XML 55 R11.htm IDEA: XBRL DOCUMENT v3.10.0.1
Impacts of Adopting New Revenue Recognition
12 Months Ended
Dec. 31, 2018
Impacts of Adopting New Revenue Recognition  
Impacts of Adopting New Revenue Recognition

3. Impacts of Adopting New Revenue Recognition

Changes in Revenue Recognition Policies

The Company adopted the new revenue standard (Topic 606) on January 1, 2018. The Company applied the new revenue standard retrospectively and has recast the 2017 and 2016 financial statements as though the new revenue standard had been applied in all periods presented. The adoption of the new guidance changed the timing of recognition of franchise sales and franchise renewal revenue and related commissions paid on franchise sales and renewals, as discussed below. 

Franchise sales is comprised of revenue from the sale or renewal of franchises. The Company previously recognized revenue at the time of sale. Under the new revenue standard, the franchise sale initial fees are considered to be a part of the license of symbolic intellectual property, which is now recognized over the contractual term of the franchise agreement, which is typically 5 years for RE/MAX and 7 years for Motto franchise agreements. Correspondingly, the commissions related to franchise sales are recorded as an asset (the current portion in “Other current assets” and long-term portion in “Other assets, net of current portion”) and are recognized over the contractual term of the franchise agreement in “Selling, operating and administrative expenses”. Previously, such commissions were expensed as incurred.

The following tables summarize the impacts of the new revenue standard adoption on the Company’s financial statements (in thousands, except per share information):

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

Consolidated Statement of Income

 

 

 

 

 

 

 

 

 

 

 

 

Impact of Changes in Accounting Policies

 

 

Year Ended December 31, 2017

 

    

As previously
reported

    

Adjustments

    

As adjusted

Franchise sales and other revenue

 

$

24,667

 

$

(2,215)

 

$

22,452

Selling, operating and administrative expenses

 

 

107,268

 

 

(322)

 

 

106,946

Provision for income taxes (a)

 

 

55,576

 

 

1,471

 

 

57,047

Net income (a)

 

 

35,179

 

 

(3,364)

 

 

31,815

Net income attributable to non-controlling interest

 

 

22,364

 

 

(787)

 

 

21,577

Net income attributable to RE/MAX Holdings, Inc.

 

 

12,815

 

 

(2,577)

 

 

10,238

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

 

 

 

 

 

 

 

 

 

Basic

 

 

0.72

 

 

(0.14)

 

 

0.58

Diluted

 

 

0.72

 

 

(0.14)

 

 

0.58


(a)

Includes an adjustment in 2017 to the deferred tax asset arising from deferred revenue under Topic 606 due to the drop in the U.S. tax rates from 35% to 21% under the Tax Cuts and Jobs Act.

 

 

 

 

 

 

 

 

 

 

 

 

Impact of Changes in Accounting Policies

 

 

Year Ended December 31, 2016

 

    

As previously
reported

    

Adjustments

    

As adjusted

Franchise sales and other revenue

 

$

25,131

 

$

(660)

 

$

24,471

Selling, operating and administrative expenses

 

 

88,213

 

 

(176)

 

 

88,037

Provision for income taxes

 

 

15,273

 

 

(106)

 

 

15,167

Net income

 

 

47,226

 

 

(378)

 

 

46,848

Net income attributable to non-controlling interest

 

 

24,830

 

 

(203)

 

 

24,627

Net income attributable to RE/MAX Holdings, Inc.

 

 

22,396

 

 

(175)

 

 

22,221

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

 

 

 

 

 

 

 

 

 

Basic

 

 

1.27

 

 

(0.01)

 

 

1.26

Diluted

 

 

1.27

 

 

(0.01)

 

 

1.26

Consolidated Statement of Comprehensive Income

 

 

 

 

 

 

 

 

 

 

 

 

Impact of Changes in Accounting Policies

 

 

Year Ended December 31, 2017

 

    

As previously
reported

    

Adjustments

    

As adjusted

Net income

 

$

35,179

 

$

(3,364)

 

$

31,815

Change in cumulative translation adjustment

 

 

1,074

 

 

(37)

 

 

1,037

Comprehensive income

 

 

36,253

 

 

(3,401)

 

 

32,852

Comprehensive income attributable to non-controlling interest

 

 

22,895

 

 

(787)

 

 

22,108

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

 

 

13,358

 

 

(2,614)

 

 

10,744

 

 

 

 

 

 

 

 

 

 

 

 

 

Impact of Changes in Accounting Policies

 

 

Year Ended December 31, 2016

 

    

As previously
reported

    

Adjustments

    

As adjusted

Net income

 

$

47,226

 

$

(378)

 

$

46,848

Change in cumulative translation adjustment

 

 

165

 

 

(19)

 

 

146

Comprehensive income

 

 

47,391

 

 

(397)

 

 

46,994

Comprehensive income attributable to non-controlling interest

 

 

24,918

 

 

(203)

 

 

24,715

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

 

 

22,473

 

 

(194)

 

 

22,279

Consolidated Statement of Cash Flows

 

 

 

 

 

 

 

 

 

 

 

 

Impact of Changes in Accounting Policies

 

 

Year Ended December 31, 2017

 

    

As previously
reported

    

Adjustments

    

As adjusted

Net income

 

$

35,179

 

$

(3,364)

 

$

31,815

Deferred income tax expense

 

 

46,494

 

 

1,471

 

 

47,965

Accounts and notes receivable, current portion

 

 

(2,924)

 

 

99

 

 

(2,825)

Other current and noncurrent assets

 

 

(2,414)

 

 

(310)

 

 

(2,724)

Other current and noncurrent liabilities

 

 

1,583

 

 

1,232

 

 

2,815

Deferred revenue and deposits, current portion

 

 

2,610

 

 

872

 

 

3,482

 

 

 

 

 

 

 

 

 

 

 

 

 

Impact of Changes in Accounting Policies

 

 

Year Ended December 31, 2016

 

    

As previously
reported

    

Adjustments

    

As adjusted

Net income

 

$

47,226

 

$

(378)

 

$

46,848

Deferred income tax expense

 

 

3,473

 

 

(106)

 

 

3,367

Other current and noncurrent assets

 

 

362

 

 

(176)

 

 

186

Other current and noncurrent liabilities

 

 

(2,616)

 

 

660

 

 

(1,956)

Disaggregated Revenue

In the following table, segment revenue is disaggregated by geographical area for the years ended December 31, 2018, 2017 and 2016 (in thousands): 

 

 

 

 

 

 

 

 

 

 

 

 

Year Ended December 31, 

 

 

 

 

2017

 

2016

 

 

2018

    

As adjusted*

 

As adjusted*

U.S.

 

$

170,496

 

$

160,537

 

$

145,488

Canada

 

 

23,771

 

 

23,189

 

 

22,071

Global

 

 

10,237

 

 

9,431

 

 

8,079

Total RE/MAX Franchising

 

 

204,504

 

 

193,157

 

 

175,638

Other

 

 

8,122

 

 

557

 

 

 4

Total

 

$

212,626

 

$

193,714

 

$

175,642


*See above within Note 3, Revenue for more information.

In the following table, segment revenue is disaggregated by Company-owned or Independent Regions in the U.S. and Canada for the years ended December 31, 2018, 2017 and 2016 (in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

Year Ended December 31, 

 

 

 

 

2017

 

2016

 

 

2018

    

As adjusted*

 

As adjusted*

Company-owned Regions

 

$

133,925

 

$

125,092

 

$

103,756

Independent Regions

 

 

46,289

 

 

44,799

 

 

47,498

Global and Other

 

 

24,290

 

 

23,266

 

 

24,384

Total RE/MAX Franchising

 

 

204,504

 

 

193,157

 

 

175,638

Other

 

 

8,122

 

 

557

 

 

 4

Total

 

$

212,626

 

$

193,714

 

$

175,642


*See above within Note 3, Revenue for more information.

Transaction Price Allocated to the Remaining Performance Obligations

The following table includes estimated revenue by year, excluding certain other immaterial items, expected to be recognized in the future related to performance obligations that are unsatisfied (or partially unsatisfied) at the end of the reporting period (in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

2019

    

2020

    

2021

    

2022

    

2023

    

Thereafter

    

Total

Annual dues

 

$

15,877

 

$

 —

 

$

 —

 

$

 —

 

$

 —

 

$

 —

 

$

15,877

Franchise sales

 

 

7,415

 

 

6,116

 

 

4,706

 

 

3,171

 

 

1,652

 

 

4,500

 

 

27,560

Total

 

$

23,292

 

$

6,116

 

$

4,706

 

$

3,171

 

$

1,652

 

$

4,500

 

$

43,437

Using the transition requirements of the new standard, the Company has elected not to disclose the amount of the transaction price allocated to the remaining performance obligations or when the Company expects to recognize that amount as revenue for the years ended December 31, 2017 and 2016.