

Accumulated other comprehensive income, net of tax

 

 

515

 

 

(56)

 

 

459

Non-controlling interest

 

 

(398,348)

 

 

(12,586)

 

 

(410,934)

Condensed Consolidated Statement of Income

 

 

 

 

 

 

 

 

 

 

 

 

Impact of Changes in Accounting Policies

 

 

Three Months Ended March 31, 2017

 

 

As previously reported

 

Adjustments

 

As adjusted

Franchise sales and other revenue

 

$

8,794

 

$

(823)

 

$

7,971

Selling, operating and administrative expenses

 

 

26,794

 

 

(140)

 

 

26,654

Net income

 

 

10,071

 

 

(683)

 

 

9,388

Net income attributable to non-controlling interest

 

 

5,159

 

 

(311)

 

 

4,848

Net income attributable to RE/MAX Holdings, Inc.

 

 

4,912

 

 

(372)

 

 

4,540

Net income attributable to RE/MAX Holdings, Inc. per share of Class A common stock

 

 

 

 

 

 

 

 

 

Basic

 

 

0.28

 

 

(0.02)

 

 

0.26

Diluted

 

 

0.28

 

 

(0.02)

 

 

0.26

Condensed Consolidated Statement of Comprehensive Income

 

 

 

 

 

 

 

 

 

 

 

 

Impact of Changes in Accounting Policies

 

 

Three Months Ended March 31, 2017

 

 

As previously reported

 

Adjustments

 

As adjusted

Net income

 

$

10,071

 

$

(683)

 

$

9,388

Change in cumulative translation adjustment

 

 

95

 

 

(6)

 

 

89

Comprehensive income

 

 

10,166

 

 

(689)

 

 

9,477

Comprehensive income attributable to non-controlling interest

 

 

5,210

 

 

(311)

 

 

4,899

Comprehensive income attributable to RE/MAX Holdings, Inc., net of tax

 

 

4,956

 

 

(378)

 

 

4,578

Condensed Consolidated Statement of Cash Flows

 

 

 

 

 

 

 

 

 

 

 

 

Impact on Changes in Accounting Policies

 

 

Three Months Ended March 31, 2017

 

 

As previously reported

 

Adjustments

 

As adjusted

Net income

 

$

10,071

 

$

(683)

 

$

9,388

Changes in operating assets and liabilities

 

 

(2,368)

 

 

683

 

 

(1,685)

 

Annual dues  
Revenue, Initial Application Period Cumulative Effect Transition [Line Items]  
Schedule of contract liability

The activity in the Company’s annual dues deferred revenue consists of the following (in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at beginning of period

 

New billings

 

Revenue recognized(a)

 

Balance at end of period

Three months ended March 31, 2018

 

$

15,297

 

$

10,430

 

$

(8,696)

 

$

17,031


(a)Revenue recognized related to the beginning balance was $7.5 million for the three months ended March 31, 2018.

Franchise sales  
Revenue, Initial Application Period Cumulative Effect Transition [Line Items]  
Schedule of contract liability

The activity in the Company’s franchise sales deferred revenue accounts consists of the following (in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at beginning of period

 

New billings

 

Revenue recognized(a)

 

Balance at end of period

Three months ended March 31, 2018

 

$

27,943

 

$

2,534

 

$

(2,344)

 

$

28,133


(a)Revenue recognized related to the beginning balance was $2.1 million for the three months ended March 31, 2018.